{ "ticker": { "uuid": "d596c554-154e-491e-baeb-310a9fb83aac", "symbol": "EARN", "name": "EARNZ plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Financial Services", "industry": "Shell Companies", "page_url": "https://sharemaestro.com/factors/ticker/d596c554-154e-491e-baeb-310a9fb83aac/", "api_url": "https://sharemaestro.com/factors/api/tickers/d596c554-154e-491e-baeb-310a9fb83aac/" }, "ticker_metadata": { "id": 27731, "uuid": "d596c554-154e-491e-baeb-310a9fb83aac", "symbol": "EARN", "name": "EARNZ plc", "asset_type": "equity", "market_cap": 9988256, "stock_exchange_id": 19, "industry": "Shell Companies", "sector": "Financial Services", "description": "EARNZ plc provides heating maintenance, new energy services, and boiler refits across residential and commercial properties. Previously, it was engaged in the manufacture and commercialization of solar technology. It focuses on building businesses in the energy services sector; and decarbonization of public and private sector building fabric. The company was formerly known as Verditek PLC and changed its name to EARNZ plc in March 2024. EARNZ plc was incorporated in 2016 and is based in Cheltenham, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d596c554-154e-491e-baeb-310a9fb83aac", "symbol": "EARN", "name": "EARNZ plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Financial Services", "industry": "Shell Companies", "page_url": "https://sharemaestro.com/factors/ticker/d596c554-154e-491e-baeb-310a9fb83aac/", "api_url": "https://sharemaestro.com/factors/api/tickers/d596c554-154e-491e-baeb-310a9fb83aac/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.63, "value": 0.68, "quality": 0, "momentum": 0.84, "coverage": 0.758, "confidence": 0.678, "delta": null }, "headline_factors": { "price": 4.25, "market_cap": 569110538.5, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0034, "roe": -0.4656, "piotroski_f_score": 3, "momentum_12_1": 0.4844, "volatility_252d": 0.5758 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:06.214319+00:00", "batch_id": "" }, "size": { "price_close": 4.25, "market_cap": 569110538.5, "market_cap_usd": 569110538.5, "enterprise_value": 570402538.5, "shares_outstanding": 133908362, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 151.6819, "ptbv_ratio": 151.6819, "ps_ratio": 48.2911, "pcf_ratio": null, "pfcf_ratio": -236.4398, "ev_ebitda": null, "ev_ebit": -547.4113, "ev_sales": 48.4007, "ev_fcf": -236.9765, "earnings_yield": null, "fcf_yield": -0.0042, "price_to_sales": 48.2911, "price_to_book": 151.6819, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0207 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0034, "shareholder_yield": -0.0034, "debt_paydown_yield": 0, "total_yield": -0.0034 }, "quality": { "gross_margin": 0.2589, "operating_margin": -0.0884, "net_margin": -0.1482, "ebitda_margin": -0.0966, "fcf_margin": -0.2042, "roe": -0.4656, "roa": -0.1938, "roic": -0.1549, "roc_greenblatt": null, "asset_turnover": 1.3071, "cash_conversion": 1.3778, "accruals_ratio": 0.0621, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 1.4843, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3384, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.1353, "debt_to_assets": 0.2516, "interest_coverage": -3.2767, "current_ratio": 1.0135, "quick_ratio": 1.0135, "net_debt": 1292000, "local_beta": 0.3341, "volatility_252d": 0.5758, "volatility_60d": 0.9258, "max_drawdown_12m": -0.3417, "risk_adjusted_momentum": 0.8412 }, "growth": { "revenue_growth_1y": 3.4691, "revenue_growth_3y_cagr": 2.0449, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.1314, "revenue_growth": 3.4691, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1053, "price_return_3m": -0.1905, "price_return_6m": 0.0759, "price_return_9m": -0.0556, "price_return_12m": 0.3281, "price_return_12m_ex1m": 0.4844, "momentum_6m": 0.0759, "momentum_12m": 0.3281, "momentum_12_1": 0.4844, "distance_from_52w_high": -0.2917, "distance_from_52w_low": 0.0759, "relative_strength": 0.155 }, "raw_ttm": { "revenue_ttm": 11785000, "gross_profit_ttm": 3051000, "ebit_ttm": -1042000, "ebitda_ttm": -1138000, "net_income_ttm": -1747000, "eps_diluted_ttm": -0.013, "operating_cash_flow_ttm": -2307000, "capital_expenditure_ttm": -100000, "fcf_ttm": -2407000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 1942000, "interest_expense_ttm": 318000, "cash_and_equivalents": 976000, "total_current_assets": 3675000, "total_current_liabilities": 3626000, "net_ppe": null, "total_assets": 9016000, "total_debt": 2268000, "total_equity": 3752000, "net_working_capital": 308000, "book_value_per_share": 0.028, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.028 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 24, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 95, "rank_dividend_yield": 68, "rank_shareholder_yield": 95, "rank_total_yield": 96, "rank_roe": 91, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 79, "rank_fcf_margin": 87, "rank_piotroski": 85, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 25 }, "composites": { "value_composite": 32, "quality_composite": 100, "momentum_composite": 16, "growth_composite": 8, "yield_composite": 94, "svqf_composite": 37, "vc1_composite": 27, "vc2_composite": 70, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 37, "quality_value_composite": 0, "os_score": 0.63, "value_percentile": 0.68, "quality_percentile": 0, "momentum_percentile": 0.84, "factor_coverage": 0.758, "signal_confidence": 0.678, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8584, "ticker_id": 27731, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:06.214319+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.25, "market_cap": 569110538.5, "market_cap_usd": 569110538.5, "enterprise_value": 570402538.5, "shares_outstanding": 133908362, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 151.68191325, "ptbv_ratio": 151.68191325, "ps_ratio": 48.29109364, "pcf_ratio": null, "pfcf_ratio": -236.43977503, "ev_ebitda": null, "ev_ebit": -547.41126536, "ev_sales": 48.40072452, "ev_fcf": -236.97654279, "earnings_yield": null, "fcf_yield": -0.00421983, "dividend_yield": 0, "buyback_yield": -0.00341234, "shareholder_yield": -0.00341234, "debt_paydown_yield": 0, "total_yield": -0.00341234, "gross_margin": 0.25888842, "operating_margin": -0.08841748, "net_margin": -0.14823929, "ebitda_margin": -0.09656343, "fcf_margin": -0.20424268, "roe": -0.46561834, "roa": -0.19376664, "roic": -0.15493656, "roc_greenblatt": null, "asset_turnover": 1.30712067, "cash_conversion": 1.3777905, "accruals_ratio": 0.0621118, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.13532513, "debt_to_assets": 0.2515528, "interest_coverage": -3.27672956, "current_ratio": 1.01351351, "quick_ratio": 1.01351351, "net_debt": 1292000, "revenue_growth_1y": 3.46909367, "revenue_growth_3y_cagr": 2.04489705, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.13141112, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 1.484264, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10526316, "price_return_3m": -0.19047619, "price_return_6m": 0.07594937, "price_return_9m": -0.05555556, "price_return_12m": 0.328125, "price_return_12m_ex1m": 0.484375, "distance_from_52w_high": -0.29166667, "distance_from_52w_low": 0.07594937, "relative_strength": 0.15498442, "local_beta": 0.3341, "volatility_252d": 0.575845, "volatility_60d": 0.925792, "max_drawdown_12m": -0.34166667, "revenue_ttm": 11785000, "gross_profit_ttm": 3051000, "ebit_ttm": -1042000, "ebitda_ttm": -1138000, "net_income_ttm": -1747000, "eps_diluted_ttm": -0.01304624, "operating_cash_flow_ttm": -2307000, "capital_expenditure_ttm": -100000, "fcf_ttm": -2407000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 1942000, "interest_expense_ttm": 318000, "cash_and_equivalents": 976000, "total_current_assets": 3675000, "total_current_liabilities": 3626000, "net_ppe": null, "total_assets": 9016000, "total_debt": 2268000, "total_equity": 3752000, "net_working_capital": 308000, "book_value_per_share": 0.02801916, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.02801916, "universe_ticker_count": 765, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 24, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 95, "rank_dividend_yield": 68, "rank_shareholder_yield": 95, "rank_total_yield": 96, "rank_roe": 91, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 79, "rank_fcf_margin": 87, "rank_piotroski": 85, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 25, "value_composite": 32, "quality_composite": 100, "momentum_composite": 16, "growth_composite": 8, "yield_composite": 94, "svqf_composite": 37, "vc1_composite": 27, "vc2_composite": 70, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.758, "signal_confidence": 0.678, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.25, "os": 0.63, "value": 0.68, "quality": 0, "momentum": 0.84, "confidence": 0.678, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0034, "roe": -0.4656, "momentum_12_1": 0.4844, "complete_fields": { "id": 8584, "ticker_id": 27731, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:06.214319+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.25, "market_cap": 569110538.5, "market_cap_usd": 569110538.5, "enterprise_value": 570402538.5, "shares_outstanding": 133908362, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 151.68191325, "ptbv_ratio": 151.68191325, "ps_ratio": 48.29109364, "pcf_ratio": null, "pfcf_ratio": -236.43977503, "ev_ebitda": null, "ev_ebit": -547.41126536, "ev_sales": 48.40072452, "ev_fcf": -236.97654279, "earnings_yield": null, "fcf_yield": -0.00421983, "dividend_yield": 0, "buyback_yield": -0.00341234, "shareholder_yield": -0.00341234, "debt_paydown_yield": 0, "total_yield": -0.00341234, "gross_margin": 0.25888842, "operating_margin": -0.08841748, "net_margin": -0.14823929, "ebitda_margin": -0.09656343, "fcf_margin": -0.20424268, "roe": -0.46561834, "roa": -0.19376664, "roic": -0.15493656, "roc_greenblatt": null, "asset_turnover": 1.30712067, "cash_conversion": 1.3777905, "accruals_ratio": 0.0621118, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.13532513, "debt_to_assets": 0.2515528, "interest_coverage": -3.27672956, "current_ratio": 1.01351351, "quick_ratio": 1.01351351, "net_debt": 1292000, "revenue_growth_1y": 3.46909367, "revenue_growth_3y_cagr": 2.04489705, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.13141112, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 1.484264, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10526316, "price_return_3m": -0.19047619, "price_return_6m": 0.07594937, "price_return_9m": -0.05555556, "price_return_12m": 0.328125, "price_return_12m_ex1m": 0.484375, "distance_from_52w_high": -0.29166667, "distance_from_52w_low": 0.07594937, "relative_strength": 0.15498442, "local_beta": 0.3341, "volatility_252d": 0.575845, "volatility_60d": 0.925792, "max_drawdown_12m": -0.34166667, "revenue_ttm": 11785000, "gross_profit_ttm": 3051000, "ebit_ttm": -1042000, "ebitda_ttm": -1138000, "net_income_ttm": -1747000, "eps_diluted_ttm": -0.01304624, "operating_cash_flow_ttm": -2307000, "capital_expenditure_ttm": -100000, "fcf_ttm": -2407000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 1942000, "interest_expense_ttm": 318000, "cash_and_equivalents": 976000, "total_current_assets": 3675000, "total_current_liabilities": 3626000, "net_ppe": null, "total_assets": 9016000, "total_debt": 2268000, "total_equity": 3752000, "net_working_capital": 308000, "book_value_per_share": 0.02801916, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.02801916, "universe_ticker_count": 765, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 24, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 95, "rank_dividend_yield": 68, "rank_shareholder_yield": 95, "rank_total_yield": 96, "rank_roe": 91, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 79, "rank_fcf_margin": 87, "rank_piotroski": 85, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 25, "value_composite": 32, "quality_composite": 100, "momentum_composite": 16, "growth_composite": 8, "yield_composite": 94, "svqf_composite": 37, "vc1_composite": 27, "vc2_composite": 70, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.758, "signal_confidence": 0.678, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:28.410639+00:00", "is_restated": false, "income_statement": { "revenue": 11785000, "cost_of_revenue": 8734000, "gross_profit": 3051000, "ebit": -1042000, "ebitda": -1138000, "pretax_income": null, "tax_provision": null, "net_income": -1747000, "net_income_to_common": -1747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 976000, "total_current_assets": 3675000, "total_assets": 9016000, "short_term_debt": 1235000, "long_term_debt": 639000, "total_debt": 2268000, "total_liabilities": null, "total_equity": 3752000, "shares_outstanding": 133908362, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2307000, "capital_expenditure": -100000, "free_cash_flow": -2407000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1942000, "net_debt_issued": 100000 }, "complete_fields": { "id": 393245, "ticker_id": 27731, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:28.410639+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1138000", "netIncome": "-1747000", "grossProfit": "3051000", "totalRevenue": "11785000", "costOfRevenue": "8734000", "interestExpense": "318000", "operatingIncome": "-1042000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "265000" }, "balance": { "totalDebt": "2268000", "totalAssets": "9016000", "longTermDebt": "639000", "shortTermDebt": "1235000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "133908362", "totalCurrentAssets": "3675000", "totalShareholderEquity": "3752000", "totalCurrentLiabilities": "3626000", "cashAndShortTermInvestments": "976000" }, "cashflow": { "freeCashFlow": "-2407000", "dividendsPaid": null, "issuanceOfDebt": "489000", "issuanceOfStock": "1942000", "repaymentOfDebt": "-389000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-2307000", "repurchaseOfStock": null, "capitalExpenditures": "-100000" } }, "revenue": 11785000, "cost_of_revenue": 8734000, "gross_profit": 3051000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1042000, "depreciation_amortisation": 265000, "ebitda": -1138000, "interest_expense": 318000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1747000, "net_income_continuing_ops": null, "net_income_to_common": -1747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 976000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3675000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 9016000, "short_term_debt": 1235000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3626000, "long_term_debt": 639000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2268000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3752000, "shares_outstanding": 133908362, "operating_cash_flow": -2307000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1942000, "net_debt_issued": 100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2407000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1138000", "netIncome": "-1747000", "grossProfit": "3051000", "totalRevenue": "11785000", "costOfRevenue": "8734000", "interestExpense": "318000", "operatingIncome": "-1042000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "265000" }, "balance": { "totalDebt": "2268000", "totalAssets": "9016000", "longTermDebt": "639000", "shortTermDebt": "1235000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "133908362", "totalCurrentAssets": "3675000", "totalShareholderEquity": "3752000", "totalCurrentLiabilities": "3626000", "cashAndShortTermInvestments": "976000" }, "cashflow": { "freeCashFlow": "-2407000", "dividendsPaid": null, "issuanceOfDebt": "489000", "issuanceOfStock": "1942000", "repaymentOfDebt": "-389000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-2307000", "repurchaseOfStock": null, "capitalExpenditures": "-100000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:28.410639+00:00", "is_restated": false, "income_statement": { "revenue": 2637000, "cost_of_revenue": 2289000, "gross_profit": 348000, "ebit": -1142000, "ebitda": -3359000, "pretax_income": null, "tax_provision": null, "net_income": -3498000, "net_income_to_common": -3498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1382000, "total_current_assets": 3698000, "total_assets": 7981000, "short_term_debt": 1110000, "long_term_debt": 261000, "total_debt": 1616000, "total_liabilities": null, "total_equity": 3297000, "shares_outstanding": 102206397, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3083000, "capital_expenditure": -64000, "free_cash_flow": -3147000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5663000, "net_debt_issued": -89000 }, "complete_fields": { "id": 393248, "ticker_id": 27731, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:28.410639+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3359000", "netIncome": "-3498000", "grossProfit": "348000", "totalRevenue": "2637000", "costOfRevenue": "2289000", "interestExpense": "96000", "operatingIncome": "-1142000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "100000" }, "balance": { "totalDebt": "1616000", "totalAssets": "7981000", "longTermDebt": "261000", "shortTermDebt": "1110000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "102206397", "totalCurrentAssets": "3698000", "totalShareholderEquity": "3297000", "totalCurrentLiabilities": "3255000", "cashAndShortTermInvestments": "1382000" }, "cashflow": { "freeCashFlow": "-3147000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "5663000", "repaymentOfDebt": "-89000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-3083000", "repurchaseOfStock": null, "capitalExpenditures": "-64000" } }, "revenue": 2637000, "cost_of_revenue": 2289000, "gross_profit": 348000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1142000, "depreciation_amortisation": 100000, "ebitda": -3359000, "interest_expense": 96000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3498000, "net_income_continuing_ops": null, "net_income_to_common": -3498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1382000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3698000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 7981000, "short_term_debt": 1110000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3255000, "long_term_debt": 261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1616000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3297000, "shares_outstanding": 102206397, "operating_cash_flow": -3083000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -64000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5663000, "net_debt_issued": -89000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3147000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3359000", "netIncome": "-3498000", "grossProfit": "348000", "totalRevenue": "2637000", "costOfRevenue": "2289000", "interestExpense": "96000", "operatingIncome": "-1142000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "100000" }, "balance": { "totalDebt": "1616000", "totalAssets": "7981000", "longTermDebt": "261000", "shortTermDebt": "1110000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "102206397", "totalCurrentAssets": "3698000", "totalShareholderEquity": "3297000", "totalCurrentLiabilities": "3255000", "cashAndShortTermInvestments": "1382000" }, "cashflow": { "freeCashFlow": "-3147000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "5663000", "repaymentOfDebt": "-89000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-3083000", "repurchaseOfStock": null, "capitalExpenditures": "-64000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:28.410639+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -743000, "ebitda": -1090000, "pretax_income": null, "tax_provision": null, "net_income": -2089000, "net_income_to_common": -2089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54000, "total_current_assets": 643000, "total_assets": 1047000, "short_term_debt": 0, "long_term_debt": 523000, "total_debt": 831000, "total_liabilities": null, "total_equity": -98000, "shares_outstanding": 5546494, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1256000, "capital_expenditure": -2000, "free_cash_flow": -1258000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 465000, "net_debt_issued": 175000 }, "complete_fields": { "id": 393249, "ticker_id": 27731, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:28.410639+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1090000", "netIncome": "-2089000", "grossProfit": "0", "totalRevenue": "0", "costOfRevenue": "0", "interestExpense": "31000", "operatingIncome": "-743000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "223000" }, "balance": { "totalDebt": "831000", "totalAssets": "1047000", "longTermDebt": "523000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "5546494", "totalCurrentAssets": "643000", "totalShareholderEquity": "-98000", "totalCurrentLiabilities": "528000", "cashAndShortTermInvestments": "54000" }, "cashflow": { "freeCashFlow": "-1258000", "dividendsPaid": null, "issuanceOfDebt": "500000", "issuanceOfStock": "465000", "repaymentOfDebt": "-325000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-1256000", "repurchaseOfStock": null, "capitalExpenditures": "-2000" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -743000, "depreciation_amortisation": 223000, "ebitda": -1090000, "interest_expense": 31000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2089000, "net_income_continuing_ops": null, "net_income_to_common": -2089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 643000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1047000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 528000, "long_term_debt": 523000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 831000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -98000, "shares_outstanding": 5546494, "operating_cash_flow": -1256000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 465000, "net_debt_issued": 175000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1258000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1090000", "netIncome": "-2089000", "grossProfit": "0", "totalRevenue": "0", "costOfRevenue": "0", "interestExpense": "31000", "operatingIncome": "-743000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "223000" }, "balance": { "totalDebt": "831000", "totalAssets": "1047000", "longTermDebt": "523000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "5546494", "totalCurrentAssets": "643000", "totalShareholderEquity": "-98000", "totalCurrentLiabilities": "528000", "cashAndShortTermInvestments": "54000" }, "cashflow": { "freeCashFlow": "-1258000", "dividendsPaid": null, "issuanceOfDebt": "500000", "issuanceOfStock": "465000", "repaymentOfDebt": "-325000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-1256000", "repurchaseOfStock": null, "capitalExpenditures": "-2000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:28.410639+00:00", "is_restated": false, "income_statement": { "revenue": 417457, "cost_of_revenue": 670547, "gross_profit": -253090, "ebit": -1646462, "ebitda": -1608755, "pretax_income": null, "tax_provision": null, "net_income": -1821567, "net_income_to_common": -1821567, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 842632, "total_current_assets": 1526184, "total_assets": 2327339, "short_term_debt": 310306, "long_term_debt": 0, "total_debt": 339988, "total_liabilities": null, "total_equity": 1697356, "shares_outstanding": 4435383, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1079319, "capital_expenditure": -19540, "free_cash_flow": -1098859, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1485205, "net_debt_issued": null }, "complete_fields": { "id": 393250, "ticker_id": 27731, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:28.410639+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1608755", "netIncome": "-1821567", "grossProfit": "-253090", "totalRevenue": "417457", "costOfRevenue": "670547", "interestExpense": "39158", "operatingIncome": "-1646462", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "195555" }, "balance": { "totalDebt": "339988", "totalAssets": "2327339", "longTermDebt": "0", "shortTermDebt": "310306", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "4435383", "totalCurrentAssets": "1526184", "totalShareholderEquity": "1697356", "totalCurrentLiabilities": "629983", "cashAndShortTermInvestments": "842632" }, "cashflow": { "freeCashFlow": "-1098859", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "1485205", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-1079319", "repurchaseOfStock": null, "capitalExpenditures": "-19540" } }, "revenue": 417457, "cost_of_revenue": 670547, "gross_profit": -253090, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1646462, "depreciation_amortisation": 195555, "ebitda": -1608755, "interest_expense": 39158, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1821567, "net_income_continuing_ops": null, "net_income_to_common": -1821567, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 842632, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1526184, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2327339, "short_term_debt": 310306, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 629983, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 339988, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1697356, "shares_outstanding": 4435383, "operating_cash_flow": -1079319, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -19540, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1485205, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1098859, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1608755", "netIncome": "-1821567", "grossProfit": "-253090", "totalRevenue": "417457", "costOfRevenue": "670547", "interestExpense": "39158", "operatingIncome": "-1646462", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "195555" }, "balance": { "totalDebt": "339988", "totalAssets": "2327339", "longTermDebt": "0", "shortTermDebt": "310306", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "4435383", "totalCurrentAssets": "1526184", "totalShareholderEquity": "1697356", "totalCurrentLiabilities": "629983", "cashAndShortTermInvestments": "842632" }, "cashflow": { "freeCashFlow": "-1098859", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "1485205", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-1079319", "repurchaseOfStock": null, "capitalExpenditures": "-19540" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:28.410639+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 393251, "ticker_id": 27731, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:28.410639+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:28.410639+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 976000, "total_current_assets": 3675000, "total_assets": 9016000, "short_term_debt": 1235000, "long_term_debt": 639000, "total_debt": 2268000, "total_liabilities": null, "total_equity": 3752000, "shares_outstanding": 133908362, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 393244, "ticker_id": 27731, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:28.410639+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2268000", "totalAssets": "9016000", "longTermDebt": "639000", "shortTermDebt": "1235000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "133908362", "totalCurrentAssets": "3675000", "totalShareholderEquity": "3752000", "totalCurrentLiabilities": "3626000", "cashAndShortTermInvestments": "976000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 976000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3675000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 9016000, "short_term_debt": 1235000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3626000, "long_term_debt": 639000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2268000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3752000, "shares_outstanding": 133908362, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "2268000", "totalAssets": "9016000", "longTermDebt": "639000", "shortTermDebt": "1235000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "133908362", "totalCurrentAssets": "3675000", "totalShareholderEquity": "3752000", "totalCurrentLiabilities": "3626000", "cashAndShortTermInvestments": "976000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:28.410639+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1231000, "total_current_assets": 3902000, "total_assets": 9112000, "short_term_debt": 912000, "long_term_debt": 158000, "total_debt": 1290000, "total_liabilities": null, "total_equity": 4628000, "shares_outstanding": 120019473, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 393246, "ticker_id": 27731, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:28.410639+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1290000", "totalAssets": "9112000", "longTermDebt": "158000", "shortTermDebt": "912000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "120019473", "totalCurrentAssets": "3902000", "totalShareholderEquity": "4628000", "totalCurrentLiabilities": "3008000", "cashAndShortTermInvestments": "1231000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1231000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3902000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 9112000, "short_term_debt": 912000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3008000, "long_term_debt": 158000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1290000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4628000, "shares_outstanding": 120019473, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "1290000", "totalAssets": "9112000", "longTermDebt": "158000", "shortTermDebt": "912000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "120019473", "totalCurrentAssets": "3902000", "totalShareholderEquity": "4628000", "totalCurrentLiabilities": "3008000", "cashAndShortTermInvestments": "1231000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:28.410639+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1382000, "total_current_assets": 3698000, "total_assets": 7981000, "short_term_debt": 1110000, "long_term_debt": 261000, "total_debt": 1616000, "total_liabilities": null, "total_equity": 3297000, "shares_outstanding": 102206397, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 393247, "ticker_id": 27731, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:28.410639+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1616000", "totalAssets": "7981000", "longTermDebt": "261000", "shortTermDebt": "1110000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "102206397", "totalCurrentAssets": "3698000", "totalShareholderEquity": "3297000", "totalCurrentLiabilities": "3255000", "cashAndShortTermInvestments": "1382000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1382000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3698000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 7981000, "short_term_debt": 1110000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3255000, "long_term_debt": 261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1616000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3297000, "shares_outstanding": 102206397, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "1616000", "totalAssets": "7981000", "longTermDebt": "261000", "shortTermDebt": "1110000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "102206397", "totalCurrentAssets": "3698000", "totalShareholderEquity": "3297000", "totalCurrentLiabilities": "3255000", "cashAndShortTermInvestments": "1382000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }