{ "ticker": { "uuid": "d9f1775b-beb2-4a9c-8a4c-bf756a2a40de", "symbol": "GAL", "name": "Galantas Gold Corporation", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/d9f1775b-beb2-4a9c-8a4c-bf756a2a40de/", "api_url": "https://sharemaestro.com/factors/api/tickers/d9f1775b-beb2-4a9c-8a4c-bf756a2a40de/" }, "ticker_metadata": { "id": 28331, "uuid": "d9f1775b-beb2-4a9c-8a4c-bf756a2a40de", "symbol": "GAL", "name": "Galantas Gold Corporation", "asset_type": "equity", "market_cap": 157550688, "stock_exchange_id": 19, "industry": "Gold", "sector": "Basic Materials", "description": "Galantas Gold Corporation engages in the acquisition, exploration, and development of mineral properties. It explores gold, silver, zinc, copper, and lead deposits. The company owns and operates the Omagh Gold Project, which covers an area of 189 square kilometers located in Northern Ireland. It also acquires a 100% interest in the Gairloch Project, covering 217 square kilometers mineral license area located in Scotland; and Andacollo Oro Gold Project located in the Coquimbo Region of central Chile. The company was formerly known as European Gold Resources Inc. and changed its name to Galantas Gold Corporation in May 2004. Galantas Gold Corporation was founded in 1996 and is based in Toronto, Canada.", "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": "d9f1775b-beb2-4a9c-8a4c-bf756a2a40de", "symbol": "GAL", "name": "Galantas Gold Corporation", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/d9f1775b-beb2-4a9c-8a4c-bf756a2a40de/", "api_url": "https://sharemaestro.com/factors/api/tickers/d9f1775b-beb2-4a9c-8a4c-bf756a2a40de/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.63, "value": 0.56, "quality": 0.54, "momentum": 0.55, "coverage": 0.667, "confidence": 0.667, "delta": null }, "headline_factors": { "price": 26, "market_cap": 11930458072, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0012, "roe": -0.419, "piotroski_f_score": 2, "momentum_12_1": 5.2727, "volatility_252d": 2.556 }, "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": false, "completeness_score": 0.4286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:15.680332+00:00", "batch_id": "" }, "size": { "price_close": 26, "market_cap": 11930458072, "market_cap_usd": 11930458072, "enterprise_value": 11920657024, "shares_outstanding": 458863772, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 519.4923, "ptbv_ratio": 519.4923, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -2833.013, "ev_ebitda": null, "ev_ebit": -3116.2232, "ev_sales": null, "ev_fcf": -2830.6857, "earnings_yield": null, "fcf_yield": -0.0004, "price_to_sales": null, "price_to_book": 519.4923, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0012, "shareholder_yield": -0.0012, "debt_paydown_yield": null, "total_yield": -0.0012 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.419, "roa": -0.3245, "roic": -0.2179, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.4376, "accruals_ratio": -0.257, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.7806, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0227, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.2547, "debt_to_assets": 0.0345, "interest_coverage": -2.3508, "current_ratio": 1.7417, "quick_ratio": 1.7417, "net_debt": -9801048, "local_beta": -1.534, "volatility_252d": 2.556, "volatility_60d": 6.4601, "max_drawdown_12m": -0.5806, "risk_adjusted_momentum": 2.0629 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "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": -0.4461, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2464, "price_return_3m": -0.5806, "price_return_6m": 5.1176, "price_return_9m": 4.7778, "price_return_12m": 3.7273, "price_return_12m_ex1m": 5.2727, "momentum_6m": 5.1176, "momentum_12m": 3.7273, "momentum_12_1": 5.2727, "distance_from_52w_high": -0.5806, "distance_from_52w_low": 7, "relative_strength": 3.5541 }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": -672235, "ebit_ttm": -3825354, "ebitda_ttm": -7811362, "net_income_ttm": -9622989, "eps_diluted_ttm": -0.021, "operating_cash_flow_ttm": -2002729, "capital_expenditure_ttm": -2208497, "fcf_ttm": -4211226, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 14900000, "interest_expense_ttm": 1627248, "cash_and_equivalents": 10822694, "total_current_assets": 11650439, "total_current_liabilities": 6689294, "net_ppe": null, "total_assets": 29654906, "total_debt": 1021646, "total_equity": 22965612, "net_working_capital": -4839903, "book_value_per_share": 0.05, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.05 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 44, "quality_composite": 46, "momentum_composite": 45, "growth_composite": 46, "yield_composite": 45, "svqf_composite": 41, "vc1_composite": 44, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 37, "quality_value_composite": 0.5499, "os_score": 0.63, "value_percentile": 0.56, "quality_percentile": 0.54, "momentum_percentile": 0.55, "factor_coverage": 0.667, "signal_confidence": 0.667, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 46, "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": 8675, "ticker_id": 28331, "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": false, "completeness_score": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:15.680332+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26, "market_cap": 11930458072, "market_cap_usd": 11930458072, "enterprise_value": 11920657024, "shares_outstanding": 458863772, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 519.49227706, "ptbv_ratio": 519.49227706, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -2833.01301616, "ev_ebitda": null, "ev_ebit": -3116.22323686, "ev_sales": null, "ev_fcf": -2830.68565401, "earnings_yield": null, "fcf_yield": -0.00035327, "dividend_yield": 0, "buyback_yield": -0.0012489, "shareholder_yield": -0.0012489, "debt_paydown_yield": null, "total_yield": -0.0012489, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.41901731, "roa": -0.32449906, "roic": -0.21793471, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.43762141, "accruals_ratio": -0.25696456, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.25471691, "debt_to_assets": 0.03445116, "interest_coverage": -2.35081192, "current_ratio": 1.7416545, "quick_ratio": 1.7416545, "net_debt": -9801048, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "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": -0.44614758, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.780629, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.24637681, "price_return_3m": -0.58064516, "price_return_6m": 5.11764706, "price_return_9m": 4.77777778, "price_return_12m": 3.72727273, "price_return_12m_ex1m": 5.27272727, "distance_from_52w_high": -0.58064516, "distance_from_52w_low": 7, "relative_strength": 3.55413215, "local_beta": -1.534, "volatility_252d": 2.555998, "volatility_60d": 6.460101, "max_drawdown_12m": -0.58064516, "revenue_ttm": 0, "gross_profit_ttm": -672235, "ebit_ttm": -3825354, "ebitda_ttm": -7811362, "net_income_ttm": -9622989, "eps_diluted_ttm": -0.02097134, "operating_cash_flow_ttm": -2002729, "capital_expenditure_ttm": -2208497, "fcf_ttm": -4211226, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 14900000, "interest_expense_ttm": 1627248, "cash_and_equivalents": 10822694, "total_current_assets": 11650439, "total_current_liabilities": 6689294, "net_ppe": null, "total_assets": 29654906, "total_debt": 1021646, "total_equity": 22965612, "net_working_capital": -4839903, "book_value_per_share": 0.05004887, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.05004887, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 44, "quality_composite": 46, "momentum_composite": 45, "growth_composite": 46, "yield_composite": 45, "svqf_composite": 41, "vc1_composite": 44, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.667, "signal_confidence": 0.667, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 46, "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": 26, "os": 0.63, "value": 0.56, "quality": 0.54, "momentum": 0.55, "confidence": 0.667, "coverage": 0.667, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0012, "roe": -0.419, "momentum_12_1": 5.2727, "complete_fields": { "id": 8675, "ticker_id": 28331, "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": false, "completeness_score": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:15.680332+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26, "market_cap": 11930458072, "market_cap_usd": 11930458072, "enterprise_value": 11920657024, "shares_outstanding": 458863772, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 519.49227706, "ptbv_ratio": 519.49227706, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -2833.01301616, "ev_ebitda": null, "ev_ebit": -3116.22323686, "ev_sales": null, "ev_fcf": -2830.68565401, "earnings_yield": null, "fcf_yield": -0.00035327, "dividend_yield": 0, "buyback_yield": -0.0012489, "shareholder_yield": -0.0012489, "debt_paydown_yield": null, "total_yield": -0.0012489, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.41901731, "roa": -0.32449906, "roic": -0.21793471, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.43762141, "accruals_ratio": -0.25696456, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.25471691, "debt_to_assets": 0.03445116, "interest_coverage": -2.35081192, "current_ratio": 1.7416545, "quick_ratio": 1.7416545, "net_debt": -9801048, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "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": -0.44614758, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.780629, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.24637681, "price_return_3m": -0.58064516, "price_return_6m": 5.11764706, "price_return_9m": 4.77777778, "price_return_12m": 3.72727273, "price_return_12m_ex1m": 5.27272727, "distance_from_52w_high": -0.58064516, "distance_from_52w_low": 7, "relative_strength": 3.55413215, "local_beta": -1.534, "volatility_252d": 2.555998, "volatility_60d": 6.460101, "max_drawdown_12m": -0.58064516, "revenue_ttm": 0, "gross_profit_ttm": -672235, "ebit_ttm": -3825354, "ebitda_ttm": -7811362, "net_income_ttm": -9622989, "eps_diluted_ttm": -0.02097134, "operating_cash_flow_ttm": -2002729, "capital_expenditure_ttm": -2208497, "fcf_ttm": -4211226, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 14900000, "interest_expense_ttm": 1627248, "cash_and_equivalents": 10822694, "total_current_assets": 11650439, "total_current_liabilities": 6689294, "net_ppe": null, "total_assets": 29654906, "total_debt": 1021646, "total_equity": 22965612, "net_working_capital": -4839903, "book_value_per_share": 0.05004887, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.05004887, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 44, "quality_composite": 46, "momentum_composite": 45, "growth_composite": 46, "yield_composite": 45, "svqf_composite": 41, "vc1_composite": 44, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.667, "signal_confidence": 0.667, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 46, "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": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 319146, "gross_profit": -319146, "ebit": -2375088, "ebitda": -6012431, "pretax_income": null, "tax_provision": null, "net_income": -8493279, "net_income_to_common": -8493279, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13315844, "total_current_assets": 13544366, "total_assets": 30737411, "short_term_debt": 908916, "long_term_debt": null, "total_debt": 908916, "total_liabilities": null, "total_equity": 25265145, "shares_outstanding": 458863772, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -687918, "capital_expenditure": -1617666, "free_cash_flow": -2305584, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14900000, "net_debt_issued": null }, "complete_fields": { "id": 393948, "ticker_id": 28331, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-6012431", "netIncome": "-8493279", "grossProfit": "-319146", "totalRevenue": "0", "costOfRevenue": "319146", "interestExpense": "2206677", "operatingIncome": "-2375088", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "274171" }, "balance": { "totalDebt": "908916", "totalAssets": "30737411", "longTermDebt": null, "shortTermDebt": "908916", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "458863772", "totalCurrentAssets": "13544366", "totalShareholderEquity": "25265145", "totalCurrentLiabilities": "5472266", "cashAndShortTermInvestments": "13315844" }, "cashflow": { "freeCashFlow": "-2305584", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "14900000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-687918", "repurchaseOfStock": null, "capitalExpenditures": "-1617666" } }, "revenue": 0, "cost_of_revenue": 319146, "gross_profit": -319146, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2375088, "depreciation_amortisation": 274171, "ebitda": -6012431, "interest_expense": 2206677, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -8493279, "net_income_continuing_ops": null, "net_income_to_common": -8493279, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13315844, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13544366, "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": 30737411, "short_term_debt": 908916, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5472266, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 908916, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 25265145, "shares_outstanding": 458863772, "operating_cash_flow": -687918, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1617666, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14900000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2305584, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-6012431", "netIncome": "-8493279", "grossProfit": "-319146", "totalRevenue": "0", "costOfRevenue": "319146", "interestExpense": "2206677", "operatingIncome": "-2375088", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "274171" }, "balance": { "totalDebt": "908916", "totalAssets": "30737411", "longTermDebt": null, "shortTermDebt": "908916", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "458863772", "totalCurrentAssets": "13544366", "totalShareholderEquity": "25265145", "totalCurrentLiabilities": "5472266", "cashAndShortTermInvestments": "13315844" }, "cashflow": { "freeCashFlow": "-2305584", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "14900000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-687918", "repurchaseOfStock": null, "capitalExpenditures": "-1617666" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 547480, "gross_profit": -547480, "ebit": -2570586, "ebitda": 1534740, "pretax_income": null, "tax_provision": null, "net_income": -1488684, "net_income_to_common": -1488684, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 525643, "total_current_assets": 1103649, "total_assets": 36078171, "short_term_debt": null, "long_term_debt": 6556155, "total_debt": 6556155, "total_liabilities": null, "total_equity": 11409709, "shares_outstanding": 114770587, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1908282, "capital_expenditure": -1250576, "free_cash_flow": -3158858, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 393953, "ticker_id": 28331, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1534740", "netIncome": "-1488684", "grossProfit": "-547480", "totalRevenue": "0", "costOfRevenue": "547480", "interestExpense": "2588512", "operatingIncome": "-2570586", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "434912" }, "balance": { "totalDebt": "6556155", "totalAssets": "36078171", "longTermDebt": "6556155", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "114770587", "totalCurrentAssets": "1103649", "totalShareholderEquity": "11409709", "totalCurrentLiabilities": "17322637", "cashAndShortTermInvestments": "525643" }, "cashflow": { "freeCashFlow": "-3158858", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-1908282", "repurchaseOfStock": null, "capitalExpenditures": "-1250576" } }, "revenue": 0, "cost_of_revenue": 547480, "gross_profit": -547480, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2570586, "depreciation_amortisation": 434912, "ebitda": 1534740, "interest_expense": 2588512, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1488684, "net_income_continuing_ops": null, "net_income_to_common": -1488684, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 525643, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1103649, "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": 36078171, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17322637, "long_term_debt": 6556155, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6556155, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 11409709, "shares_outstanding": 114770587, "operating_cash_flow": -1908282, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1250576, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3158858, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1534740", "netIncome": "-1488684", "grossProfit": "-547480", "totalRevenue": "0", "costOfRevenue": "547480", "interestExpense": "2588512", "operatingIncome": "-2570586", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "434912" }, "balance": { "totalDebt": "6556155", "totalAssets": "36078171", "longTermDebt": "6556155", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "114770587", "totalCurrentAssets": "1103649", "totalShareholderEquity": "11409709", "totalCurrentLiabilities": "17322637", "cashAndShortTermInvestments": "525643" }, "cashflow": { "freeCashFlow": "-3158858", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-1908282", "repurchaseOfStock": null, "capitalExpenditures": "-1250576" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 697298, "gross_profit": -697298, "ebit": -3132290, "ebitda": -6244622, "pretax_income": null, "tax_provision": null, "net_income": -8568140, "net_income_to_common": -8568140, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2593265, "total_current_assets": 4208329, "total_assets": 32584019, "short_term_debt": 6119308, "long_term_debt": 1923509, "total_debt": 8042817, "total_liabilities": null, "total_equity": 11357156, "shares_outstanding": 114841403, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1303452, "capital_expenditure": -3842131, "free_cash_flow": -5145583, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2963142, "net_debt_issued": 3502054 }, "complete_fields": { "id": 393955, "ticker_id": 28331, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-6244622", "netIncome": "-8568140", "grossProfit": "-697298", "totalRevenue": "0", "costOfRevenue": "697298", "interestExpense": "1808515", "operatingIncome": "-3132290", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "515003" }, "balance": { "totalDebt": "8042817", "totalAssets": "32584019", "longTermDebt": "1923509", "shortTermDebt": "6119308", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "114841403", "totalCurrentAssets": "4208329", "totalShareholderEquity": "11357156", "totalCurrentLiabilities": "16807843", "cashAndShortTermInvestments": "2593265" }, "cashflow": { "freeCashFlow": "-5145583", "dividendsPaid": null, "issuanceOfDebt": "3502054", "issuanceOfStock": "2963142", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-1303452", "repurchaseOfStock": null, "capitalExpenditures": "-3842131" } }, "revenue": 0, "cost_of_revenue": 697298, "gross_profit": -697298, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3132290, "depreciation_amortisation": 515003, "ebitda": -6244622, "interest_expense": 1808515, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -8568140, "net_income_continuing_ops": null, "net_income_to_common": -8568140, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2593265, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4208329, "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": 32584019, "short_term_debt": 6119308, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16807843, "long_term_debt": 1923509, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8042817, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 11357156, "shares_outstanding": 114841403, "operating_cash_flow": -1303452, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3842131, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2963142, "net_debt_issued": 3502054, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5145583, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-6244622", "netIncome": "-8568140", "grossProfit": "-697298", "totalRevenue": "0", "costOfRevenue": "697298", "interestExpense": "1808515", "operatingIncome": "-3132290", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "515003" }, "balance": { "totalDebt": "8042817", "totalAssets": "32584019", "longTermDebt": "1923509", "shortTermDebt": "6119308", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "114841403", "totalCurrentAssets": "4208329", "totalShareholderEquity": "11357156", "totalCurrentLiabilities": "16807843", "cashAndShortTermInvestments": "2593265" }, "cashflow": { "freeCashFlow": "-5145583", "dividendsPaid": null, "issuanceOfDebt": "3502054", "issuanceOfStock": "2963142", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-1303452", "repurchaseOfStock": null, "capitalExpenditures": "-3842131" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 908882, "gross_profit": -908882, "ebit": -4819492, "ebitda": -14518640, "pretax_income": null, "tax_provision": null, "net_income": -16633939, "net_income_to_common": -16633939, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1038643, "total_current_assets": 2932878, "total_assets": 30343700, "short_term_debt": 4836267, "long_term_debt": null, "total_debt": 4836267, "total_liabilities": null, "total_equity": 14714991, "shares_outstanding": 103518509, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 180007, "capital_expenditure": -11579660, "free_cash_flow": -11399653, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5900003, "net_debt_issued": null }, "complete_fields": { "id": 393956, "ticker_id": 28331, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-14518640", "netIncome": "-16633939", "grossProfit": "-908882", "totalRevenue": "0", "costOfRevenue": "908882", "interestExpense": "1490679", "operatingIncome": "-4819492", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "624620" }, "balance": { "totalDebt": "4836267", "totalAssets": "30343700", "longTermDebt": null, "shortTermDebt": "4836267", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "103518509", "totalCurrentAssets": "2932878", "totalShareholderEquity": "14714991", "totalCurrentLiabilities": "13960842", "cashAndShortTermInvestments": "1038643" }, "cashflow": { "freeCashFlow": "-11399653", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "5900003", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "180007", "repurchaseOfStock": null, "capitalExpenditures": "-11579660" } }, "revenue": 0, "cost_of_revenue": 908882, "gross_profit": -908882, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4819492, "depreciation_amortisation": 624620, "ebitda": -14518640, "interest_expense": 1490679, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -16633939, "net_income_continuing_ops": null, "net_income_to_common": -16633939, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1038643, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2932878, "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": 30343700, "short_term_debt": 4836267, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13960842, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4836267, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 14714991, "shares_outstanding": 103518509, "operating_cash_flow": 180007, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11579660, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5900003, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -11399653, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-14518640", "netIncome": "-16633939", "grossProfit": "-908882", "totalRevenue": "0", "costOfRevenue": "908882", "interestExpense": "1490679", "operatingIncome": "-4819492", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "624620" }, "balance": { "totalDebt": "4836267", "totalAssets": "30343700", "longTermDebt": null, "shortTermDebt": "4836267", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "103518509", "totalCurrentAssets": "2932878", "totalShareholderEquity": "14714991", "totalCurrentLiabilities": "13960842", "cashAndShortTermInvestments": "1038643" }, "cashflow": { "freeCashFlow": "-11399653", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "5900003", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "180007", "repurchaseOfStock": null, "capitalExpenditures": "-11579660" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+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": 4247488, "total_debt": 4247488, "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": -23802 }, "complete_fields": { "id": 393957, "ticker_id": 28331, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+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": "4247488", "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-23802", "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": 4247488, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4247488, "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": -23802, "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": "4247488", "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-23802", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 457816, "gross_profit": -457816, "ebit": -1939393, "ebitda": -2231167, "pretax_income": null, "tax_provision": null, "net_income": -2354826, "net_income_to_common": -2354826, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10822694, "total_current_assets": 11650439, "total_assets": 29654906, "short_term_debt": 1021646, "long_term_debt": null, "total_debt": 1021646, "total_liabilities": null, "total_equity": 22965612, "shares_outstanding": 458863772, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1803769, "capital_expenditure": -848180, "free_cash_flow": -2651949, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 393946, "ticker_id": 28331, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2231167", "netIncome": "-2354826", "grossProfit": "-457816", "totalRevenue": "0", "costOfRevenue": "457816", "interestExpense": "123659", "operatingIncome": "-1939393", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "0" }, "balance": { "totalDebt": "1021646", "totalAssets": "29654906", "longTermDebt": null, "shortTermDebt": "1021646", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "458863772", "totalCurrentAssets": "11650439", "totalShareholderEquity": "22965612", "totalCurrentLiabilities": "6689294", "cashAndShortTermInvestments": "10822694" }, "cashflow": { "freeCashFlow": "-2651949", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-1803769", "repurchaseOfStock": null, "capitalExpenditures": "-848180" } }, "revenue": 0, "cost_of_revenue": 457816, "gross_profit": -457816, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1939393, "depreciation_amortisation": 0, "ebitda": -2231167, "interest_expense": 123659, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2354826, "net_income_continuing_ops": null, "net_income_to_common": -2354826, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10822694, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11650439, "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": 29654906, "short_term_debt": 1021646, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6689294, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1021646, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 22965612, "shares_outstanding": 458863772, "operating_cash_flow": -1803769, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -848180, "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": -2651949, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2231167", "netIncome": "-2354826", "grossProfit": "-457816", "totalRevenue": "0", "costOfRevenue": "457816", "interestExpense": "123659", "operatingIncome": "-1939393", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "0" }, "balance": { "totalDebt": "1021646", "totalAssets": "29654906", "longTermDebt": null, "shortTermDebt": "1021646", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "458863772", "totalCurrentAssets": "11650439", "totalShareholderEquity": "22965612", "totalCurrentLiabilities": "6689294", "cashAndShortTermInvestments": "10822694" }, "cashflow": { "freeCashFlow": "-2651949", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-1803769", "repurchaseOfStock": null, "capitalExpenditures": "-848180" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -503217, "ebitda": -1916803, "pretax_income": null, "tax_provision": null, "net_income": -1553441, "net_income_to_common": -1553441, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13315844, "total_current_assets": 13544366, "total_assets": 30737411, "short_term_debt": 908916, "long_term_debt": null, "total_debt": 908916, "total_liabilities": null, "total_equity": 25265145, "shares_outstanding": 458863772, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -663274, "capital_expenditure": -143337, "free_cash_flow": -806611, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 393947, "ticker_id": 28331, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1916803", "netIncome": "-1553441", "grossProfit": "0", "totalRevenue": "0", "costOfRevenue": "0", "interestExpense": "-363362", "operatingIncome": "-503217", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "0" }, "balance": { "totalDebt": "908916", "totalAssets": "30737411", "longTermDebt": null, "shortTermDebt": "908916", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "458863772", "totalCurrentAssets": "13544366", "totalShareholderEquity": "25265145", "totalCurrentLiabilities": "5472266", "cashAndShortTermInvestments": "13315844" }, "cashflow": { "freeCashFlow": "-806611", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-663274", "repurchaseOfStock": null, "capitalExpenditures": "-143337" } }, "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": -503217, "depreciation_amortisation": 0, "ebitda": -1916803, "interest_expense": -363362, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1553441, "net_income_continuing_ops": null, "net_income_to_common": -1553441, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13315844, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13544366, "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": 30737411, "short_term_debt": 908916, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5472266, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 908916, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 25265145, "shares_outstanding": 458863772, "operating_cash_flow": -663274, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -143337, "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": -806611, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1916803", "netIncome": "-1553441", "grossProfit": "0", "totalRevenue": "0", "costOfRevenue": "0", "interestExpense": "-363362", "operatingIncome": "-503217", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "0" }, "balance": { "totalDebt": "908916", "totalAssets": "30737411", "longTermDebt": null, "shortTermDebt": "908916", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "458863772", "totalCurrentAssets": "13544366", "totalShareholderEquity": "25265145", "totalCurrentLiabilities": "5472266", "cashAndShortTermInvestments": "13315844" }, "cashflow": { "freeCashFlow": "-806611", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-663274", "repurchaseOfStock": null, "capitalExpenditures": "-143337" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 106145, "gross_profit": -106145, "ebit": -698527, "ebitda": -3745233, "pretax_income": null, "tax_provision": null, "net_income": -5004687, "net_income_to_common": -5004687, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19943, "total_current_assets": 209475, "total_assets": 7943783, "short_term_debt": null, "long_term_debt": 1082457, "total_debt": 1082457, "total_liabilities": null, "total_equity": 4035554, "shares_outstanding": 132400637, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 298033, "capital_expenditure": -563648, "free_cash_flow": -265615, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 393949, "ticker_id": 28331, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3745233", "netIncome": "-5004687", "grossProfit": "-106145", "totalRevenue": "0", "costOfRevenue": "106145", "interestExpense": "1168878", "operatingIncome": "-698527", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "90576" }, "balance": { "totalDebt": "1082457", "totalAssets": "7943783", "longTermDebt": "1082457", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "132400637", "totalCurrentAssets": "209475", "totalShareholderEquity": "4035554", "totalCurrentLiabilities": "2767137", "cashAndShortTermInvestments": "19943" }, "cashflow": { "freeCashFlow": "-265615", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "298033", "repurchaseOfStock": null, "capitalExpenditures": "-563648" } }, "revenue": 0, "cost_of_revenue": 106145, "gross_profit": -106145, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -698527, "depreciation_amortisation": 90576, "ebitda": -3745233, "interest_expense": 1168878, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5004687, "net_income_continuing_ops": null, "net_income_to_common": -5004687, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19943, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 209475, "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": 7943783, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2767137, "long_term_debt": 1082457, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1082457, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4035554, "shares_outstanding": 132400637, "operating_cash_flow": 298033, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -563648, "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": -265615, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3745233", "netIncome": "-5004687", "grossProfit": "-106145", "totalRevenue": "0", "costOfRevenue": "106145", "interestExpense": "1168878", "operatingIncome": "-698527", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "90576" }, "balance": { "totalDebt": "1082457", "totalAssets": "7943783", "longTermDebt": "1082457", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "132400637", "totalCurrentAssets": "209475", "totalShareholderEquity": "4035554", "totalCurrentLiabilities": "2767137", "cashAndShortTermInvestments": "19943" }, "cashflow": { "freeCashFlow": "-265615", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "298033", "repurchaseOfStock": null, "capitalExpenditures": "-563648" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 108274, "gross_profit": -108274, "ebit": -684217, "ebitda": 81841, "pretax_income": null, "tax_provision": null, "net_income": -710035, "net_income_to_common": -710035, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245085, "total_current_assets": 860857, "total_assets": 37786621, "short_term_debt": null, "long_term_debt": 7080905, "total_debt": 7080905, "total_liabilities": null, "total_equity": 10197546, "shares_outstanding": 114770587, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 166281, "capital_expenditure": -653332, "free_cash_flow": -487051, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 393950, "ticker_id": 28331, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "81841", "netIncome": "-710035", "grossProfit": "-108274", "totalRevenue": "0", "costOfRevenue": "108274", "interestExpense": "698073", "operatingIncome": "-684217", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "93803" }, "balance": { "totalDebt": "7080905", "totalAssets": "37786621", "longTermDebt": "7080905", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "114770587", "totalCurrentAssets": "860857", "totalShareholderEquity": "10197546", "totalCurrentLiabilities": "19371297", "cashAndShortTermInvestments": "245085" }, "cashflow": { "freeCashFlow": "-487051", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "166281", "repurchaseOfStock": null, "capitalExpenditures": "-653332" } }, "revenue": 0, "cost_of_revenue": 108274, "gross_profit": -108274, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -684217, "depreciation_amortisation": 93803, "ebitda": 81841, "interest_expense": 698073, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -710035, "net_income_continuing_ops": null, "net_income_to_common": -710035, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 245085, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 860857, "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": 37786621, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19371297, "long_term_debt": 7080905, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7080905, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10197546, "shares_outstanding": 114770587, "operating_cash_flow": 166281, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -653332, "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": -487051, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "81841", "netIncome": "-710035", "grossProfit": "-108274", "totalRevenue": "0", "costOfRevenue": "108274", "interestExpense": "698073", "operatingIncome": "-684217", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "93803" }, "balance": { "totalDebt": "7080905", "totalAssets": "37786621", "longTermDebt": "7080905", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "114770587", "totalCurrentAssets": "860857", "totalShareholderEquity": "10197546", "totalCurrentLiabilities": "19371297", "cashAndShortTermInvestments": "245085" }, "cashflow": { "freeCashFlow": "-487051", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "166281", "repurchaseOfStock": null, "capitalExpenditures": "-653332" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 104727, "gross_profit": -104727, "ebit": -489127, "ebitda": -432236, "pretax_income": null, "tax_provision": null, "net_income": -1225116, "net_income_to_common": -1225116, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 729387, "total_current_assets": 1603434, "total_assets": 37734616, "short_term_debt": null, "long_term_debt": 7005788, "total_debt": 7005788, "total_liabilities": null, "total_equity": 10672716, "shares_outstanding": 114770587, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -488958, "capital_expenditure": -257349, "free_cash_flow": -746307, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 393951, "ticker_id": 28331, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-432236", "netIncome": "-1225116", "grossProfit": "-104727", "totalRevenue": "0", "costOfRevenue": "104727", "interestExpense": "703088", "operatingIncome": "-489127", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "89792" }, "balance": { "totalDebt": "7005788", "totalAssets": "37734616", "longTermDebt": "7005788", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "114770587", "totalCurrentAssets": "1603434", "totalShareholderEquity": "10672716", "totalCurrentLiabilities": "18878194", "cashAndShortTermInvestments": "729387" }, "cashflow": { "freeCashFlow": "-746307", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-488958", "repurchaseOfStock": null, "capitalExpenditures": "-257349" } }, "revenue": 0, "cost_of_revenue": 104727, "gross_profit": -104727, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -489127, "depreciation_amortisation": 89792, "ebitda": -432236, "interest_expense": 703088, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1225116, "net_income_continuing_ops": null, "net_income_to_common": -1225116, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 729387, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1603434, "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": 37734616, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18878194, "long_term_debt": 7005788, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7005788, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10672716, "shares_outstanding": 114770587, "operating_cash_flow": -488958, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -257349, "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": -746307, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-432236", "netIncome": "-1225116", "grossProfit": "-104727", "totalRevenue": "0", "costOfRevenue": "104727", "interestExpense": "703088", "operatingIncome": "-489127", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "89792" }, "balance": { "totalDebt": "7005788", "totalAssets": "37734616", "longTermDebt": "7005788", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "114770587", "totalCurrentAssets": "1603434", "totalShareholderEquity": "10672716", "totalCurrentLiabilities": "18878194", "cashAndShortTermInvestments": "729387" }, "cashflow": { "freeCashFlow": "-746307", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-488958", "repurchaseOfStock": null, "capitalExpenditures": "-257349" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+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": 6556155, "total_debt": 6556155, "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": 0, "net_debt_issued": null }, "complete_fields": { "id": 393952, "ticker_id": 28331, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "6556155", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "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": 6556155, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6556155, "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": 0, "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": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "6556155", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+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": 6235957, "total_debt": 6235957, "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": 0, "net_debt_issued": null }, "complete_fields": { "id": 393954, "ticker_id": 28331, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:35.606116+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "6235957", "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "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": 6235957, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6235957, "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": 0, "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": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "6235957", "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "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": 7, "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" ] } } }