{ "ticker": { "uuid": "e1ad7110-e827-4b7d-85d2-af1fb67d40eb", "symbol": "SSTY", "name": "Safestay plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/e1ad7110-e827-4b7d-85d2-af1fb67d40eb/", "api_url": "https://sharemaestro.com/factors/api/tickers/e1ad7110-e827-4b7d-85d2-af1fb67d40eb/" }, "ticker_metadata": { "id": 31239, "uuid": "e1ad7110-e827-4b7d-85d2-af1fb67d40eb", "symbol": "SSTY", "name": "Safestay plc", "asset_type": "equity", "market_cap": 8441604, "stock_exchange_id": 19, "industry": "Lodging", "sector": "Consumer Cyclical", "description": "Safestay plc, together with its subsidiaries, develops and operates hostels under the Safestay brand in the United Kingdom, Spain, and the rest of Europe. It provides ancillary goods and services, such as food, beverages, and merchandise. The company also owns properties. Safestay plc was incorporated in 2014 and is headquartered in London, 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": "e1ad7110-e827-4b7d-85d2-af1fb67d40eb", "symbol": "SSTY", "name": "Safestay plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/e1ad7110-e827-4b7d-85d2-af1fb67d40eb/", "api_url": "https://sharemaestro.com/factors/api/tickers/e1ad7110-e827-4b7d-85d2-af1fb67d40eb/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.83, "value": 0.94, "quality": 0.67, "momentum": 0.09, "coverage": 0.818, "confidence": 0.497, "delta": null }, "headline_factors": { "price": 13.5, "market_cap": 876628089, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0063, "shareholder_yield": 0, "roe": -0.0287, "piotroski_f_score": 6, "momentum_12_1": -0.3721, "volatility_252d": 0.2647 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:02.875262+00:00", "batch_id": "" }, "size": { "price_close": 13.5, "market_cap": 876628089, "market_cap_usd": 876628089, "enterprise_value": 924603089, "shares_outstanding": 64935414, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 28.2074, "ptbv_ratio": 28.2074, "ps_ratio": 38.9664, "pcf_ratio": 127.6395, "pfcf_ratio": 1336.3233, "ev_ebitda": 157.9708, "ev_ebit": 314.0635, "ev_sales": 41.099, "ev_fcf": 1409.4559, "earnings_yield": null, "fcf_yield": 0.0007, "price_to_sales": 38.9664, "price_to_book": 28.2074, "price_to_cashflow": 127.6395, "ebitda_to_ev": 0.0063, "sales_yield": 0.0243 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0 }, "quality": { "gross_margin": 0.8249, "operating_margin": 0.1309, "net_margin": -0.0396, "ebitda_margin": 0.2602, "fcf_margin": 0.0292, "roe": -0.0287, "roa": -0.0095, "roic": 0.0279, "roc_greenblatt": null, "asset_turnover": 0.2408, "cash_conversion": -0.7363, "accruals_ratio": -0.083, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.4521, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1986, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 8.1967, "debt_to_assets": 0.5316, "interest_coverage": 1.0226, "current_ratio": 0.2744, "quick_ratio": 0.2744, "net_debt": 47975000, "local_beta": 0.2313, "volatility_252d": 0.2647, "volatility_60d": 0.5959, "max_drawdown_12m": -0.52, "risk_adjusted_momentum": -1.4056 }, "growth": { "revenue_growth_1y": 0.0467, "revenue_growth_3y_cagr": 0.5703, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.7812, "book_value_growth_1y": -0.0483, "revenue_growth": 0.0467, "earnings_growth": null }, "momentum": { "price_return_1m": 0, "price_return_3m": -0.129, "price_return_6m": -0.2895, "price_return_9m": -0.4, "price_return_12m": -0.3721, "price_return_12m_ex1m": -0.3721, "momentum_6m": -0.2895, "momentum_12m": -0.3721, "momentum_12_1": -0.3721, "distance_from_52w_high": -0.46, "distance_from_52w_low": 0.125, "relative_strength": -0.5452 }, "raw_ttm": { "revenue_ttm": 22497000, "gross_profit_ttm": 18558000, "ebit_ttm": 2944000, "ebitda_ttm": 5853000, "net_income_ttm": -891000, "eps_diluted_ttm": -0.0137, "operating_cash_flow_ttm": 6868000, "capital_expenditure_ttm": -6212000, "fcf_ttm": 656000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 2879000, "cash_and_equivalents": 1692000, "total_current_assets": 2944000, "total_current_liabilities": 10729000, "net_ppe": null, "total_assets": 93438000, "total_debt": 49667000, "total_equity": 31078000, "net_working_capital": -5328000, "book_value_per_share": 0.4786, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.4786 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 18, "rank_pcf": 6, "rank_ev_ebitda": 7, "rank_ev_ebit": 31, "rank_earnings_yield": 50, "rank_fcf_yield": 45, "rank_dividend_yield": 88, "rank_shareholder_yield": 76, "rank_total_yield": 81, "rank_roe": 73, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 10, "rank_fcf_margin": 63, "rank_piotroski": 39, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 86 }, "composites": { "value_composite": 6, "quality_composite": 33, "momentum_composite": 91, "growth_composite": 58, "yield_composite": 90, "svqf_composite": 63, "vc1_composite": 4, "vc2_composite": 8, "vc3_composite": 10, "trending_value_composite": 85, "overall_composite": 17, "quality_value_composite": 0.7936, "os_score": 0.83, "value_percentile": 0.94, "quality_percentile": 0.67, "momentum_percentile": 0.09, "factor_coverage": 0.818, "signal_confidence": 0.497, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 85, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9136, "ticker_id": 31239, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:02.875262+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.5, "market_cap": 876628089, "market_cap_usd": 876628089, "enterprise_value": 924603089, "shares_outstanding": 64935414, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 28.20735211, "ptbv_ratio": 28.20735211, "ps_ratio": 38.96644393, "pcf_ratio": 127.63950044, "pfcf_ratio": 1336.3233064, "ev_ebitda": 157.97079942, "ev_ebit": 314.06354925, "ev_sales": 41.09895048, "ev_fcf": 1409.45592835, "earnings_yield": null, "fcf_yield": 0.00070949, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.82490999, "operating_margin": 0.13086189, "net_margin": -0.03960528, "ebitda_margin": 0.26016802, "fcf_margin": 0.02915944, "roe": -0.0286698, "roa": -0.00953573, "roic": 0.02793063, "roc_greenblatt": null, "asset_turnover": 0.24076928, "cash_conversion": -0.7362514, "accruals_ratio": -0.08303902, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 8.19665129, "debt_to_assets": 0.53155033, "interest_coverage": 1.02257728, "current_ratio": 0.2743965, "quick_ratio": 0.2743965, "net_debt": 47975000, "revenue_growth_1y": 0.04671288, "revenue_growth_3y_cagr": 0.5703007, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.78118746, "book_value_growth_1y": -0.04826135, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.452098, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.12903226, "price_return_6m": -0.28947368, "price_return_9m": -0.4, "price_return_12m": -0.37209302, "price_return_12m_ex1m": -0.37209302, "distance_from_52w_high": -0.46, "distance_from_52w_low": 0.125, "relative_strength": -0.54523361, "local_beta": 0.2313, "volatility_252d": 0.26472, "volatility_60d": 0.595864, "max_drawdown_12m": -0.52, "revenue_ttm": 22497000, "gross_profit_ttm": 18558000, "ebit_ttm": 2944000, "ebitda_ttm": 5853000, "net_income_ttm": -891000, "eps_diluted_ttm": -0.01372133, "operating_cash_flow_ttm": 6868000, "capital_expenditure_ttm": -6212000, "fcf_ttm": 656000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 2879000, "cash_and_equivalents": 1692000, "total_current_assets": 2944000, "total_current_liabilities": 10729000, "net_ppe": null, "total_assets": 93438000, "total_debt": 49667000, "total_equity": 31078000, "net_working_capital": -5328000, "book_value_per_share": 0.47859863, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.47859863, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 18, "rank_pcf": 6, "rank_ev_ebitda": 7, "rank_ev_ebit": 31, "rank_earnings_yield": 50, "rank_fcf_yield": 45, "rank_dividend_yield": 88, "rank_shareholder_yield": 76, "rank_total_yield": 81, "rank_roe": 73, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 10, "rank_fcf_margin": 63, "rank_piotroski": 39, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 86, "value_composite": 6, "quality_composite": 33, "momentum_composite": 91, "growth_composite": 58, "yield_composite": 90, "svqf_composite": 63, "vc1_composite": 4, "vc2_composite": 8, "vc3_composite": 10, "trending_value_composite": 85, "overall_composite": 17, "factor_coverage": 0.818, "signal_confidence": 0.497, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.5, "os": 0.83, "value": 0.94, "quality": 0.67, "momentum": 0.09, "confidence": 0.497, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0287, "momentum_12_1": -0.3721, "complete_fields": { "id": 9136, "ticker_id": 31239, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:02.875262+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.5, "market_cap": 876628089, "market_cap_usd": 876628089, "enterprise_value": 924603089, "shares_outstanding": 64935414, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 28.20735211, "ptbv_ratio": 28.20735211, "ps_ratio": 38.96644393, "pcf_ratio": 127.63950044, "pfcf_ratio": 1336.3233064, "ev_ebitda": 157.97079942, "ev_ebit": 314.06354925, "ev_sales": 41.09895048, "ev_fcf": 1409.45592835, "earnings_yield": null, "fcf_yield": 0.00070949, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.82490999, "operating_margin": 0.13086189, "net_margin": -0.03960528, "ebitda_margin": 0.26016802, "fcf_margin": 0.02915944, "roe": -0.0286698, "roa": -0.00953573, "roic": 0.02793063, "roc_greenblatt": null, "asset_turnover": 0.24076928, "cash_conversion": -0.7362514, "accruals_ratio": -0.08303902, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 8.19665129, "debt_to_assets": 0.53155033, "interest_coverage": 1.02257728, "current_ratio": 0.2743965, "quick_ratio": 0.2743965, "net_debt": 47975000, "revenue_growth_1y": 0.04671288, "revenue_growth_3y_cagr": 0.5703007, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.78118746, "book_value_growth_1y": -0.04826135, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.452098, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.12903226, "price_return_6m": -0.28947368, "price_return_9m": -0.4, "price_return_12m": -0.37209302, "price_return_12m_ex1m": -0.37209302, "distance_from_52w_high": -0.46, "distance_from_52w_low": 0.125, "relative_strength": -0.54523361, "local_beta": 0.2313, "volatility_252d": 0.26472, "volatility_60d": 0.595864, "max_drawdown_12m": -0.52, "revenue_ttm": 22497000, "gross_profit_ttm": 18558000, "ebit_ttm": 2944000, "ebitda_ttm": 5853000, "net_income_ttm": -891000, "eps_diluted_ttm": -0.01372133, "operating_cash_flow_ttm": 6868000, "capital_expenditure_ttm": -6212000, "fcf_ttm": 656000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 2879000, "cash_and_equivalents": 1692000, "total_current_assets": 2944000, "total_current_liabilities": 10729000, "net_ppe": null, "total_assets": 93438000, "total_debt": 49667000, "total_equity": 31078000, "net_working_capital": -5328000, "book_value_per_share": 0.47859863, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.47859863, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 18, "rank_pcf": 6, "rank_ev_ebitda": 7, "rank_ev_ebit": 31, "rank_earnings_yield": 50, "rank_fcf_yield": 45, "rank_dividend_yield": 88, "rank_shareholder_yield": 76, "rank_total_yield": 81, "rank_roe": 73, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 10, "rank_fcf_margin": 63, "rank_piotroski": 39, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 86, "value_composite": 6, "quality_composite": 33, "momentum_composite": 91, "growth_composite": 58, "yield_composite": 90, "svqf_composite": 63, "vc1_composite": 4, "vc2_composite": 8, "vc3_composite": 10, "trending_value_composite": 85, "overall_composite": 17, "factor_coverage": 0.818, "signal_confidence": 0.497, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:57.947132+00:00", "is_restated": false, "income_statement": { "revenue": 22497000, "cost_of_revenue": 3939000, "gross_profit": 18558000, "ebit": 2944000, "ebitda": 5853000, "pretax_income": null, "tax_provision": null, "net_income": -891000, "net_income_to_common": -891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1430000, "total_current_assets": 2710000, "total_assets": 94309000, "short_term_debt": 4164000, "long_term_debt": 22569000, "total_debt": 50439000, "total_liabilities": null, "total_equity": 30764000, "shares_outstanding": 64935414, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6868000, "capital_expenditure": -6212000, "free_cash_flow": 656000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 3666000 }, "complete_fields": { "id": 398105, "ticker_id": 31239, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:57.947132+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5853000", "netIncome": "-891000", "grossProfit": "18558000", "totalRevenue": "22497000", "costOfRevenue": "3939000", "interestExpense": "2879000", "operatingIncome": "2944000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3381000" }, "balance": { "totalDebt": "50439000", "totalAssets": "94309000", "longTermDebt": "22569000", "shortTermDebt": "4164000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "64935414", "totalCurrentAssets": "2710000", "totalShareholderEquity": "30764000", "totalCurrentLiabilities": "11063000", "cashAndShortTermInvestments": "1430000" }, "cashflow": { "freeCashFlow": "656000", "dividendsPaid": null, "issuanceOfDebt": "19695000", "issuanceOfStock": "0", "repaymentOfDebt": "-16029000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "6868000", "repurchaseOfStock": null, "capitalExpenditures": "-6212000" } }, "revenue": 22497000, "cost_of_revenue": 3939000, "gross_profit": 18558000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2944000, "depreciation_amortisation": 3381000, "ebitda": 5853000, "interest_expense": 2879000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -891000, "net_income_continuing_ops": null, "net_income_to_common": -891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1430000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2710000, "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": 94309000, "short_term_debt": 4164000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11063000, "long_term_debt": 22569000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 50439000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 30764000, "shares_outstanding": 64935414, "operating_cash_flow": 6868000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6212000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 3666000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 656000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5853000", "netIncome": "-891000", "grossProfit": "18558000", "totalRevenue": "22497000", "costOfRevenue": "3939000", "interestExpense": "2879000", "operatingIncome": "2944000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3381000" }, "balance": { "totalDebt": "50439000", "totalAssets": "94309000", "longTermDebt": "22569000", "shortTermDebt": "4164000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "64935414", "totalCurrentAssets": "2710000", "totalShareholderEquity": "30764000", "totalCurrentLiabilities": "11063000", "cashAndShortTermInvestments": "1430000" }, "cashflow": { "freeCashFlow": "656000", "dividendsPaid": null, "issuanceOfDebt": "19695000", "issuanceOfStock": "0", "repaymentOfDebt": "-16029000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "6868000", "repurchaseOfStock": null, "capitalExpenditures": "-6212000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:57.947132+00:00", "is_restated": false, "income_statement": { "revenue": 21493000, "cost_of_revenue": 3846000, "gross_profit": 17647000, "ebit": 3470000, "ebitda": 5672000, "pretax_income": null, "tax_provision": null, "net_income": -1358000, "net_income_to_common": -1358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1998000, "total_current_assets": 3354000, "total_assets": 93815000, "short_term_debt": 932000, "long_term_debt": 22354000, "total_debt": 49329000, "total_liabilities": null, "total_equity": 32324000, "shares_outstanding": 64935414, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8055000, "capital_expenditure": -5057000, "free_cash_flow": 2998000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 57000, "net_debt_issued": -1000000 }, "complete_fields": { "id": 398106, "ticker_id": 31239, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:57.947132+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5672000", "netIncome": "-1358000", "grossProfit": "17647000", "totalRevenue": "21493000", "costOfRevenue": "3846000", "interestExpense": "3065000", "operatingIncome": "3470000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3364000" }, "balance": { "totalDebt": "49329000", "totalAssets": "93815000", "longTermDebt": "22354000", "shortTermDebt": "932000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "64935414", "totalCurrentAssets": "3354000", "totalShareholderEquity": "32324000", "totalCurrentLiabilities": "7528000", "cashAndShortTermInvestments": "1998000" }, "cashflow": { "freeCashFlow": "2998000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "57000", "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "8055000", "repurchaseOfStock": null, "capitalExpenditures": "-5057000" } }, "revenue": 21493000, "cost_of_revenue": 3846000, "gross_profit": 17647000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3470000, "depreciation_amortisation": 3364000, "ebitda": 5672000, "interest_expense": 3065000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1358000, "net_income_continuing_ops": null, "net_income_to_common": -1358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1998000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3354000, "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": 93815000, "short_term_debt": 932000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7528000, "long_term_debt": 22354000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 49329000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 32324000, "shares_outstanding": 64935414, "operating_cash_flow": 8055000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5057000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 57000, "net_debt_issued": -1000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2998000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5672000", "netIncome": "-1358000", "grossProfit": "17647000", "totalRevenue": "21493000", "costOfRevenue": "3846000", "interestExpense": "3065000", "operatingIncome": "3470000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3364000" }, "balance": { "totalDebt": "49329000", "totalAssets": "93815000", "longTermDebt": "22354000", "shortTermDebt": "932000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "64935414", "totalCurrentAssets": "3354000", "totalShareholderEquity": "32324000", "totalCurrentLiabilities": "7528000", "cashAndShortTermInvestments": "1998000" }, "cashflow": { "freeCashFlow": "2998000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "57000", "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "8055000", "repurchaseOfStock": null, "capitalExpenditures": "-5057000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:57.947132+00:00", "is_restated": false, "income_statement": { "revenue": 18148000, "cost_of_revenue": 2831000, "gross_profit": 15317000, "ebit": 1907000, "ebitda": 5494000, "pretax_income": null, "tax_provision": null, "net_income": -149000, "net_income_to_common": -149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5226000, "total_current_assets": 6577000, "total_assets": 98337000, "short_term_debt": 925000, "long_term_debt": 23095000, "total_debt": 56240000, "total_liabilities": null, "total_equity": 30232000, "shares_outstanding": 64679014, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7097000, "capital_expenditure": -370000, "free_cash_flow": 6727000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -997000 }, "complete_fields": { "id": 398107, "ticker_id": 31239, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:57.947132+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5494000", "netIncome": "-149000", "grossProfit": "15317000", "totalRevenue": "18148000", "costOfRevenue": "2831000", "interestExpense": "2325000", "operatingIncome": "1907000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3587000" }, "balance": { "totalDebt": "56240000", "totalAssets": "98337000", "longTermDebt": "23095000", "shortTermDebt": "925000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "64679014", "totalCurrentAssets": "6577000", "totalShareholderEquity": "30232000", "totalCurrentLiabilities": "5924000", "cashAndShortTermInvestments": "5226000" }, "cashflow": { "freeCashFlow": "6727000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-997000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "7097000", "repurchaseOfStock": null, "capitalExpenditures": "-370000" } }, "revenue": 18148000, "cost_of_revenue": 2831000, "gross_profit": 15317000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1907000, "depreciation_amortisation": 3587000, "ebitda": 5494000, "interest_expense": 2325000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -149000, "net_income_continuing_ops": null, "net_income_to_common": -149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5226000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6577000, "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": 98337000, "short_term_debt": 925000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5924000, "long_term_debt": 23095000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 56240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 30232000, "shares_outstanding": 64679014, "operating_cash_flow": 7097000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -370000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -997000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6727000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5494000", "netIncome": "-149000", "grossProfit": "15317000", "totalRevenue": "18148000", "costOfRevenue": "2831000", "interestExpense": "2325000", "operatingIncome": "1907000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3587000" }, "balance": { "totalDebt": "56240000", "totalAssets": "98337000", "longTermDebt": "23095000", "shortTermDebt": "925000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "64679014", "totalCurrentAssets": "6577000", "totalShareholderEquity": "30232000", "totalCurrentLiabilities": "5924000", "cashAndShortTermInvestments": "5226000" }, "cashflow": { "freeCashFlow": "6727000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-997000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "7097000", "repurchaseOfStock": null, "capitalExpenditures": "-370000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:57.947132+00:00", "is_restated": false, "income_statement": { "revenue": 5810000, "cost_of_revenue": 1160000, "gross_profit": 4650000, "ebit": -5217000, "ebitda": 293000, "pretax_income": null, "tax_provision": null, "net_income": -599000, "net_income_to_common": -599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4482000, "total_current_assets": 6021000, "total_assets": 99325000, "short_term_debt": 926000, "long_term_debt": 24028000, "total_debt": 57962000, "total_liabilities": null, "total_equity": 30607000, "shares_outstanding": 64679014, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1323000, "capital_expenditure": -307000, "free_cash_flow": -1630000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10373000 }, "complete_fields": { "id": 398108, "ticker_id": 31239, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:57.947132+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "293000", "netIncome": "-599000", "grossProfit": "4650000", "totalRevenue": "5810000", "costOfRevenue": "1160000", "interestExpense": "2627000", "operatingIncome": "-5217000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3773000" }, "balance": { "totalDebt": "57962000", "totalAssets": "99325000", "longTermDebt": "24028000", "shortTermDebt": "926000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "64679014", "totalCurrentAssets": "6021000", "totalShareholderEquity": "30607000", "totalCurrentLiabilities": "4910000", "cashAndShortTermInvestments": "4482000" }, "cashflow": { "freeCashFlow": "-1630000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-10373000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-1323000", "repurchaseOfStock": null, "capitalExpenditures": "-307000" } }, "revenue": 5810000, "cost_of_revenue": 1160000, "gross_profit": 4650000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5217000, "depreciation_amortisation": 3773000, "ebitda": 293000, "interest_expense": 2627000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -599000, "net_income_continuing_ops": null, "net_income_to_common": -599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4482000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6021000, "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": 99325000, "short_term_debt": 926000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4910000, "long_term_debt": 24028000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 57962000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 30607000, "shares_outstanding": 64679014, "operating_cash_flow": -1323000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -307000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10373000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1630000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "293000", "netIncome": "-599000", "grossProfit": "4650000", "totalRevenue": "5810000", "costOfRevenue": "1160000", "interestExpense": "2627000", "operatingIncome": "-5217000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3773000" }, "balance": { "totalDebt": "57962000", "totalAssets": "99325000", "longTermDebt": "24028000", "shortTermDebt": "926000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "64679014", "totalCurrentAssets": "6021000", "totalShareholderEquity": "30607000", "totalCurrentLiabilities": "4910000", "cashAndShortTermInvestments": "4482000" }, "cashflow": { "freeCashFlow": "-1630000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-10373000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-1323000", "repurchaseOfStock": null, "capitalExpenditures": "-307000" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:57.947132+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": 1692000, "total_current_assets": 2944000, "total_assets": 93438000, "short_term_debt": 4149000, "long_term_debt": 22401000, "total_debt": 49667000, "total_liabilities": null, "total_equity": 31078000, "shares_outstanding": 64935414, "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": 398103, "ticker_id": 31239, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:57.947132+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "49667000", "totalAssets": "93438000", "longTermDebt": "22401000", "shortTermDebt": "4149000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "64935414", "totalCurrentAssets": "2944000", "totalShareholderEquity": "31078000", "totalCurrentLiabilities": "10729000", "cashAndShortTermInvestments": "1692000" } }, "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": 1692000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2944000, "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": 93438000, "short_term_debt": 4149000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10729000, "long_term_debt": 22401000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 49667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 31078000, "shares_outstanding": 64935414, "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": "49667000", "totalAssets": "93438000", "longTermDebt": "22401000", "shortTermDebt": "4149000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "64935414", "totalCurrentAssets": "2944000", "totalShareholderEquity": "31078000", "totalCurrentLiabilities": "10729000", "cashAndShortTermInvestments": "1692000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:57.947132+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": 1430000, "total_current_assets": 2710000, "total_assets": 94309000, "short_term_debt": 4164000, "long_term_debt": 22569000, "total_debt": 50439000, "total_liabilities": null, "total_equity": 30764000, "shares_outstanding": 64935414, "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": 398104, "ticker_id": 31239, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:57.947132+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "50439000", "totalAssets": "94309000", "longTermDebt": "22569000", "shortTermDebt": "4164000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "64935414", "totalCurrentAssets": "2710000", "totalShareholderEquity": "30764000", "totalCurrentLiabilities": "11063000", "cashAndShortTermInvestments": "1430000" } }, "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": 1430000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2710000, "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": 94309000, "short_term_debt": 4164000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11063000, "long_term_debt": 22569000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 50439000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 30764000, "shares_outstanding": 64935414, "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": "50439000", "totalAssets": "94309000", "longTermDebt": "22569000", "shortTermDebt": "4164000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "64935414", "totalCurrentAssets": "2710000", "totalShareholderEquity": "30764000", "totalCurrentLiabilities": "11063000", "cashAndShortTermInvestments": "1430000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "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" ] } } }