{ "ticker": { "uuid": "e4a4ce5b-599a-47bd-975f-a2e1bd3e22c7", "symbol": "NXQ", "name": "Nexteq plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Gambling", "page_url": "https://sharemaestro.com/factors/ticker/e4a4ce5b-599a-47bd-975f-a2e1bd3e22c7/", "api_url": "https://sharemaestro.com/factors/api/tickers/e4a4ce5b-599a-47bd-975f-a2e1bd3e22c7/" }, "ticker_metadata": { "id": 30248, "uuid": "e4a4ce5b-599a-47bd-975f-a2e1bd3e22c7", "symbol": "NXQ", "name": "Nexteq plc", "asset_type": "equity", "market_cap": 28105676, "stock_exchange_id": 19, "industry": "Gambling", "sector": "Consumer Cyclical", "description": "Nexteq plc operates as a technology solution provider to customers in industrial markets in North America, Asia, Australia, rest of Europe, and internationally. It operates through Quixant and Densitron segments. The Quixant segment engages in the design, development, and manufacture of gaming platforms and display solutions, such as monitor and cabinets solutions, other computer platforms, as well as software for the casino gaming and slot machine industry. The Densitron segment is involved in the sale of electronic display products, human machine interface and control system solutions for industries such as medical and broadcast sectors. The company was formerly known as Quixant Plc and changed its name to Nexteq plc in May 2023. Nexteq plc was incorporated in 2001 and is headquartered in Crawley, 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": "e4a4ce5b-599a-47bd-975f-a2e1bd3e22c7", "symbol": "NXQ", "name": "Nexteq plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Gambling", "page_url": "https://sharemaestro.com/factors/ticker/e4a4ce5b-599a-47bd-975f-a2e1bd3e22c7/", "api_url": "https://sharemaestro.com/factors/api/tickers/e4a4ce5b-599a-47bd-975f-a2e1bd3e22c7/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.49, "value": 0.75, "quality": 0.2, "momentum": 0.22, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 53.5, "market_cap": 3206352798, "pe_ratio": 1665.6378, "earnings_yield": 0.0006, "ebitda_to_ev": 0.0019, "shareholder_yield": 0.0011, "roe": 0.0273, "piotroski_f_score": 7, "momentum_12_1": -0.0217, "volatility_252d": 0.3658 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:45.151411+00:00", "batch_id": "" }, "size": { "price_close": 53.5, "market_cap": 3206352798, "market_cap_usd": 3206352798, "enterprise_value": 3183530798, "shares_outstanding": 59931828, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1665.6378, "pb_ratio": 45.4795, "ptbv_ratio": 45.4795, "ps_ratio": 35.5365, "pcf_ratio": 926.1562, "pfcf_ratio": -5113.8003, "ev_ebitda": 513.1417, "ev_ebit": 1508.7824, "ev_sales": 35.2836, "ev_fcf": -5077.4016, "earnings_yield": 0.0006, "fcf_yield": -0.0002, "price_to_sales": 35.5365, "price_to_book": 45.4795, "price_to_cashflow": 926.1562, "ebitda_to_ev": 0.0019, "sales_yield": 0.0283 }, "yield": { "dividend_yield": 0.0009, "buyback_yield": 0.0002, "shareholder_yield": 0.0011, "debt_paydown_yield": 0.0, "total_yield": 0.0012 }, "quality": { "gross_margin": 0.3282, "operating_margin": 0.0234, "net_margin": 0.0213, "ebitda_margin": 0.0688, "fcf_margin": -0.0069, "roe": 0.0273, "roa": 0.0216, "roic": 0.0332, "roc_greenblatt": null, "asset_turnover": 1.0141, "cash_conversion": -0.3257, "accruals_ratio": -0.0173, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1631, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3328, "external_financing": 0.0073 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -3.6786, "debt_to_assets": 0.0279, "interest_coverage": 12.7879, "current_ratio": 4.2805, "quick_ratio": 4.2805, "net_debt": -22822000, "local_beta": -0.5342, "volatility_252d": 0.3658, "volatility_60d": 0.8458, "max_drawdown_12m": -0.421, "risk_adjusted_momentum": -0.0592 }, "growth": { "revenue_growth_1y": 0.0409, "revenue_growth_3y_cagr": -0.0904, "revenue_growth_5y_cagr": null, "eps_growth_1y": 5.2618, "eps_growth_3y_cagr": -0.4404, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.062, "book_value_growth_1y": 0.0099, "revenue_growth": 0.0409, "earnings_growth": 5.2618 }, "momentum": { "price_return_1m": -0.1894, "price_return_3m": -0.291, "price_return_6m": -0.3951, "price_return_9m": -0.3224, "price_return_12m": -0.207, "price_return_12m_ex1m": -0.0217, "momentum_6m": -0.3951, "momentum_12m": -0.207, "momentum_12_1": -0.0217, "distance_from_52w_high": -0.3985, "distance_from_52w_low": 0.0388, "relative_strength": -0.3801 }, "raw_ttm": { "revenue_ttm": 90227000, "gross_profit_ttm": 29609000, "ebit_ttm": 2110000, "ebitda_ttm": 6204000, "net_income_ttm": 1925000, "eps_diluted_ttm": 0.0321, "operating_cash_flow_ttm": 3462000, "capital_expenditure_ttm": -4089000, "fcf_ttm": -627000, "dividends_paid_ttm": -2974000, "share_repurchases_ttm": -642000, "shares_issued_ttm": 4000, "interest_expense_ttm": 165000, "cash_and_equivalents": 25306000, "total_current_assets": 68475000, "total_current_liabilities": 15997000, "net_ppe": null, "total_assets": 88971000, "total_debt": 2484000, "total_equity": 70501000, "net_working_capital": 27265000, "book_value_per_share": 1.1764, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.1764 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 58, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 17, "rank_pcf": 58, "rank_ev_ebitda": 36, "rank_ev_ebit": 79, "rank_earnings_yield": 55, "rank_fcf_yield": 76, "rank_dividend_yield": 8, "rank_shareholder_yield": 12, "rank_total_yield": 19, "rank_roe": 62, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 67, "rank_fcf_margin": 72, "rank_piotroski": 20, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 74 }, "composites": { "value_composite": 25, "quality_composite": 80, "momentum_composite": 78, "growth_composite": 11, "yield_composite": 6, "svqf_composite": 79, "vc1_composite": 16, "vc2_composite": 11, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 51, "quality_value_composite": 0.3873, "os_score": 0.49, "value_percentile": 0.75, "quality_percentile": 0.2, "momentum_percentile": 0.22, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 11, "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": 8961, "ticker_id": 30248, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:45.151411+00:00", "batch_id": "", "os_score_delta": null, "price_close": 53.5, "market_cap": 3206352798, "market_cap_usd": 3206352798, "enterprise_value": 3183530798, "shares_outstanding": 59931828, "fx_rate_to_usd": null, "pe_ratio": 1665.63781714, "pb_ratio": 45.47953643, "ptbv_ratio": 45.47953643, "ps_ratio": 35.53651122, "pcf_ratio": 926.15620971, "pfcf_ratio": -5113.80031579, "ev_ebitda": 513.14165023, "ev_ebit": 1508.78236872, "ev_sales": 35.28357141, "ev_fcf": -5077.40159171, "earnings_yield": 0.00060037, "fcf_yield": -0.00019695, "dividend_yield": 0.00092753, "buyback_yield": 0.00019898, "shareholder_yield": 0.00112651, "debt_paydown_yield": 2.838e-05, "total_yield": 0.00115489, "gross_margin": 0.32816119, "operating_margin": 0.02338546, "net_margin": 0.02133508, "ebitda_margin": 0.06875991, "fcf_margin": -0.00694914, "roe": 0.02730458, "roa": 0.02163626, "roic": 0.03319071, "roc_greenblatt": null, "asset_turnover": 1.01411696, "cash_conversion": -0.32571429, "accruals_ratio": -0.01727529, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -3.67859446, "debt_to_assets": 0.02791921, "interest_coverage": 12.78787879, "current_ratio": 4.28049009, "quick_ratio": 4.28049009, "net_debt": -22822000, "revenue_growth_1y": 0.04094465, "revenue_growth_3y_cagr": -0.09035547, "revenue_growth_5y_cagr": null, "eps_growth_1y": 5.26178234, "eps_growth_3y_cagr": -0.44041803, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.06196264, "book_value_growth_1y": 0.0099391, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.163081, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18939394, "price_return_3m": -0.29099001, "price_return_6m": -0.39513832, "price_return_9m": -0.3224018, "price_return_12m": -0.20695913, "price_return_12m_ex1m": -0.02166921, "distance_from_52w_high": -0.39853642, "distance_from_52w_low": 0.03883495, "relative_strength": -0.38009972, "local_beta": -0.5342, "volatility_252d": 0.365774, "volatility_60d": 0.845829, "max_drawdown_12m": -0.42102104, "revenue_ttm": 90227000, "gross_profit_ttm": 29609000, "ebit_ttm": 2110000, "ebitda_ttm": 6204000, "net_income_ttm": 1925000, "eps_diluted_ttm": 0.03211983, "operating_cash_flow_ttm": 3462000, "capital_expenditure_ttm": -4089000, "fcf_ttm": -627000, "dividends_paid_ttm": -2974000, "share_repurchases_ttm": -642000, "shares_issued_ttm": 4000, "interest_expense_ttm": 165000, "cash_and_equivalents": 25306000, "total_current_assets": 68475000, "total_current_liabilities": 15997000, "net_ppe": null, "total_assets": 88971000, "total_debt": 2484000, "total_equity": 70501000, "net_working_capital": 27265000, "book_value_per_share": 1.17635324, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.17635324, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 58, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 17, "rank_pcf": 58, "rank_ev_ebitda": 36, "rank_ev_ebit": 79, "rank_earnings_yield": 55, "rank_fcf_yield": 76, "rank_dividend_yield": 8, "rank_shareholder_yield": 12, "rank_total_yield": 19, "rank_roe": 62, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 67, "rank_fcf_margin": 72, "rank_piotroski": 20, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 74, "value_composite": 25, "quality_composite": 80, "momentum_composite": 78, "growth_composite": 11, "yield_composite": 6, "svqf_composite": 79, "vc1_composite": 16, "vc2_composite": 11, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 51, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 11, "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": 53.5, "os": 0.49, "value": 0.75, "quality": 0.2, "momentum": 0.22, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 1665.6378, "earnings_yield": 0.0006, "shareholder_yield": 0.0011, "roe": 0.0273, "momentum_12_1": -0.0217, "complete_fields": { "id": 8961, "ticker_id": 30248, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:45.151411+00:00", "batch_id": "", "os_score_delta": null, "price_close": 53.5, "market_cap": 3206352798, "market_cap_usd": 3206352798, "enterprise_value": 3183530798, "shares_outstanding": 59931828, "fx_rate_to_usd": null, "pe_ratio": 1665.63781714, "pb_ratio": 45.47953643, "ptbv_ratio": 45.47953643, "ps_ratio": 35.53651122, "pcf_ratio": 926.15620971, "pfcf_ratio": -5113.80031579, "ev_ebitda": 513.14165023, "ev_ebit": 1508.78236872, "ev_sales": 35.28357141, "ev_fcf": -5077.40159171, "earnings_yield": 0.00060037, "fcf_yield": -0.00019695, "dividend_yield": 0.00092753, "buyback_yield": 0.00019898, "shareholder_yield": 0.00112651, "debt_paydown_yield": 2.838e-05, "total_yield": 0.00115489, "gross_margin": 0.32816119, "operating_margin": 0.02338546, "net_margin": 0.02133508, "ebitda_margin": 0.06875991, "fcf_margin": -0.00694914, "roe": 0.02730458, "roa": 0.02163626, "roic": 0.03319071, "roc_greenblatt": null, "asset_turnover": 1.01411696, "cash_conversion": -0.32571429, "accruals_ratio": -0.01727529, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -3.67859446, "debt_to_assets": 0.02791921, "interest_coverage": 12.78787879, "current_ratio": 4.28049009, "quick_ratio": 4.28049009, "net_debt": -22822000, "revenue_growth_1y": 0.04094465, "revenue_growth_3y_cagr": -0.09035547, "revenue_growth_5y_cagr": null, "eps_growth_1y": 5.26178234, "eps_growth_3y_cagr": -0.44041803, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.06196264, "book_value_growth_1y": 0.0099391, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.163081, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18939394, "price_return_3m": -0.29099001, "price_return_6m": -0.39513832, "price_return_9m": -0.3224018, "price_return_12m": -0.20695913, "price_return_12m_ex1m": -0.02166921, "distance_from_52w_high": -0.39853642, "distance_from_52w_low": 0.03883495, "relative_strength": -0.38009972, "local_beta": -0.5342, "volatility_252d": 0.365774, "volatility_60d": 0.845829, "max_drawdown_12m": -0.42102104, "revenue_ttm": 90227000, "gross_profit_ttm": 29609000, "ebit_ttm": 2110000, "ebitda_ttm": 6204000, "net_income_ttm": 1925000, "eps_diluted_ttm": 0.03211983, "operating_cash_flow_ttm": 3462000, "capital_expenditure_ttm": -4089000, "fcf_ttm": -627000, "dividends_paid_ttm": -2974000, "share_repurchases_ttm": -642000, "shares_issued_ttm": 4000, "interest_expense_ttm": 165000, "cash_and_equivalents": 25306000, "total_current_assets": 68475000, "total_current_liabilities": 15997000, "net_ppe": null, "total_assets": 88971000, "total_debt": 2484000, "total_equity": 70501000, "net_working_capital": 27265000, "book_value_per_share": 1.17635324, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.17635324, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 58, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 17, "rank_pcf": 58, "rank_ev_ebitda": 36, "rank_ev_ebit": 79, "rank_earnings_yield": 55, "rank_fcf_yield": 76, "rank_dividend_yield": 8, "rank_shareholder_yield": 12, "rank_total_yield": 19, "rank_roe": 62, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 67, "rank_fcf_margin": 72, "rank_piotroski": 20, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 74, "value_composite": 25, "quality_composite": 80, "momentum_composite": 78, "growth_composite": 11, "yield_composite": 6, "svqf_composite": 79, "vc1_composite": 16, "vc2_composite": 11, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 51, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 11, "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": "2026-06-07T13:08:48.241054+00:00", "is_restated": false, "income_statement": { "revenue": 90227000, "cost_of_revenue": 60618000, "gross_profit": 29609000, "ebit": 2110000, "ebitda": 6204000, "pretax_income": null, "tax_provision": null, "net_income": 1925000, "net_income_to_common": 1925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25306000, "total_current_assets": 68475000, "total_assets": 88971000, "short_term_debt": 93000, "long_term_debt": 191000, "total_debt": 2484000, "total_liabilities": null, "total_equity": 70501000, "shares_outstanding": 59931828, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3462000, "capital_expenditure": -4089000, "free_cash_flow": -627000, "dividends_paid": -2974000, "share_repurchases": -642000, "shares_issued": 4000, "net_debt_issued": -91000 }, "complete_fields": { "id": 396316, "ticker_id": 30248, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:48.241054+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6204000", "netIncome": "1925000", "grossProfit": "29609000", "totalRevenue": "90227000", "costOfRevenue": "60618000", "interestExpense": "165000", "operatingIncome": "2110000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2887000" }, "balance": { "totalDebt": "2484000", "totalAssets": "88971000", "longTermDebt": "191000", "shortTermDebt": "93000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "59931828", "totalCurrentAssets": "68475000", "totalShareholderEquity": "70501000", "totalCurrentLiabilities": "15997000", "cashAndShortTermInvestments": "25306000" }, "cashflow": { "freeCashFlow": "-627000", "dividendsPaid": "-2974000", "issuanceOfDebt": null, "issuanceOfStock": "4000", "repaymentOfDebt": "-91000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3462000", "repurchaseOfStock": "-642000", "capitalExpenditures": "-4089000" } }, "revenue": 90227000, "cost_of_revenue": 60618000, "gross_profit": 29609000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2110000, "depreciation_amortisation": 2887000, "ebitda": 6204000, "interest_expense": 165000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1925000, "net_income_continuing_ops": null, "net_income_to_common": 1925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25306000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 68475000, "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": 88971000, "short_term_debt": 93000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15997000, "long_term_debt": 191000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 70501000, "shares_outstanding": 59931828, "operating_cash_flow": 3462000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4089000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2974000, "share_repurchases": -642000, "shares_issued": 4000, "net_debt_issued": -91000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -627000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6204000", "netIncome": "1925000", "grossProfit": "29609000", "totalRevenue": "90227000", "costOfRevenue": "60618000", "interestExpense": "165000", "operatingIncome": "2110000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2887000" }, "balance": { "totalDebt": "2484000", "totalAssets": "88971000", "longTermDebt": "191000", "shortTermDebt": "93000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "59931828", "totalCurrentAssets": "68475000", "totalShareholderEquity": "70501000", "totalCurrentLiabilities": "15997000", "cashAndShortTermInvestments": "25306000" }, "cashflow": { "freeCashFlow": "-627000", "dividendsPaid": "-2974000", "issuanceOfDebt": null, "issuanceOfStock": "4000", "repaymentOfDebt": "-91000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3462000", "repurchaseOfStock": "-642000", "capitalExpenditures": "-4089000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:48.241054+00:00", "is_restated": false, "income_statement": { "revenue": 86678000, "cost_of_revenue": 55568000, "gross_profit": 31110000, "ebit": 3839000, "ebitda": 4542000, "pretax_income": null, "tax_provision": null, "net_income": 311000, "net_income_to_common": 311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29469000, "total_current_assets": 63365000, "total_assets": 85487000, "short_term_debt": 87000, "long_term_debt": 271000, "total_debt": 2737000, "total_liabilities": null, "total_equity": 70620000, "shares_outstanding": 60629662, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12977000, "capital_expenditure": -2858000, "free_cash_flow": 10119000, "dividends_paid": -2836000, "share_repurchases": -6996000, "shares_issued": 0, "net_debt_issued": -87000 }, "complete_fields": { "id": 396319, "ticker_id": 30248, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:48.241054+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4542000", "netIncome": "311000", "grossProfit": "31110000", "totalRevenue": "86678000", "costOfRevenue": "55568000", "interestExpense": "28000", "operatingIncome": "3839000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2793000" }, "balance": { "totalDebt": "2737000", "totalAssets": "85487000", "longTermDebt": "271000", "shortTermDebt": "87000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "60629662", "totalCurrentAssets": "63365000", "totalShareholderEquity": "70620000", "totalCurrentLiabilities": "12363000", "cashAndShortTermInvestments": "29469000" }, "cashflow": { "freeCashFlow": "10119000", "dividendsPaid": "-2836000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-87000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "12977000", "repurchaseOfStock": "-6996000", "capitalExpenditures": "-2858000" } }, "revenue": 86678000, "cost_of_revenue": 55568000, "gross_profit": 31110000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3839000, "depreciation_amortisation": 2793000, "ebitda": 4542000, "interest_expense": 28000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 311000, "net_income_continuing_ops": null, "net_income_to_common": 311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29469000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 63365000, "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": 85487000, "short_term_debt": 87000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12363000, "long_term_debt": 271000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 70620000, "shares_outstanding": 60629662, "operating_cash_flow": 12977000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2858000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2836000, "share_repurchases": -6996000, "shares_issued": 0, "net_debt_issued": -87000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 10119000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4542000", "netIncome": "311000", "grossProfit": "31110000", "totalRevenue": "86678000", "costOfRevenue": "55568000", "interestExpense": "28000", "operatingIncome": "3839000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2793000" }, "balance": { "totalDebt": "2737000", "totalAssets": "85487000", "longTermDebt": "271000", "shortTermDebt": "87000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "60629662", "totalCurrentAssets": "63365000", "totalShareholderEquity": "70620000", "totalCurrentLiabilities": "12363000", "cashAndShortTermInvestments": "29469000" }, "cashflow": { "freeCashFlow": "10119000", "dividendsPaid": "-2836000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-87000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "12977000", "repurchaseOfStock": "-6996000", "capitalExpenditures": "-2858000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:48.241054+00:00", "is_restated": false, "income_statement": { "revenue": 114349000, "cost_of_revenue": 72828000, "gross_profit": 41521000, "ebit": 12723000, "ebitda": 16417000, "pretax_income": null, "tax_provision": null, "net_income": 10897000, "net_income_to_common": 10897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28406000, "total_current_assets": 78572000, "total_assets": 102856000, "short_term_debt": 91000, "long_term_debt": 382000, "total_debt": 2149000, "total_liabilities": null, "total_equity": 82346000, "shares_outstanding": 66514060, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19755000, "capital_expenditure": -2236000, "free_cash_flow": 17519000, "dividends_paid": -2537000, "share_repurchases": 0, "shares_issued": 39000, "net_debt_issued": -84000 }, "complete_fields": { "id": 396320, "ticker_id": 30248, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:48.241054+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "16417000", "netIncome": "10897000", "grossProfit": "41521000", "totalRevenue": "114349000", "costOfRevenue": "72828000", "interestExpense": "106000", "operatingIncome": "12723000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3402000" }, "balance": { "totalDebt": "2149000", "totalAssets": "102856000", "longTermDebt": "382000", "shortTermDebt": "91000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "66514060", "totalCurrentAssets": "78572000", "totalShareholderEquity": "82346000", "totalCurrentLiabilities": "18670000", "cashAndShortTermInvestments": "28406000" }, "cashflow": { "freeCashFlow": "17519000", "dividendsPaid": "-2537000", "issuanceOfDebt": "842000", "issuanceOfStock": "39000", "repaymentOfDebt": "-926000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "19755000", "repurchaseOfStock": "0", "capitalExpenditures": "-2236000" } }, "revenue": 114349000, "cost_of_revenue": 72828000, "gross_profit": 41521000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12723000, "depreciation_amortisation": 3402000, "ebitda": 16417000, "interest_expense": 106000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10897000, "net_income_continuing_ops": null, "net_income_to_common": 10897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28406000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 78572000, "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": 102856000, "short_term_debt": 91000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18670000, "long_term_debt": 382000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2149000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 82346000, "shares_outstanding": 66514060, "operating_cash_flow": 19755000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2537000, "share_repurchases": 0, "shares_issued": 39000, "net_debt_issued": -84000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 17519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "16417000", "netIncome": "10897000", "grossProfit": "41521000", "totalRevenue": "114349000", "costOfRevenue": "72828000", "interestExpense": "106000", "operatingIncome": "12723000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3402000" }, "balance": { "totalDebt": "2149000", "totalAssets": "102856000", "longTermDebt": "382000", "shortTermDebt": "91000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "66514060", "totalCurrentAssets": "78572000", "totalShareholderEquity": "82346000", "totalCurrentLiabilities": "18670000", "cashAndShortTermInvestments": "28406000" }, "cashflow": { "freeCashFlow": "17519000", "dividendsPaid": "-2537000", "issuanceOfDebt": "842000", "issuanceOfStock": "39000", "repaymentOfDebt": "-926000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "19755000", "repurchaseOfStock": "0", "capitalExpenditures": "-2236000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:48.241054+00:00", "is_restated": false, "income_statement": { "revenue": 119873000, "cost_of_revenue": 81319000, "gross_profit": 38554000, "ebit": 8932000, "ebitda": 12244000, "pretax_income": null, "tax_provision": null, "net_income": 10986000, "net_income_to_common": 10986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13508000, "total_current_assets": 69724000, "total_assets": 95967000, "short_term_debt": 90000, "long_term_debt": 473000, "total_debt": 2396000, "total_liabilities": null, "total_equity": 72214000, "shares_outstanding": 66450060, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 802000, "capital_expenditure": -2780000, "free_cash_flow": -1978000, "dividends_paid": -1888000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -80000 }, "complete_fields": { "id": 396321, "ticker_id": 30248, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:48.241054+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12244000", "netIncome": "10986000", "grossProfit": "38554000", "totalRevenue": "119873000", "costOfRevenue": "81319000", "interestExpense": "131000", "operatingIncome": "8932000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3312000" }, "balance": { "totalDebt": "2396000", "totalAssets": "95967000", "longTermDebt": "473000", "shortTermDebt": "90000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "66450060", "totalCurrentAssets": "69724000", "totalShareholderEquity": "72214000", "totalCurrentLiabilities": "21619000", "cashAndShortTermInvestments": "13508000" }, "cashflow": { "freeCashFlow": "-1978000", "dividendsPaid": "-1888000", "issuanceOfDebt": "6842000", "issuanceOfStock": "0", "repaymentOfDebt": "-6922000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "802000", "repurchaseOfStock": null, "capitalExpenditures": "-2780000" } }, "revenue": 119873000, "cost_of_revenue": 81319000, "gross_profit": 38554000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8932000, "depreciation_amortisation": 3312000, "ebitda": 12244000, "interest_expense": 131000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10986000, "net_income_continuing_ops": null, "net_income_to_common": 10986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13508000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 69724000, "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": 95967000, "short_term_debt": 90000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21619000, "long_term_debt": 473000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2396000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 72214000, "shares_outstanding": 66450060, "operating_cash_flow": 802000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2780000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1888000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -80000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1978000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12244000", "netIncome": "10986000", "grossProfit": "38554000", "totalRevenue": "119873000", "costOfRevenue": "81319000", "interestExpense": "131000", "operatingIncome": "8932000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3312000" }, "balance": { "totalDebt": "2396000", "totalAssets": "95967000", "longTermDebt": "473000", "shortTermDebt": "90000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "66450060", "totalCurrentAssets": "69724000", "totalShareholderEquity": "72214000", "totalCurrentLiabilities": "21619000", "cashAndShortTermInvestments": "13508000" }, "cashflow": { "freeCashFlow": "-1978000", "dividendsPaid": "-1888000", "issuanceOfDebt": "6842000", "issuanceOfStock": "0", "repaymentOfDebt": "-6922000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "802000", "repurchaseOfStock": null, "capitalExpenditures": "-2780000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:48.241054+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 415000 }, "complete_fields": { "id": 396322, "ticker_id": 30248, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:48.241054+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "415000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 415000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "415000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:48.241054+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": 25306000, "total_current_assets": 68475000, "total_assets": 88971000, "short_term_debt": 93000, "long_term_debt": 191000, "total_debt": 2484000, "total_liabilities": null, "total_equity": 70501000, "shares_outstanding": 59931828, "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": 396315, "ticker_id": 30248, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:48.241054+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2484000", "totalAssets": "88971000", "longTermDebt": "191000", "shortTermDebt": "93000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "59931828", "totalCurrentAssets": "68475000", "totalShareholderEquity": "70501000", "totalCurrentLiabilities": "15997000", "cashAndShortTermInvestments": "25306000" } }, "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": 25306000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 68475000, "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": 88971000, "short_term_debt": 93000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15997000, "long_term_debt": 191000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 70501000, "shares_outstanding": 59931828, "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": "2484000", "totalAssets": "88971000", "longTermDebt": "191000", "shortTermDebt": "93000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "59931828", "totalCurrentAssets": "68475000", "totalShareholderEquity": "70501000", "totalCurrentLiabilities": "15997000", "cashAndShortTermInvestments": "25306000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:48.241054+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": 72611000, "total_assets": 93937000, "short_term_debt": null, "long_term_debt": 256000, "total_debt": 256000, "total_liabilities": null, "total_equity": 70612000, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396317, "ticker_id": 30248, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:48.241054+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": "93937000", "longTermDebt": "256000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "72611000", "totalShareholderEquity": "70612000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": 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": 72611000, "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": 93937000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 256000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 256000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 70612000, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": "93937000", "longTermDebt": "256000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "72611000", "totalShareholderEquity": "70612000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:48.241054+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": 29469000, "total_current_assets": 63365000, "total_assets": 85487000, "short_term_debt": 87000, "long_term_debt": 271000, "total_debt": 2737000, "total_liabilities": null, "total_equity": 70620000, "shares_outstanding": 60629662, "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": 396318, "ticker_id": 30248, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:48.241054+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2737000", "totalAssets": "85487000", "longTermDebt": "271000", "shortTermDebt": "87000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "60629662", "totalCurrentAssets": "63365000", "totalShareholderEquity": "70620000", "totalCurrentLiabilities": "12363000", "cashAndShortTermInvestments": "29469000" } }, "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": 29469000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 63365000, "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": 85487000, "short_term_debt": 87000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12363000, "long_term_debt": 271000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 70620000, "shares_outstanding": 60629662, "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": "2737000", "totalAssets": "85487000", "longTermDebt": "271000", "shortTermDebt": "87000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "60629662", "totalCurrentAssets": "63365000", "totalShareholderEquity": "70620000", "totalCurrentLiabilities": "12363000", "cashAndShortTermInvestments": "29469000" } } } ] }, "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }