{ "ticker": { "uuid": "e5d35d06-25dc-42d7-9d3d-c3459ca95e18", "symbol": "MAB1", "name": "Mortgage Advice Bureau (Holdings) plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Financial Services", "industry": "Mortgage Finance", "page_url": "https://sharemaestro.com/factors/ticker/e5d35d06-25dc-42d7-9d3d-c3459ca95e18/", "api_url": "https://sharemaestro.com/factors/api/tickers/e5d35d06-25dc-42d7-9d3d-c3459ca95e18/" }, "ticker_metadata": { "id": 29837, "uuid": "e5d35d06-25dc-42d7-9d3d-c3459ca95e18", "symbol": "MAB1", "name": "Mortgage Advice Bureau (Holdings) plc", "asset_type": "equity", "market_cap": 307855328, "stock_exchange_id": 19, "industry": "Mortgage Finance", "sector": "Financial Services", "description": "Mortgage Advice Bureau (Holdings) plc, together with its subsidiaries, provides mortgage advice, and advice on protection and general insurance products in the United Kingdom. The company provides advice on protection and various insurance products, which include term assurance, income protection, critical illness, and family protection. Mortgage Advice Bureau (Holdings) plc was incorporated in 2000 and is based in Derby, 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": "e5d35d06-25dc-42d7-9d3d-c3459ca95e18", "symbol": "MAB1", "name": "Mortgage Advice Bureau (Holdings) plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Financial Services", "industry": "Mortgage Finance", "page_url": "https://sharemaestro.com/factors/ticker/e5d35d06-25dc-42d7-9d3d-c3459ca95e18/", "api_url": "https://sharemaestro.com/factors/api/tickers/e5d35d06-25dc-42d7-9d3d-c3459ca95e18/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.14, "value": 0.15, "quality": 0.91, "momentum": 0.07, "coverage": 0.909, "confidence": 0.553, "delta": null }, "headline_factors": { "price": 516, "market_cap": 29905703124, "pe_ratio": 1881.3351, "earnings_yield": 0.0005, "ebitda_to_ev": 0.0011, "shareholder_yield": 0.0005, "roe": 0.2186, "piotroski_f_score": 8, "momentum_12_1": -0.4128, "volatility_252d": 0.3638 }, "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": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:42.247666+00:00", "batch_id": "" }, "size": { "price_close": 516, "market_cap": 29905703124, "market_cap_usd": 29905703124, "enterprise_value": 29922044124, "shares_outstanding": 57956789, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1881.3351, "pb_ratio": 411.3237, "ptbv_ratio": 411.3237, "ps_ratio": 112.2009, "pcf_ratio": 995.7946, "pfcf_ratio": 1107.9469, "ev_ebitda": 925.3191, "ev_ebit": 1140.7565, "ev_sales": 112.2623, "ev_fcf": 1108.5523, "earnings_yield": 0.0005, "fcf_yield": 0.0009, "price_to_sales": 112.2009, "price_to_book": 411.3237, "price_to_cashflow": 995.7946, "ebitda_to_ev": 0.0011, "sales_yield": 0.0089 }, "yield": { "dividend_yield": 0.0005, "buyback_yield": 0, "shareholder_yield": 0.0005, "debt_paydown_yield": 0.0001, "total_yield": 0.0007 }, "quality": { "gross_margin": 0.3073, "operating_margin": 0.0984, "net_margin": 0.0596, "ebitda_margin": 0.1213, "fcf_margin": 0.1013, "roe": 0.2186, "roa": 0.0948, "roic": 0.2209, "roc_greenblatt": null, "asset_turnover": 1.5894, "cash_conversion": 1.698, "accruals_ratio": -0.0843, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1395, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4884, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.5053, "debt_to_assets": 0.1165, "interest_coverage": 13.8563, "current_ratio": 0.5853, "quick_ratio": 0.5853, "net_debt": 16341000, "local_beta": 1.4247, "volatility_252d": 0.3638, "volatility_60d": 0.8239, "max_drawdown_12m": -0.4377, "risk_adjusted_momentum": -1.1348 }, "growth": { "revenue_growth_1y": 0.1127, "revenue_growth_3y_cagr": 0.1221, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1635, "eps_growth_3y_cagr": -0.0531, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2447, "book_value_growth_1y": 0.0343, "revenue_growth": 0.1127, "earnings_growth": 0.1635 }, "momentum": { "price_return_1m": 0.0058, "price_return_3m": -0.1281, "price_return_6m": -0.2454, "price_return_9m": -0.2541, "price_return_12m": -0.4094, "price_return_12m_ex1m": -0.4128, "momentum_6m": -0.2454, "momentum_12m": -0.4094, "momentum_12_1": -0.4128, "distance_from_52w_high": -0.4265, "distance_from_52w_low": 0.02, "relative_strength": -0.5825 }, "raw_ttm": { "revenue_ttm": 266537000, "gross_profit_ttm": 81901000, "ebit_ttm": 26230000, "ebitda_ttm": 32337000, "net_income_ttm": 15896000, "eps_diluted_ttm": 0.2743, "operating_cash_flow_ttm": 30032000, "capital_expenditure_ttm": -3040000, "fcf_ttm": 26992000, "dividends_paid_ttm": -16167000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1893000, "cash_and_equivalents": 3188000, "total_current_assets": 37480000, "total_current_liabilities": 64041000, "net_ppe": null, "total_assets": 167693000, "total_debt": 19529000, "total_equity": 72706000, "net_working_capital": -21696000, "book_value_per_share": 1.2545, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.2545 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 64, "rank_pb": 85, "rank_ptbv": 85, "rank_ps": 46, "rank_pcf": 61, "rank_ev_ebitda": 66, "rank_ev_ebit": 68, "rank_earnings_yield": 61, "rank_fcf_yield": 35, "rank_dividend_yield": 20, "rank_shareholder_yield": 31, "rank_total_yield": 34, "rank_roe": 15, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 71, "rank_fcf_margin": 37, "rank_piotroski": 8, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 44, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 89 }, "composites": { "value_composite": 85, "quality_composite": 9, "momentum_composite": 93, "growth_composite": 22, "yield_composite": 18, "svqf_composite": 81, "vc1_composite": 84, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 86, "quality_value_composite": 0.3695, "os_score": 0.14, "value_percentile": 0.15, "quality_percentile": 0.91, "momentum_percentile": 0.07, "factor_coverage": 0.909, "signal_confidence": 0.553, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 78, "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": 8934, "ticker_id": 29837, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:42.247666+00:00", "batch_id": "", "os_score_delta": null, "price_close": 516, "market_cap": 29905703124, "market_cap_usd": 29905703124, "enterprise_value": 29922044124, "shares_outstanding": 57956789, "fx_rate_to_usd": null, "pe_ratio": 1881.33512355, "pb_ratio": 411.32373015, "ptbv_ratio": 411.32373015, "ps_ratio": 112.20094442, "pcf_ratio": 995.7945899, "pfcf_ratio": 1107.94691479, "ev_ebitda": 925.31911198, "ev_ebit": 1140.75654304, "ev_sales": 112.26225299, "ev_fcf": 1108.55231639, "earnings_yield": 0.00053154, "fcf_yield": 0.00090208, "dividend_yield": 0.0005406, "buyback_yield": 0, "shareholder_yield": 0.0005406, "debt_paydown_yield": 0.00014546, "total_yield": 0.00068606, "gross_margin": 0.30727816, "operating_margin": 0.09841035, "net_margin": 0.059639, "ebitda_margin": 0.12132274, "fcf_margin": 0.10126924, "roe": 0.21863395, "roa": 0.09479227, "roic": 0.22092266, "roc_greenblatt": null, "asset_turnover": 1.58943426, "cash_conversion": 1.69803724, "accruals_ratio": -0.0842969, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.50533445, "debt_to_assets": 0.11645686, "interest_coverage": 13.85631273, "current_ratio": 0.58525007, "quick_ratio": 0.58525007, "net_debt": 16341000, "revenue_growth_1y": 0.11273603, "revenue_growth_3y_cagr": 0.1220794, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.16346776, "eps_growth_3y_cagr": -0.05308309, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.24473138, "book_value_growth_1y": 0.03432287, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.13954, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00584795, "price_return_3m": -0.12814557, "price_return_6m": -0.24541257, "price_return_9m": -0.25406255, "price_return_12m": -0.40939503, "price_return_12m_ex1m": -0.41282878, "distance_from_52w_high": -0.42645694, "distance_from_52w_low": 0.02003526, "relative_strength": -0.58253561, "local_beta": 1.4247, "volatility_252d": 0.363777, "volatility_60d": 0.823911, "max_drawdown_12m": -0.43772232, "revenue_ttm": 266537000, "gross_profit_ttm": 81901000, "ebit_ttm": 26230000, "ebitda_ttm": 32337000, "net_income_ttm": 15896000, "eps_diluted_ttm": 0.2742733, "operating_cash_flow_ttm": 30032000, "capital_expenditure_ttm": -3040000, "fcf_ttm": 26992000, "dividends_paid_ttm": -16167000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1893000, "cash_and_equivalents": 3188000, "total_current_assets": 37480000, "total_current_liabilities": 64041000, "net_ppe": null, "total_assets": 167693000, "total_debt": 19529000, "total_equity": 72706000, "net_working_capital": -21696000, "book_value_per_share": 1.25448634, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.25448634, "universe_ticker_count": 765, "sector": "Financial Services", "rank_pe": 64, "rank_pb": 85, "rank_ptbv": 85, "rank_ps": 46, "rank_pcf": 61, "rank_ev_ebitda": 66, "rank_ev_ebit": 68, "rank_earnings_yield": 61, "rank_fcf_yield": 35, "rank_dividend_yield": 20, "rank_shareholder_yield": 31, "rank_total_yield": 34, "rank_roe": 15, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 71, "rank_fcf_margin": 37, "rank_piotroski": 8, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 44, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 89, "value_composite": 85, "quality_composite": 9, "momentum_composite": 93, "growth_composite": 22, "yield_composite": 18, "svqf_composite": 81, "vc1_composite": 84, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 0.909, "signal_confidence": 0.553, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 78, "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": 516, "os": 0.14, "value": 0.15, "quality": 0.91, "momentum": 0.07, "confidence": 0.553, "coverage": 0.909, "pe_ratio": 1881.3351, "earnings_yield": 0.0005, "shareholder_yield": 0.0005, "roe": 0.2186, "momentum_12_1": -0.4128, "complete_fields": { "id": 8934, "ticker_id": 29837, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:42.247666+00:00", "batch_id": "", "os_score_delta": null, "price_close": 516, "market_cap": 29905703124, "market_cap_usd": 29905703124, "enterprise_value": 29922044124, "shares_outstanding": 57956789, "fx_rate_to_usd": null, "pe_ratio": 1881.33512355, "pb_ratio": 411.32373015, "ptbv_ratio": 411.32373015, "ps_ratio": 112.20094442, "pcf_ratio": 995.7945899, "pfcf_ratio": 1107.94691479, "ev_ebitda": 925.31911198, "ev_ebit": 1140.75654304, "ev_sales": 112.26225299, "ev_fcf": 1108.55231639, "earnings_yield": 0.00053154, "fcf_yield": 0.00090208, "dividend_yield": 0.0005406, "buyback_yield": 0, "shareholder_yield": 0.0005406, "debt_paydown_yield": 0.00014546, "total_yield": 0.00068606, "gross_margin": 0.30727816, "operating_margin": 0.09841035, "net_margin": 0.059639, "ebitda_margin": 0.12132274, "fcf_margin": 0.10126924, "roe": 0.21863395, "roa": 0.09479227, "roic": 0.22092266, "roc_greenblatt": null, "asset_turnover": 1.58943426, "cash_conversion": 1.69803724, "accruals_ratio": -0.0842969, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.50533445, "debt_to_assets": 0.11645686, "interest_coverage": 13.85631273, "current_ratio": 0.58525007, "quick_ratio": 0.58525007, "net_debt": 16341000, "revenue_growth_1y": 0.11273603, "revenue_growth_3y_cagr": 0.1220794, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.16346776, "eps_growth_3y_cagr": -0.05308309, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.24473138, "book_value_growth_1y": 0.03432287, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.13954, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00584795, "price_return_3m": -0.12814557, "price_return_6m": -0.24541257, "price_return_9m": -0.25406255, "price_return_12m": -0.40939503, "price_return_12m_ex1m": -0.41282878, "distance_from_52w_high": -0.42645694, "distance_from_52w_low": 0.02003526, "relative_strength": -0.58253561, "local_beta": 1.4247, "volatility_252d": 0.363777, "volatility_60d": 0.823911, "max_drawdown_12m": -0.43772232, "revenue_ttm": 266537000, "gross_profit_ttm": 81901000, "ebit_ttm": 26230000, "ebitda_ttm": 32337000, "net_income_ttm": 15896000, "eps_diluted_ttm": 0.2742733, "operating_cash_flow_ttm": 30032000, "capital_expenditure_ttm": -3040000, "fcf_ttm": 26992000, "dividends_paid_ttm": -16167000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1893000, "cash_and_equivalents": 3188000, "total_current_assets": 37480000, "total_current_liabilities": 64041000, "net_ppe": null, "total_assets": 167693000, "total_debt": 19529000, "total_equity": 72706000, "net_working_capital": -21696000, "book_value_per_share": 1.25448634, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.25448634, "universe_ticker_count": 765, "sector": "Financial Services", "rank_pe": 64, "rank_pb": 85, "rank_ptbv": 85, "rank_ps": 46, "rank_pcf": 61, "rank_ev_ebitda": 66, "rank_ev_ebit": 68, "rank_earnings_yield": 61, "rank_fcf_yield": 35, "rank_dividend_yield": 20, "rank_shareholder_yield": 31, "rank_total_yield": 34, "rank_roe": 15, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 71, "rank_fcf_margin": 37, "rank_piotroski": 8, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 44, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 89, "value_composite": 85, "quality_composite": 9, "momentum_composite": 93, "growth_composite": 22, "yield_composite": 18, "svqf_composite": 81, "vc1_composite": 84, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 0.909, "signal_confidence": 0.553, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 78, "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": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:55.192671+00:00", "is_restated": false, "income_statement": { "revenue": 266537000, "cost_of_revenue": 184636000, "gross_profit": 81901000, "ebit": 26230000, "ebitda": 32337000, "pretax_income": null, "tax_provision": null, "net_income": 15896000, "net_income_to_common": 15896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4187000, "total_current_assets": 33438000, "total_assets": 160830000, "short_term_debt": 5102000, "long_term_debt": 8735000, "total_debt": 18057000, "total_liabilities": null, "total_equity": 73662000, "shares_outstanding": 57956789, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30032000, "capital_expenditure": -3040000, "free_cash_flow": 26992000, "dividends_paid": -16167000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4350000 }, "complete_fields": { "id": 395657, "ticker_id": 29837, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:55.192671+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "32337000", "netIncome": "15896000", "grossProfit": "81901000", "totalRevenue": "266537000", "costOfRevenue": "184636000", "interestExpense": "1893000", "operatingIncome": "26230000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7558000" }, "balance": { "totalDebt": "18057000", "totalAssets": "160830000", "longTermDebt": "8735000", "shortTermDebt": "5102000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "57956789", "totalCurrentAssets": "33438000", "totalShareholderEquity": "73662000", "totalCurrentLiabilities": "55218000", "cashAndShortTermInvestments": "4187000" }, "cashflow": { "freeCashFlow": "26992000", "dividendsPaid": "-16167000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-4350000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "30032000", "repurchaseOfStock": null, "capitalExpenditures": "-3040000" } }, "revenue": 266537000, "cost_of_revenue": 184636000, "gross_profit": 81901000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26230000, "depreciation_amortisation": 7558000, "ebitda": 32337000, "interest_expense": 1893000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15896000, "net_income_continuing_ops": null, "net_income_to_common": 15896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4187000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 33438000, "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": 160830000, "short_term_debt": 5102000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55218000, "long_term_debt": 8735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 18057000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 73662000, "shares_outstanding": 57956789, "operating_cash_flow": 30032000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3040000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -16167000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4350000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 26992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "32337000", "netIncome": "15896000", "grossProfit": "81901000", "totalRevenue": "266537000", "costOfRevenue": "184636000", "interestExpense": "1893000", "operatingIncome": "26230000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7558000" }, "balance": { "totalDebt": "18057000", "totalAssets": "160830000", "longTermDebt": "8735000", "shortTermDebt": "5102000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "57956789", "totalCurrentAssets": "33438000", "totalShareholderEquity": "73662000", "totalCurrentLiabilities": "55218000", "cashAndShortTermInvestments": "4187000" }, "cashflow": { "freeCashFlow": "26992000", "dividendsPaid": "-16167000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-4350000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "30032000", "repurchaseOfStock": null, "capitalExpenditures": "-3040000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:55.192671+00:00", "is_restated": false, "income_statement": { "revenue": 239533000, "cost_of_revenue": 169371000, "gross_profit": 70162000, "ebit": 18328000, "ebitda": 26340000, "pretax_income": null, "tax_provision": null, "net_income": 13467000, "net_income_to_common": 13467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3022000, "total_current_assets": 31261000, "total_assets": 158377000, "short_term_debt": 5824000, "long_term_debt": 12426000, "total_debt": 20986000, "total_liabilities": null, "total_equity": 70198000, "shares_outstanding": 57127034, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23738000, "capital_expenditure": -2053000, "free_cash_flow": 21685000, "dividends_paid": -16038000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -5350000 }, "complete_fields": { "id": 395658, "ticker_id": 29837, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:55.192671+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "26340000", "netIncome": "13467000", "grossProfit": "70162000", "totalRevenue": "239533000", "costOfRevenue": "169371000", "interestExpense": "2610000", "operatingIncome": "18328000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7552000" }, "balance": { "totalDebt": "20986000", "totalAssets": "158377000", "longTermDebt": "12426000", "shortTermDebt": "5824000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "57127034", "totalCurrentAssets": "31261000", "totalShareholderEquity": "70198000", "totalCurrentLiabilities": "52702000", "cashAndShortTermInvestments": "3022000" }, "cashflow": { "freeCashFlow": "21685000", "dividendsPaid": "-16038000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-5350000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "23738000", "repurchaseOfStock": null, "capitalExpenditures": "-2053000" } }, "revenue": 239533000, "cost_of_revenue": 169371000, "gross_profit": 70162000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18328000, "depreciation_amortisation": 7552000, "ebitda": 26340000, "interest_expense": 2610000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13467000, "net_income_continuing_ops": null, "net_income_to_common": 13467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3022000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 31261000, "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": 158377000, "short_term_debt": 5824000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52702000, "long_term_debt": 12426000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 20986000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 70198000, "shares_outstanding": 57127034, "operating_cash_flow": 23738000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2053000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -16038000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -5350000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 21685000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "26340000", "netIncome": "13467000", "grossProfit": "70162000", "totalRevenue": "239533000", "costOfRevenue": "169371000", "interestExpense": "2610000", "operatingIncome": "18328000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7552000" }, "balance": { "totalDebt": "20986000", "totalAssets": "158377000", "longTermDebt": "12426000", "shortTermDebt": "5824000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "57127034", "totalCurrentAssets": "31261000", "totalShareholderEquity": "70198000", "totalCurrentLiabilities": "52702000", "cashAndShortTermInvestments": "3022000" }, "cashflow": { "freeCashFlow": "21685000", "dividendsPaid": "-16038000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-5350000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "23738000", "repurchaseOfStock": null, "capitalExpenditures": "-2053000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:55.192671+00:00", "is_restated": false, "income_statement": { "revenue": 230820000, "cost_of_revenue": 167873000, "gross_profit": 62947000, "ebit": 24365000, "ebitda": 22611000, "pretax_income": null, "tax_provision": null, "net_income": 12237000, "net_income_to_common": 12237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7219000, "total_current_assets": 35750000, "total_assets": 169793000, "short_term_debt": 6809000, "long_term_debt": 16598000, "total_debt": 27354000, "total_liabilities": null, "total_equity": 67897000, "shares_outstanding": 57030995, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 24341000, "capital_expenditure": -3844000, "free_cash_flow": 20497000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 40000000, "net_debt_issued": -473000 }, "complete_fields": { "id": 395659, "ticker_id": 29837, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:55.192671+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "22611000", "netIncome": "12237000", "grossProfit": "62947000", "totalRevenue": "230820000", "costOfRevenue": "167873000", "interestExpense": "1238000", "operatingIncome": "24365000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4020000" }, "balance": { "totalDebt": "27354000", "totalAssets": "169793000", "longTermDebt": "16598000", "shortTermDebt": "6809000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "57030995", "totalCurrentAssets": "35750000", "totalShareholderEquity": "67897000", "totalCurrentLiabilities": "50629000", "cashAndShortTermInvestments": "7219000" }, "cashflow": { "freeCashFlow": "20497000", "dividendsPaid": null, "issuanceOfDebt": "22918000", "issuanceOfStock": "40000000", "repaymentOfDebt": "-23391000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "24341000", "repurchaseOfStock": null, "capitalExpenditures": "-3844000" } }, "revenue": 230820000, "cost_of_revenue": 167873000, "gross_profit": 62947000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24365000, "depreciation_amortisation": 4020000, "ebitda": 22611000, "interest_expense": 1238000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12237000, "net_income_continuing_ops": null, "net_income_to_common": 12237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7219000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 35750000, "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": 169793000, "short_term_debt": 6809000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50629000, "long_term_debt": 16598000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 27354000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 67897000, "shares_outstanding": 57030995, "operating_cash_flow": 24341000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3844000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 40000000, "net_debt_issued": -473000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 20497000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "22611000", "netIncome": "12237000", "grossProfit": "62947000", "totalRevenue": "230820000", "costOfRevenue": "167873000", "interestExpense": "1238000", "operatingIncome": "24365000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4020000" }, "balance": { "totalDebt": "27354000", "totalAssets": "169793000", "longTermDebt": "16598000", "shortTermDebt": "6809000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "57030995", "totalCurrentAssets": "35750000", "totalShareholderEquity": "67897000", "totalCurrentLiabilities": "50629000", "cashAndShortTermInvestments": "7219000" }, "cashflow": { "freeCashFlow": "20497000", "dividendsPaid": null, "issuanceOfDebt": "22918000", "issuanceOfStock": "40000000", "repaymentOfDebt": "-23391000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "24341000", "repurchaseOfStock": null, "capitalExpenditures": "-3844000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:55.192671+00:00", "is_restated": false, "income_statement": { "revenue": 188663000, "cost_of_revenue": 137697000, "gross_profit": 50966000, "ebit": 22755000, "ebitda": 24668000, "pretax_income": null, "tax_provision": null, "net_income": 18722000, "net_income_to_common": 18722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34411000, "total_current_assets": 40894000, "total_assets": 82282000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 2596000, "total_liabilities": null, "total_equity": 38782000, "shares_outstanding": 53204620, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26868000, "capital_expenditure": -205000, "free_cash_flow": 26663000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 395660, "ticker_id": 29837, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:55.192671+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "24668000", "netIncome": "18722000", "grossProfit": "50966000", "totalRevenue": "188663000", "costOfRevenue": "137697000", "interestExpense": "160000", "operatingIncome": "22755000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1326000" }, "balance": { "totalDebt": "2596000", "totalAssets": "82282000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "53204620", "totalCurrentAssets": "40894000", "totalShareholderEquity": "38782000", "totalCurrentLiabilities": "30003000", "cashAndShortTermInvestments": "34411000" }, "cashflow": { "freeCashFlow": "26663000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "26868000", "repurchaseOfStock": null, "capitalExpenditures": "-205000" } }, "revenue": 188663000, "cost_of_revenue": 137697000, "gross_profit": 50966000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22755000, "depreciation_amortisation": 1326000, "ebitda": 24668000, "interest_expense": 160000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 18722000, "net_income_continuing_ops": null, "net_income_to_common": 18722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34411000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 40894000, "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": 82282000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30003000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2596000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 38782000, "shares_outstanding": 53204620, "operating_cash_flow": 26868000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 26663000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "24668000", "netIncome": "18722000", "grossProfit": "50966000", "totalRevenue": "188663000", "costOfRevenue": "137697000", "interestExpense": "160000", "operatingIncome": "22755000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1326000" }, "balance": { "totalDebt": "2596000", "totalAssets": "82282000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "53204620", "totalCurrentAssets": "40894000", "totalShareholderEquity": "38782000", "totalCurrentLiabilities": "30003000", "cashAndShortTermInvestments": "34411000" }, "cashflow": { "freeCashFlow": "26663000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "26868000", "repurchaseOfStock": null, "capitalExpenditures": "-205000" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:55.192671+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": 3188000, "total_current_assets": 37480000, "total_assets": 167693000, "short_term_debt": 8053000, "long_term_debt": 6880000, "total_debt": 19529000, "total_liabilities": null, "total_equity": 72706000, "shares_outstanding": 57956789, "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": 395655, "ticker_id": 29837, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:55.192671+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "19529000", "totalAssets": "167693000", "longTermDebt": "6880000", "shortTermDebt": "8053000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "57956789", "totalCurrentAssets": "37480000", "totalShareholderEquity": "72706000", "totalCurrentLiabilities": "64041000", "cashAndShortTermInvestments": "3188000" } }, "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": 3188000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 37480000, "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": 167693000, "short_term_debt": 8053000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64041000, "long_term_debt": 6880000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19529000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 72706000, "shares_outstanding": 57956789, "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": "19529000", "totalAssets": "167693000", "longTermDebt": "6880000", "shortTermDebt": "8053000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "57956789", "totalCurrentAssets": "37480000", "totalShareholderEquity": "72706000", "totalCurrentLiabilities": "64041000", "cashAndShortTermInvestments": "3188000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:55.192671+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": 4187000, "total_current_assets": 33438000, "total_assets": 160830000, "short_term_debt": 5102000, "long_term_debt": 8735000, "total_debt": 18057000, "total_liabilities": null, "total_equity": 73662000, "shares_outstanding": 57956789, "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": 395656, "ticker_id": 29837, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:55.192671+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "18057000", "totalAssets": "160830000", "longTermDebt": "8735000", "shortTermDebt": "5102000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "57956789", "totalCurrentAssets": "33438000", "totalShareholderEquity": "73662000", "totalCurrentLiabilities": "55218000", "cashAndShortTermInvestments": "4187000" } }, "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": 4187000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 33438000, "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": 160830000, "short_term_debt": 5102000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55218000, "long_term_debt": 8735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 18057000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 73662000, "shares_outstanding": 57956789, "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": "18057000", "totalAssets": "160830000", "longTermDebt": "8735000", "shortTermDebt": "5102000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "57956789", "totalCurrentAssets": "33438000", "totalShareholderEquity": "73662000", "totalCurrentLiabilities": "55218000", "cashAndShortTermInvestments": "4187000" } } } ] }, "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": "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": 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" ] } } }