{ "ticker": { "uuid": "ef984c8a-ceaf-4191-a0c3-df9c8552c518", "symbol": "PEN", "name": "Pennant International Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/ef984c8a-ceaf-4191-a0c3-df9c8552c518/", "api_url": "https://sharemaestro.com/factors/api/tickers/ef984c8a-ceaf-4191-a0c3-df9c8552c518/" }, "ticker_metadata": { "id": 30383, "uuid": "ef984c8a-ceaf-4191-a0c3-df9c8552c518", "symbol": "PEN", "name": "Pennant International Group plc", "asset_type": "equity", "market_cap": 11193176, "stock_exchange_id": 19, "industry": "Software - Application", "sector": "Technology", "description": "Pennant International Group plc provides integrated training and support software solutions, products, and services in the United Kingdom, Europe, North America, and Asia-Pacific region. The company provides rail services comprising driver training and briefing, route learning, survey and signal sighting, training videos, track access services portal, and track access production portal; and consulting, business rules and stylesheet development, and standards and specifications. It also offers hand skills trainers, including generic fastener installation trainer, genskill-hand skills trainer, flying control rod trainer, and wiring boards; and part task trainers, such as helicopter maintenance, generic flying controls, integrated avionics maintenance, and generic stores loading trainers. In addition, it offers procedural trainers comprising crew escape and safety system, marshalling, and parachute trainers; and system trainers, including engine starting system, fixed wing aircraft systems, and rotary aircraft systems trainers. Further, the company provides bespoke engineering, bespoke software, CBT and E-learning, and 2D & 3D design training services; auxilium software solutions; and auxilium training services. It serves the defense, rail, aerospace, and naval sectors, as well as government departments. Pennant International Group plc was founded in 1958 and is headquartered in Cheltenham, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ef984c8a-ceaf-4191-a0c3-df9c8552c518", "symbol": "PEN", "name": "Pennant International Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/ef984c8a-ceaf-4191-a0c3-df9c8552c518/", "api_url": "https://sharemaestro.com/factors/api/tickers/ef984c8a-ceaf-4191-a0c3-df9c8552c518/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.03, "value": 0.24, "quality": 0.09, "momentum": 0.15, "coverage": 0.788, "confidence": 0.704, "delta": null }, "headline_factors": { "price": 23.5, "market_cap": 1117601814, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0008, "roe": -0.3262, "piotroski_f_score": 2, "momentum_12_1": -0.3836, "volatility_252d": 0.407 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:50.633212+00:00", "batch_id": "" }, "size": { "price_close": 23.5, "market_cap": 1117601814, "market_cap_usd": 1117601814, "enterprise_value": 1119040814, "shares_outstanding": 47557524, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 161.7603, "ptbv_ratio": 161.7603, "ps_ratio": 115.6698, "pcf_ratio": 11065.3645, "pfcf_ratio": -688.6025, "ev_ebitda": null, "ev_ebit": -585.2724, "ev_sales": 115.8188, "ev_fcf": -689.4891, "earnings_yield": null, "fcf_yield": -0.0015, "price_to_sales": 115.6698, "price_to_book": 161.7603, "price_to_cashflow": 11065.3645, "ebitda_to_ev": null, "sales_yield": 0.0086 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0008, "shareholder_yield": -0.0008, "debt_paydown_yield": 0, "total_yield": -0.0008 }, "quality": { "gross_margin": 0.4931, "operating_margin": -0.1979, "net_margin": -0.2333, "ebitda_margin": -0.0878, "fcf_margin": -0.168, "roe": -0.3262, "roa": -0.1854, "roic": -0.1718, "roc_greenblatt": null, "asset_turnover": 0.7946, "cash_conversion": 0.7201, "accruals_ratio": -0.1937, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1888, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3918, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.6969, "debt_to_assets": 0.1567, "interest_coverage": -5.8831, "current_ratio": 0.6526, "quick_ratio": 0.6526, "net_debt": 1439000, "local_beta": 0.2322, "volatility_252d": 0.407, "volatility_60d": 0.7723, "max_drawdown_12m": -0.4194, "risk_adjusted_momentum": -0.9424 }, "growth": { "revenue_growth_1y": -0.2986, "revenue_growth_3y_cagr": -0.1096, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.2473, "revenue_growth": -0.2986, "earnings_growth": null }, "momentum": { "price_return_1m": 0.3056, "price_return_3m": 0.0682, "price_return_6m": 0.1576, "price_return_9m": -0.0289, "price_return_12m": -0.1952, "price_return_12m_ex1m": -0.3836, "momentum_6m": 0.1576, "momentum_12m": -0.1952, "momentum_12_1": -0.3836, "distance_from_52w_high": -0.2419, "distance_from_52w_low": 0.3056, "relative_strength": -0.3683 }, "raw_ttm": { "revenue_ttm": 9662000, "gross_profit_ttm": 4764000, "ebit_ttm": -1912000, "ebitda_ttm": -848000, "net_income_ttm": -2254000, "eps_diluted_ttm": -0.0474, "operating_cash_flow_ttm": 101000, "capital_expenditure_ttm": -1724000, "fcf_ttm": -1623000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 876000, "interest_expense_ttm": 325000, "cash_and_equivalents": 466000, "total_current_assets": 2983000, "total_current_liabilities": 4571000, "net_ppe": null, "total_assets": 12160000, "total_debt": 1905000, "total_equity": 6909000, "net_working_capital": -1052000, "book_value_per_share": 0.1453, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.1453 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 47, "rank_pcf": 98, "rank_ev_ebitda": 50, "rank_ev_ebit": 14, "rank_earnings_yield": 50, "rank_fcf_yield": 87, "rank_dividend_yield": 84, "rank_shareholder_yield": 89, "rank_total_yield": 90, "rank_roe": 86, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 43, "rank_fcf_margin": 86, "rank_piotroski": 96, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 73 }, "composites": { "value_composite": 76, "quality_composite": 91, "momentum_composite": 85, "growth_composite": 92, "yield_composite": 95, "svqf_composite": 57, "vc1_composite": 79, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 97, "quality_value_composite": 0.147, "os_score": 0.03, "value_percentile": 0.24, "quality_percentile": 0.09, "momentum_percentile": 0.15, "factor_coverage": 0.788, "signal_confidence": 0.704, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 86, "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": 9016, "ticker_id": 30383, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:50.633212+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.5, "market_cap": 1117601814, "market_cap_usd": 1117601814, "enterprise_value": 1119040814, "shares_outstanding": 47557524, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 161.76028571, "ptbv_ratio": 161.76028571, "ps_ratio": 115.66982136, "pcf_ratio": 11065.36449505, "pfcf_ratio": -688.6024732, "ev_ebitda": null, "ev_ebit": -585.27239226, "ev_sales": 115.81875533, "ev_fcf": -689.4891029, "earnings_yield": null, "fcf_yield": -0.00145035, "dividend_yield": 0, "buyback_yield": -0.00078382, "shareholder_yield": -0.00078382, "debt_paydown_yield": 0, "total_yield": -0.00078382, "gross_margin": 0.49306562, "operating_margin": -0.19788864, "net_margin": -0.23328503, "ebitda_margin": -0.08776651, "fcf_margin": -0.16797764, "roe": -0.32624113, "roa": -0.18536184, "roic": -0.17177767, "roc_greenblatt": null, "asset_turnover": 0.79457237, "cash_conversion": 0.72005324, "accruals_ratio": -0.19366776, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.69693396, "debt_to_assets": 0.15666118, "interest_coverage": -5.88307692, "current_ratio": 0.65259243, "quick_ratio": 0.65259243, "net_debt": 1439000, "revenue_growth_1y": -0.29858439, "revenue_growth_3y_cagr": -0.10957605, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.24725407, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.188795, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.30555556, "price_return_3m": 0.06818182, "price_return_6m": 0.15763553, "price_return_9m": -0.02892566, "price_return_12m": -0.19520551, "price_return_12m_ex1m": -0.38356166, "distance_from_52w_high": -0.24193548, "distance_from_52w_low": 0.30555556, "relative_strength": -0.36834609, "local_beta": 0.2322, "volatility_252d": 0.407006, "volatility_60d": 0.77232, "max_drawdown_12m": -0.41935484, "revenue_ttm": 9662000, "gross_profit_ttm": 4764000, "ebit_ttm": -1912000, "ebitda_ttm": -848000, "net_income_ttm": -2254000, "eps_diluted_ttm": -0.04739523, "operating_cash_flow_ttm": 101000, "capital_expenditure_ttm": -1724000, "fcf_ttm": -1623000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 876000, "interest_expense_ttm": 325000, "cash_and_equivalents": 466000, "total_current_assets": 2983000, "total_current_liabilities": 4571000, "net_ppe": null, "total_assets": 12160000, "total_debt": 1905000, "total_equity": 6909000, "net_working_capital": -1052000, "book_value_per_share": 0.1452767, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.1452767, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 50, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 47, "rank_pcf": 98, "rank_ev_ebitda": 50, "rank_ev_ebit": 14, "rank_earnings_yield": 50, "rank_fcf_yield": 87, "rank_dividend_yield": 84, "rank_shareholder_yield": 89, "rank_total_yield": 90, "rank_roe": 86, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 43, "rank_fcf_margin": 86, "rank_piotroski": 96, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 73, "value_composite": 76, "quality_composite": 91, "momentum_composite": 85, "growth_composite": 92, "yield_composite": 95, "svqf_composite": 57, "vc1_composite": 79, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 86, "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": 23.5, "os": 0.03, "value": 0.24, "quality": 0.09, "momentum": 0.15, "confidence": 0.704, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0008, "roe": -0.3262, "momentum_12_1": -0.3836, "complete_fields": { "id": 9016, "ticker_id": 30383, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:50.633212+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.5, "market_cap": 1117601814, "market_cap_usd": 1117601814, "enterprise_value": 1119040814, "shares_outstanding": 47557524, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 161.76028571, "ptbv_ratio": 161.76028571, "ps_ratio": 115.66982136, "pcf_ratio": 11065.36449505, "pfcf_ratio": -688.6024732, "ev_ebitda": null, "ev_ebit": -585.27239226, "ev_sales": 115.81875533, "ev_fcf": -689.4891029, "earnings_yield": null, "fcf_yield": -0.00145035, "dividend_yield": 0, "buyback_yield": -0.00078382, "shareholder_yield": -0.00078382, "debt_paydown_yield": 0, "total_yield": -0.00078382, "gross_margin": 0.49306562, "operating_margin": -0.19788864, "net_margin": -0.23328503, "ebitda_margin": -0.08776651, "fcf_margin": -0.16797764, "roe": -0.32624113, "roa": -0.18536184, "roic": -0.17177767, "roc_greenblatt": null, "asset_turnover": 0.79457237, "cash_conversion": 0.72005324, "accruals_ratio": -0.19366776, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.69693396, "debt_to_assets": 0.15666118, "interest_coverage": -5.88307692, "current_ratio": 0.65259243, "quick_ratio": 0.65259243, "net_debt": 1439000, "revenue_growth_1y": -0.29858439, "revenue_growth_3y_cagr": -0.10957605, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.24725407, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.188795, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.30555556, "price_return_3m": 0.06818182, "price_return_6m": 0.15763553, "price_return_9m": -0.02892566, "price_return_12m": -0.19520551, "price_return_12m_ex1m": -0.38356166, "distance_from_52w_high": -0.24193548, "distance_from_52w_low": 0.30555556, "relative_strength": -0.36834609, "local_beta": 0.2322, "volatility_252d": 0.407006, "volatility_60d": 0.77232, "max_drawdown_12m": -0.41935484, "revenue_ttm": 9662000, "gross_profit_ttm": 4764000, "ebit_ttm": -1912000, "ebitda_ttm": -848000, "net_income_ttm": -2254000, "eps_diluted_ttm": -0.04739523, "operating_cash_flow_ttm": 101000, "capital_expenditure_ttm": -1724000, "fcf_ttm": -1623000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 876000, "interest_expense_ttm": 325000, "cash_and_equivalents": 466000, "total_current_assets": 2983000, "total_current_liabilities": 4571000, "net_ppe": null, "total_assets": 12160000, "total_debt": 1905000, "total_equity": 6909000, "net_working_capital": -1052000, "book_value_per_share": 0.1452767, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.1452767, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 50, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 47, "rank_pcf": 98, "rank_ev_ebitda": 50, "rank_ev_ebit": 14, "rank_earnings_yield": 50, "rank_fcf_yield": 87, "rank_dividend_yield": 84, "rank_shareholder_yield": 89, "rank_total_yield": 90, "rank_roe": 86, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 43, "rank_fcf_margin": 86, "rank_piotroski": 96, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 73, "value_composite": 76, "quality_composite": 91, "momentum_composite": 85, "growth_composite": 92, "yield_composite": 95, "svqf_composite": 57, "vc1_composite": 79, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 86, "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": "2026-06-07T13:11:14.621255+00:00", "is_restated": false, "income_statement": { "revenue": 9662000, "cost_of_revenue": 4898000, "gross_profit": 4764000, "ebit": -1912000, "ebitda": -848000, "pretax_income": null, "tax_provision": null, "net_income": -2254000, "net_income_to_common": -2254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 466000, "total_current_assets": 2983000, "total_assets": 12160000, "short_term_debt": 1002000, "long_term_debt": 675000, "total_debt": 1905000, "total_liabilities": null, "total_equity": 6909000, "shares_outstanding": 47557524, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 101000, "capital_expenditure": -1724000, "free_cash_flow": -1623000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 876000, "net_debt_issued": 320000 }, "complete_fields": { "id": 396642, "ticker_id": 30383, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:14.621255+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-848000", "netIncome": "-2254000", "grossProfit": "4764000", "totalRevenue": "9662000", "costOfRevenue": "4898000", "interestExpense": "325000", "operatingIncome": "-1912000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1391000" }, "balance": { "totalDebt": "1905000", "totalAssets": "12160000", "longTermDebt": "675000", "shortTermDebt": "1002000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "47557524", "totalCurrentAssets": "2983000", "totalShareholderEquity": "6909000", "totalCurrentLiabilities": "4571000", "cashAndShortTermInvestments": "466000" }, "cashflow": { "freeCashFlow": "-1623000", "dividendsPaid": null, "issuanceOfDebt": "320000", "issuanceOfStock": "876000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "101000", "repurchaseOfStock": null, "capitalExpenditures": "-1724000" } }, "revenue": 9662000, "cost_of_revenue": 4898000, "gross_profit": 4764000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1912000, "depreciation_amortisation": 1391000, "ebitda": -848000, "interest_expense": 325000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2254000, "net_income_continuing_ops": null, "net_income_to_common": -2254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 466000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2983000, "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": 12160000, "short_term_debt": 1002000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4571000, "long_term_debt": 675000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6909000, "shares_outstanding": 47557524, "operating_cash_flow": 101000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1724000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 876000, "net_debt_issued": 320000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1623000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-848000", "netIncome": "-2254000", "grossProfit": "4764000", "totalRevenue": "9662000", "costOfRevenue": "4898000", "interestExpense": "325000", "operatingIncome": "-1912000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1391000" }, "balance": { "totalDebt": "1905000", "totalAssets": "12160000", "longTermDebt": "675000", "shortTermDebt": "1002000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "47557524", "totalCurrentAssets": "2983000", "totalShareholderEquity": "6909000", "totalCurrentLiabilities": "4571000", "cashAndShortTermInvestments": "466000" }, "cashflow": { "freeCashFlow": "-1623000", "dividendsPaid": null, "issuanceOfDebt": "320000", "issuanceOfStock": "876000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "101000", "repurchaseOfStock": null, "capitalExpenditures": "-1724000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:14.621255+00:00", "is_restated": false, "income_statement": { "revenue": 13775000, "cost_of_revenue": 6875000, "gross_profit": 6900000, "ebit": -511000, "ebitda": -453000, "pretax_income": null, "tax_provision": null, "net_income": -2575000, "net_income_to_common": -2575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1045000, "total_current_assets": 7584000, "total_assets": 15936000, "short_term_debt": 3330000, "long_term_debt": 468000, "total_debt": 3935000, "total_liabilities": null, "total_equity": 8344000, "shares_outstanding": 43234133, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 176000, "capital_expenditure": -1594000, "free_cash_flow": -1418000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1392000, "net_debt_issued": null }, "complete_fields": { "id": 396644, "ticker_id": 30383, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:14.621255+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-453000", "netIncome": "-2575000", "grossProfit": "6900000", "totalRevenue": "13775000", "costOfRevenue": "6875000", "interestExpense": "444000", "operatingIncome": "-511000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2144000" }, "balance": { "totalDebt": "3935000", "totalAssets": "15936000", "longTermDebt": "468000", "shortTermDebt": "3330000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "43234133", "totalCurrentAssets": "7584000", "totalShareholderEquity": "8344000", "totalCurrentLiabilities": "7032000", "cashAndShortTermInvestments": "1045000" }, "cashflow": { "freeCashFlow": "-1418000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "1392000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "176000", "repurchaseOfStock": null, "capitalExpenditures": "-1594000" } }, "revenue": 13775000, "cost_of_revenue": 6875000, "gross_profit": 6900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -511000, "depreciation_amortisation": 2144000, "ebitda": -453000, "interest_expense": 444000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2575000, "net_income_continuing_ops": null, "net_income_to_common": -2575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1045000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7584000, "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": 15936000, "short_term_debt": 3330000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7032000, "long_term_debt": 468000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8344000, "shares_outstanding": 43234133, "operating_cash_flow": 176000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1594000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1392000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1418000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-453000", "netIncome": "-2575000", "grossProfit": "6900000", "totalRevenue": "13775000", "costOfRevenue": "6875000", "interestExpense": "444000", "operatingIncome": "-511000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2144000" }, "balance": { "totalDebt": "3935000", "totalAssets": "15936000", "longTermDebt": "468000", "shortTermDebt": "3330000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "43234133", "totalCurrentAssets": "7584000", "totalShareholderEquity": "8344000", "totalCurrentLiabilities": "7032000", "cashAndShortTermInvestments": "1045000" }, "cashflow": { "freeCashFlow": "-1418000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "1392000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "176000", "repurchaseOfStock": null, "capitalExpenditures": "-1594000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:14.621255+00:00", "is_restated": false, "income_statement": { "revenue": 15535000, "cost_of_revenue": 7808000, "gross_profit": 7727000, "ebit": 381000, "ebitda": 1931000, "pretax_income": null, "tax_provision": null, "net_income": -933000, "net_income_to_common": -933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1099000, "total_current_assets": 5367000, "total_assets": 18711000, "short_term_debt": 2978000, "long_term_debt": 501000, "total_debt": 3899000, "total_liabilities": null, "total_equity": 9817000, "shares_outstanding": 36882438, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1294000, "capital_expenditure": -1758000, "free_cash_flow": -464000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21000, "net_debt_issued": null }, "complete_fields": { "id": 396645, "ticker_id": 30383, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:14.621255+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1931000", "netIncome": "-933000", "grossProfit": "7727000", "totalRevenue": "15535000", "costOfRevenue": "7808000", "interestExpense": "463000", "operatingIncome": "381000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1835000" }, "balance": { "totalDebt": "3899000", "totalAssets": "18711000", "longTermDebt": "501000", "shortTermDebt": "2978000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "36882438", "totalCurrentAssets": "5367000", "totalShareholderEquity": "9817000", "totalCurrentLiabilities": "7966000", "cashAndShortTermInvestments": "1099000" }, "cashflow": { "freeCashFlow": "-464000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "21000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1294000", "repurchaseOfStock": null, "capitalExpenditures": "-1758000" } }, "revenue": 15535000, "cost_of_revenue": 7808000, "gross_profit": 7727000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 381000, "depreciation_amortisation": 1835000, "ebitda": 1931000, "interest_expense": 463000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -933000, "net_income_continuing_ops": null, "net_income_to_common": -933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1099000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5367000, "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": 18711000, "short_term_debt": 2978000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7966000, "long_term_debt": 501000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3899000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9817000, "shares_outstanding": 36882438, "operating_cash_flow": 1294000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1758000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -464000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1931000", "netIncome": "-933000", "grossProfit": "7727000", "totalRevenue": "15535000", "costOfRevenue": "7808000", "interestExpense": "463000", "operatingIncome": "381000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1835000" }, "balance": { "totalDebt": "3899000", "totalAssets": "18711000", "longTermDebt": "501000", "shortTermDebt": "2978000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "36882438", "totalCurrentAssets": "5367000", "totalShareholderEquity": "9817000", "totalCurrentLiabilities": "7966000", "cashAndShortTermInvestments": "1099000" }, "cashflow": { "freeCashFlow": "-464000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "21000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1294000", "repurchaseOfStock": null, "capitalExpenditures": "-1758000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:14.621255+00:00", "is_restated": false, "income_statement": { "revenue": 13686000, "cost_of_revenue": 7897000, "gross_profit": 5789000, "ebit": -1364000, "ebitda": 1087000, "pretax_income": null, "tax_provision": null, "net_income": -901000, "net_income_to_common": -901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1107000, "total_current_assets": 6591000, "total_assets": 19790000, "short_term_debt": 1533000, "long_term_debt": 385000, "total_debt": 2092000, "total_liabilities": null, "total_equity": 10695000, "shares_outstanding": 36882438, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2572000, "capital_expenditure": -1213000, "free_cash_flow": 1359000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 24000, "net_debt_issued": null }, "complete_fields": { "id": 396646, "ticker_id": 30383, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:14.621255+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1087000", "netIncome": "-901000", "grossProfit": "5789000", "totalRevenue": "13686000", "costOfRevenue": "7897000", "interestExpense": "377000", "operatingIncome": "-1364000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2075000" }, "balance": { "totalDebt": "2092000", "totalAssets": "19790000", "longTermDebt": "385000", "shortTermDebt": "1533000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "36882438", "totalCurrentAssets": "6591000", "totalShareholderEquity": "10695000", "totalCurrentLiabilities": "8051000", "cashAndShortTermInvestments": "1107000" }, "cashflow": { "freeCashFlow": "1359000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "24000", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2572000", "repurchaseOfStock": null, "capitalExpenditures": "-1213000" } }, "revenue": 13686000, "cost_of_revenue": 7897000, "gross_profit": 5789000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1364000, "depreciation_amortisation": 2075000, "ebitda": 1087000, "interest_expense": 377000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -901000, "net_income_continuing_ops": null, "net_income_to_common": -901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1107000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6591000, "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": 19790000, "short_term_debt": 1533000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8051000, "long_term_debt": 385000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2092000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10695000, "shares_outstanding": 36882438, "operating_cash_flow": 2572000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 24000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1359000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1087000", "netIncome": "-901000", "grossProfit": "5789000", "totalRevenue": "13686000", "costOfRevenue": "7897000", "interestExpense": "377000", "operatingIncome": "-1364000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2075000" }, "balance": { "totalDebt": "2092000", "totalAssets": "19790000", "longTermDebt": "385000", "shortTermDebt": "1533000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "36882438", "totalCurrentAssets": "6591000", "totalShareholderEquity": "10695000", "totalCurrentLiabilities": "8051000", "cashAndShortTermInvestments": "1107000" }, "cashflow": { "freeCashFlow": "1359000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "24000", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2572000", "repurchaseOfStock": null, "capitalExpenditures": "-1213000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:14.621255+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396647, "ticker_id": 30383, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:14.621255+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 } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:14.621255+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": 466000, "total_current_assets": 2983000, "total_assets": 12160000, "short_term_debt": 1002000, "long_term_debt": 675000, "total_debt": 1905000, "total_liabilities": null, "total_equity": 6909000, "shares_outstanding": 47557524, "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": 396641, "ticker_id": 30383, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:14.621255+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1905000", "totalAssets": "12160000", "longTermDebt": "675000", "shortTermDebt": "1002000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "47557524", "totalCurrentAssets": "2983000", "totalShareholderEquity": "6909000", "totalCurrentLiabilities": "4571000", "cashAndShortTermInvestments": "466000" } }, "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": 466000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2983000, "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": 12160000, "short_term_debt": 1002000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4571000, "long_term_debt": 675000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6909000, "shares_outstanding": 47557524, "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": "1905000", "totalAssets": "12160000", "longTermDebt": "675000", "shortTermDebt": "1002000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "47557524", "totalCurrentAssets": "2983000", "totalShareholderEquity": "6909000", "totalCurrentLiabilities": "4571000", "cashAndShortTermInvestments": "466000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:14.621255+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": 1045000, "total_current_assets": 7584000, "total_assets": 15936000, "short_term_debt": 3330000, "long_term_debt": 468000, "total_debt": 3935000, "total_liabilities": null, "total_equity": 8344000, "shares_outstanding": 43234133, "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": 396643, "ticker_id": 30383, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:14.621255+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3935000", "totalAssets": "15936000", "longTermDebt": "468000", "shortTermDebt": "3330000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "43234133", "totalCurrentAssets": "7584000", "totalShareholderEquity": "8344000", "totalCurrentLiabilities": "7032000", "cashAndShortTermInvestments": "1045000" } }, "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": 1045000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7584000, "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": 15936000, "short_term_debt": 3330000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7032000, "long_term_debt": 468000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8344000, "shares_outstanding": 43234133, "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": "3935000", "totalAssets": "15936000", "longTermDebt": "468000", "shortTermDebt": "3330000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "43234133", "totalCurrentAssets": "7584000", "totalShareholderEquity": "8344000", "totalCurrentLiabilities": "7032000", "cashAndShortTermInvestments": "1045000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 2, "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" ] } } }