{ "ticker": { "uuid": "faa25e66-3a3a-47c7-ac40-793c8102883c", "symbol": "KRM", "name": "KRM22 Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/faa25e66-3a3a-47c7-ac40-793c8102883c/", "api_url": "https://sharemaestro.com/factors/api/tickers/faa25e66-3a3a-47c7-ac40-793c8102883c/" }, "ticker_metadata": { "id": 29643, "uuid": "faa25e66-3a3a-47c7-ac40-793c8102883c", "symbol": "KRM", "name": "KRM22 Plc", "asset_type": "equity", "market_cap": 18388028, "stock_exchange_id": 19, "industry": "Asset Management", "sector": "Financial Services", "description": "KRM22 Plc, together with its subsidiaries, develops and sells risk management software to the financial services industry in the United Kingdom, Europe, the United States, and internationally. The company offers Risk Cockpit, a digital risk register and incident management portal that brings risk policies and operational controls to life through a proven risk assessment workflow; and Market Surveillance that offers analytics and contextual market surveillance to help capital market firms to identify and manage the potential risks of market abuse and operational breaches. It also provides Limits Manager that combats time consuming and error prone processes by maintaining, auditing, and approving trading limits across multiple platforms in one centralised application; and Risk Manager which integrates the functionality from the At-Trade P&L and Post-Trade stress applications helping firms achieve risk management monitoring. The company was founded in 2017 and is headquartered in London, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "faa25e66-3a3a-47c7-ac40-793c8102883c", "symbol": "KRM", "name": "KRM22 Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/faa25e66-3a3a-47c7-ac40-793c8102883c/", "api_url": "https://sharemaestro.com/factors/api/tickers/faa25e66-3a3a-47c7-ac40-793c8102883c/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.22, "value": 0.28, "quality": 0.7, "momentum": 0.22, "coverage": 0.788, "confidence": 0.704, "delta": null }, "headline_factors": { "price": 31, "market_cap": 1838802789, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0037, "roe": -0.3993, "piotroski_f_score": 5, "momentum_12_1": -0.137, "volatility_252d": 140.0193 }, "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": "2026-06-07T13:36:32.235676+00:00", "batch_id": "" }, "size": { "price_close": 31, "market_cap": 1838802789, "market_cap_usd": 1838802789, "enterprise_value": 1833849789, "shares_outstanding": 59316219, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 362.3971, "ptbv_ratio": 362.3971, "ps_ratio": 247.1841, "pcf_ratio": 773.256, "pfcf_ratio": 1496.178, "ev_ebitda": null, "ev_ebit": -1156.2735, "ev_sales": 246.5183, "ev_fcf": 1492.1479, "earnings_yield": null, "fcf_yield": 0.0007, "price_to_sales": 247.1841, "price_to_book": 362.3971, "price_to_cashflow": 773.256, "ebitda_to_ev": null, "sales_yield": 0.0041 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0037, "shareholder_yield": -0.0037, "debt_paydown_yield": 0.0018, "total_yield": -0.0019 }, "quality": { "gross_margin": 0.7777, "operating_margin": -0.2132, "net_margin": -0.2723, "ebitda_margin": -0.0505, "fcf_margin": 0.1652, "roe": -0.3993, "roa": -0.1698, "roic": -9.8306, "roc_greenblatt": null, "asset_turnover": 0.6234, "cash_conversion": -0.6066, "accruals_ratio": -0.3691, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.2415, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4848, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 13.1729, "debt_to_assets": 0.0195, "interest_coverage": -2.8021, "current_ratio": 0.9568, "quick_ratio": 0.9568, "net_debt": -4953000, "local_beta": null, "volatility_252d": 140.0193, "volatility_60d": 258.4715, "max_drawdown_12m": -0.992, "risk_adjusted_momentum": -0.001 }, "growth": { "revenue_growth_1y": 0.099, "revenue_growth_3y_cagr": 0.203, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.5858, "book_value_growth_1y": null, "revenue_growth": 0.099, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0159, "price_return_3m": 82.7838, "price_return_6m": -0.225, "price_return_9m": -0.3187, "price_return_12m": -0.1507, "price_return_12m_ex1m": -0.137, "momentum_6m": -0.225, "momentum_12m": -0.1507, "momentum_12_1": -0.137, "distance_from_52w_high": -0.3187, "distance_from_52w_low": 83.9315, "relative_strength": -0.3238 }, "raw_ttm": { "revenue_ttm": 7439000, "gross_profit_ttm": 5785000, "ebit_ttm": -1586000, "ebitda_ttm": -376000, "net_income_ttm": -2026000, "eps_diluted_ttm": -0.0342, "operating_cash_flow_ttm": 2378000, "capital_expenditure_ttm": -1149000, "fcf_ttm": 1229000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 6882000, "interest_expense_ttm": 566000, "cash_and_equivalents": 5186000, "total_current_assets": 6473000, "total_current_liabilities": 6765000, "net_ppe": null, "total_assets": 11932000, "total_debt": 233000, "total_equity": 5074000, "net_working_capital": -5478000, "book_value_per_share": 0.0855, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0855 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 72, "rank_pcf": 49, "rank_ev_ebitda": 50, "rank_ev_ebit": 9, "rank_earnings_yield": 50, "rank_fcf_yield": 46, "rank_dividend_yield": 78, "rank_shareholder_yield": 96, "rank_total_yield": 94, "rank_roe": 89, "rank_roc": 50, "rank_roic": 99, "rank_gross_margin": 12, "rank_fcf_margin": 22, "rank_piotroski": 55, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 68 }, "composites": { "value_composite": 72, "quality_composite": 30, "momentum_composite": 78, "growth_composite": 27, "yield_composite": 97, "svqf_composite": 49, "vc1_composite": 79, "vc2_composite": 87, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 78, "quality_value_composite": 0.4427, "os_score": 0.22, "value_percentile": 0.28, "quality_percentile": 0.7, "momentum_percentile": 0.22, "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": 94, "small_cap_core_rank": 88, "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": 8835, "ticker_id": 29643, "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": "2026-06-07T13:36:32.235676+00:00", "batch_id": "", "os_score_delta": null, "price_close": 31, "market_cap": 1838802789, "market_cap_usd": 1838802789, "enterprise_value": 1833849789, "shares_outstanding": 59316219, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 362.397081, "ptbv_ratio": 362.397081, "ps_ratio": 247.18413617, "pcf_ratio": 773.25600883, "pfcf_ratio": 1496.17802197, "ev_ebitda": null, "ev_ebit": -1156.27351135, "ev_sales": 246.51832088, "ev_fcf": 1492.14791619, "earnings_yield": null, "fcf_yield": 0.00067017, "dividend_yield": 0, "buyback_yield": -0.00374265, "shareholder_yield": -0.00374265, "debt_paydown_yield": 0.00183815, "total_yield": -0.0019045, "gross_margin": 0.77765829, "operating_margin": -0.2132007, "net_margin": -0.27234843, "ebitda_margin": -0.05054443, "fcf_margin": 0.16521038, "roe": -0.3992905, "roa": -0.16979551, "roic": -9.83057851, "roc_greenblatt": null, "asset_turnover": 0.62344955, "cash_conversion": -0.60661402, "accruals_ratio": -0.36909152, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 13.17287234, "debt_to_assets": 0.01952732, "interest_coverage": -2.80212014, "current_ratio": 0.95683666, "quick_ratio": 0.95683666, "net_debt": -4953000, "revenue_growth_1y": 0.09898065, "revenue_growth_3y_cagr": 0.20298595, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.5858209, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.241513, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01587302, "price_return_3m": 82.78378378, "price_return_6m": -0.225, "price_return_9m": -0.31868132, "price_return_12m": -0.15068493, "price_return_12m_ex1m": -0.1369863, "distance_from_52w_high": -0.31868132, "distance_from_52w_low": 83.93150685, "relative_strength": -0.32382551, "local_beta": null, "volatility_252d": 140.019302, "volatility_60d": 258.471536, "max_drawdown_12m": -0.99197802, "revenue_ttm": 7439000, "gross_profit_ttm": 5785000, "ebit_ttm": -1586000, "ebitda_ttm": -376000, "net_income_ttm": -2026000, "eps_diluted_ttm": -0.03415592, "operating_cash_flow_ttm": 2378000, "capital_expenditure_ttm": -1149000, "fcf_ttm": 1229000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 6882000, "interest_expense_ttm": 566000, "cash_and_equivalents": 5186000, "total_current_assets": 6473000, "total_current_liabilities": 6765000, "net_ppe": null, "total_assets": 11932000, "total_debt": 233000, "total_equity": 5074000, "net_working_capital": -5478000, "book_value_per_share": 0.08554153, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.08554153, "universe_ticker_count": 765, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 72, "rank_pcf": 49, "rank_ev_ebitda": 50, "rank_ev_ebit": 9, "rank_earnings_yield": 50, "rank_fcf_yield": 46, "rank_dividend_yield": 78, "rank_shareholder_yield": 96, "rank_total_yield": 94, "rank_roe": 89, "rank_roc": 50, "rank_roic": 99, "rank_gross_margin": 12, "rank_fcf_margin": 22, "rank_piotroski": 55, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 68, "value_composite": 72, "quality_composite": 30, "momentum_composite": 78, "growth_composite": 27, "yield_composite": 97, "svqf_composite": 49, "vc1_composite": 79, "vc2_composite": 87, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 88, "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": 31, "os": 0.22, "value": 0.28, "quality": 0.7, "momentum": 0.22, "confidence": 0.704, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0037, "roe": -0.3993, "momentum_12_1": -0.137, "complete_fields": { "id": 8835, "ticker_id": 29643, "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": "2026-06-07T13:36:32.235676+00:00", "batch_id": "", "os_score_delta": null, "price_close": 31, "market_cap": 1838802789, "market_cap_usd": 1838802789, "enterprise_value": 1833849789, "shares_outstanding": 59316219, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 362.397081, "ptbv_ratio": 362.397081, "ps_ratio": 247.18413617, "pcf_ratio": 773.25600883, "pfcf_ratio": 1496.17802197, "ev_ebitda": null, "ev_ebit": -1156.27351135, "ev_sales": 246.51832088, "ev_fcf": 1492.14791619, "earnings_yield": null, "fcf_yield": 0.00067017, "dividend_yield": 0, "buyback_yield": -0.00374265, "shareholder_yield": -0.00374265, "debt_paydown_yield": 0.00183815, "total_yield": -0.0019045, "gross_margin": 0.77765829, "operating_margin": -0.2132007, "net_margin": -0.27234843, "ebitda_margin": -0.05054443, "fcf_margin": 0.16521038, "roe": -0.3992905, "roa": -0.16979551, "roic": -9.83057851, "roc_greenblatt": null, "asset_turnover": 0.62344955, "cash_conversion": -0.60661402, "accruals_ratio": -0.36909152, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 13.17287234, "debt_to_assets": 0.01952732, "interest_coverage": -2.80212014, "current_ratio": 0.95683666, "quick_ratio": 0.95683666, "net_debt": -4953000, "revenue_growth_1y": 0.09898065, "revenue_growth_3y_cagr": 0.20298595, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.5858209, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.241513, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01587302, "price_return_3m": 82.78378378, "price_return_6m": -0.225, "price_return_9m": -0.31868132, "price_return_12m": -0.15068493, "price_return_12m_ex1m": -0.1369863, "distance_from_52w_high": -0.31868132, "distance_from_52w_low": 83.93150685, "relative_strength": -0.32382551, "local_beta": null, "volatility_252d": 140.019302, "volatility_60d": 258.471536, "max_drawdown_12m": -0.99197802, "revenue_ttm": 7439000, "gross_profit_ttm": 5785000, "ebit_ttm": -1586000, "ebitda_ttm": -376000, "net_income_ttm": -2026000, "eps_diluted_ttm": -0.03415592, "operating_cash_flow_ttm": 2378000, "capital_expenditure_ttm": -1149000, "fcf_ttm": 1229000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 6882000, "interest_expense_ttm": 566000, "cash_and_equivalents": 5186000, "total_current_assets": 6473000, "total_current_liabilities": 6765000, "net_ppe": null, "total_assets": 11932000, "total_debt": 233000, "total_equity": 5074000, "net_working_capital": -5478000, "book_value_per_share": 0.08554153, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.08554153, "universe_ticker_count": 765, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 72, "rank_pcf": 49, "rank_ev_ebitda": 50, "rank_ev_ebit": 9, "rank_earnings_yield": 50, "rank_fcf_yield": 46, "rank_dividend_yield": 78, "rank_shareholder_yield": 96, "rank_total_yield": 94, "rank_roe": 89, "rank_roc": 50, "rank_roic": 99, "rank_gross_margin": 12, "rank_fcf_margin": 22, "rank_piotroski": 55, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 68, "value_composite": 72, "quality_composite": 30, "momentum_composite": 78, "growth_composite": 27, "yield_composite": 97, "svqf_composite": 49, "vc1_composite": 79, "vc2_composite": 87, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 88, "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": "2026-06-07T13:02:14.467202+00:00", "is_restated": false, "income_statement": { "revenue": 7439000, "cost_of_revenue": 1654000, "gross_profit": 5785000, "ebit": -1586000, "ebitda": -376000, "pretax_income": null, "tax_provision": null, "net_income": -2026000, "net_income_to_common": -2026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5186000, "total_current_assets": 6473000, "total_assets": 11932000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 233000, "total_liabilities": null, "total_equity": 5074000, "shares_outstanding": 59316219, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2378000, "capital_expenditure": -1149000, "free_cash_flow": 1229000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6882000, "net_debt_issued": -3380000 }, "complete_fields": { "id": 395430, "ticker_id": 29643, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:14.467202+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-376000", "netIncome": "-2026000", "grossProfit": "5785000", "totalRevenue": "7439000", "costOfRevenue": "1654000", "interestExpense": "566000", "operatingIncome": "-1586000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1201000" }, "balance": { "totalDebt": "233000", "totalAssets": "11932000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "59316219", "totalCurrentAssets": "6473000", "totalShareholderEquity": "5074000", "totalCurrentLiabilities": "6765000", "cashAndShortTermInvestments": "5186000" }, "cashflow": { "freeCashFlow": "1229000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "6882000", "repaymentOfDebt": "-3380000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2378000", "repurchaseOfStock": null, "capitalExpenditures": "-1149000" } }, "revenue": 7439000, "cost_of_revenue": 1654000, "gross_profit": 5785000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1586000, "depreciation_amortisation": 1201000, "ebitda": -376000, "interest_expense": 566000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2026000, "net_income_continuing_ops": null, "net_income_to_common": -2026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5186000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6473000, "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": 11932000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6765000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 233000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5074000, "shares_outstanding": 59316219, "operating_cash_flow": 2378000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6882000, "net_debt_issued": -3380000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1229000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-376000", "netIncome": "-2026000", "grossProfit": "5785000", "totalRevenue": "7439000", "costOfRevenue": "1654000", "interestExpense": "566000", "operatingIncome": "-1586000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1201000" }, "balance": { "totalDebt": "233000", "totalAssets": "11932000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "59316219", "totalCurrentAssets": "6473000", "totalShareholderEquity": "5074000", "totalCurrentLiabilities": "6765000", "cashAndShortTermInvestments": "5186000" }, "cashflow": { "freeCashFlow": "1229000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "6882000", "repaymentOfDebt": "-3380000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2378000", "repurchaseOfStock": null, "capitalExpenditures": "-1149000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:14.467202+00:00", "is_restated": false, "income_statement": { "revenue": 6769000, "cost_of_revenue": 1167000, "gross_profit": 5602000, "ebit": -880000, "ebitda": 350000, "pretax_income": null, "tax_provision": null, "net_income": -1294000, "net_income_to_common": -1294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1035000, "total_current_assets": 1768000, "total_assets": 7400000, "short_term_debt": 774000, "long_term_debt": 4039000, "total_debt": 5062000, "total_liabilities": null, "total_equity": -2234000, "shares_outstanding": 35960729, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1423000, "capital_expenditure": -1155000, "free_cash_flow": 268000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 395433, "ticker_id": 29643, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:14.467202+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "350000", "netIncome": "-1294000", "grossProfit": "5602000", "totalRevenue": "6769000", "costOfRevenue": "1167000", "interestExpense": "552000", "operatingIncome": "-880000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1225000" }, "balance": { "totalDebt": "5062000", "totalAssets": "7400000", "longTermDebt": "4039000", "shortTermDebt": "774000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "35960729", "totalCurrentAssets": "1768000", "totalShareholderEquity": "-2234000", "totalCurrentLiabilities": "5450000", "cashAndShortTermInvestments": "1035000" }, "cashflow": { "freeCashFlow": "268000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1423000", "repurchaseOfStock": null, "capitalExpenditures": "-1155000" } }, "revenue": 6769000, "cost_of_revenue": 1167000, "gross_profit": 5602000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -880000, "depreciation_amortisation": 1225000, "ebitda": 350000, "interest_expense": 552000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1294000, "net_income_continuing_ops": null, "net_income_to_common": -1294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1035000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1768000, "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": 7400000, "short_term_debt": 774000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5450000, "long_term_debt": 4039000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -2234000, "shares_outstanding": 35960729, "operating_cash_flow": 1423000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1155000, "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": 268000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "350000", "netIncome": "-1294000", "grossProfit": "5602000", "totalRevenue": "6769000", "costOfRevenue": "1167000", "interestExpense": "552000", "operatingIncome": "-880000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1225000" }, "balance": { "totalDebt": "5062000", "totalAssets": "7400000", "longTermDebt": "4039000", "shortTermDebt": "774000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "35960729", "totalCurrentAssets": "1768000", "totalShareholderEquity": "-2234000", "totalCurrentLiabilities": "5450000", "cashAndShortTermInvestments": "1035000" }, "cashflow": { "freeCashFlow": "268000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1423000", "repurchaseOfStock": null, "capitalExpenditures": "-1155000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:14.467202+00:00", "is_restated": false, "income_statement": { "revenue": 5266000, "cost_of_revenue": 1145000, "gross_profit": 4121000, "ebit": -4667000, "ebitda": -3223000, "pretax_income": null, "tax_provision": null, "net_income": -4619000, "net_income_to_common": -4619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 886000, "total_current_assets": 2028000, "total_assets": 7806000, "short_term_debt": 391000, "long_term_debt": 3887000, "total_debt": 4647000, "total_liabilities": null, "total_equity": -1101000, "shares_outstanding": 35666336, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -879000, "capital_expenditure": -1121000, "free_cash_flow": -2000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1500000 }, "complete_fields": { "id": 395434, "ticker_id": 29643, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:14.467202+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3223000", "netIncome": "-4619000", "grossProfit": "4121000", "totalRevenue": "5266000", "costOfRevenue": "1145000", "interestExpense": "357000", "operatingIncome": "-4667000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1298000" }, "balance": { "totalDebt": "4647000", "totalAssets": "7806000", "longTermDebt": "3887000", "shortTermDebt": "391000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "35666336", "totalCurrentAssets": "2028000", "totalShareholderEquity": "-1101000", "totalCurrentLiabilities": "4856000", "cashAndShortTermInvestments": "886000" }, "cashflow": { "freeCashFlow": "-2000000", "dividendsPaid": null, "issuanceOfDebt": "4500000", "issuanceOfStock": null, "repaymentOfDebt": "-3000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-879000", "repurchaseOfStock": null, "capitalExpenditures": "-1121000" } }, "revenue": 5266000, "cost_of_revenue": 1145000, "gross_profit": 4121000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4667000, "depreciation_amortisation": 1298000, "ebitda": -3223000, "interest_expense": 357000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4619000, "net_income_continuing_ops": null, "net_income_to_common": -4619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 886000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2028000, "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": 7806000, "short_term_debt": 391000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4856000, "long_term_debt": 3887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4647000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -1101000, "shares_outstanding": 35666336, "operating_cash_flow": -879000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1121000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3223000", "netIncome": "-4619000", "grossProfit": "4121000", "totalRevenue": "5266000", "costOfRevenue": "1145000", "interestExpense": "357000", "operatingIncome": "-4667000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1298000" }, "balance": { "totalDebt": "4647000", "totalAssets": "7806000", "longTermDebt": "3887000", "shortTermDebt": "391000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "35666336", "totalCurrentAssets": "2028000", "totalShareholderEquity": "-1101000", "totalCurrentLiabilities": "4856000", "cashAndShortTermInvestments": "886000" }, "cashflow": { "freeCashFlow": "-2000000", "dividendsPaid": null, "issuanceOfDebt": "4500000", "issuanceOfStock": null, "repaymentOfDebt": "-3000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-879000", "repurchaseOfStock": null, "capitalExpenditures": "-1121000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:14.467202+00:00", "is_restated": false, "income_statement": { "revenue": 4273000, "cost_of_revenue": 955000, "gross_profit": 3318000, "ebit": -2759000, "ebitda": -989000, "pretax_income": null, "tax_provision": null, "net_income": -3101000, "net_income_to_common": -3101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1900000, "total_current_assets": 3362000, "total_assets": 11153000, "short_term_debt": 2974000, "long_term_debt": 0, "total_debt": 3589000, "total_liabilities": null, "total_equity": 3181000, "shares_outstanding": 35666336, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2121000, "capital_expenditure": -848000, "free_cash_flow": -2969000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 395435, "ticker_id": 29643, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:14.467202+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-989000", "netIncome": "-3101000", "grossProfit": "3318000", "totalRevenue": "4273000", "costOfRevenue": "955000", "interestExpense": "643000", "operatingIncome": "-2759000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1637000" }, "balance": { "totalDebt": "3589000", "totalAssets": "11153000", "longTermDebt": "0", "shortTermDebt": "2974000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "35666336", "totalCurrentAssets": "3362000", "totalShareholderEquity": "3181000", "totalCurrentLiabilities": "7575000", "cashAndShortTermInvestments": "1900000" }, "cashflow": { "freeCashFlow": "-2969000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-2121000", "repurchaseOfStock": null, "capitalExpenditures": "-848000" } }, "revenue": 4273000, "cost_of_revenue": 955000, "gross_profit": 3318000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2759000, "depreciation_amortisation": 1637000, "ebitda": -989000, "interest_expense": 643000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3101000, "net_income_continuing_ops": null, "net_income_to_common": -3101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3362000, "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": 11153000, "short_term_debt": 2974000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7575000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3589000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3181000, "shares_outstanding": 35666336, "operating_cash_flow": -2121000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -848000, "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": -2969000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-989000", "netIncome": "-3101000", "grossProfit": "3318000", "totalRevenue": "4273000", "costOfRevenue": "955000", "interestExpense": "643000", "operatingIncome": "-2759000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1637000" }, "balance": { "totalDebt": "3589000", "totalAssets": "11153000", "longTermDebt": "0", "shortTermDebt": "2974000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "35666336", "totalCurrentAssets": "3362000", "totalShareholderEquity": "3181000", "totalCurrentLiabilities": "7575000", "cashAndShortTermInvestments": "1900000" }, "cashflow": { "freeCashFlow": "-2969000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-2121000", "repurchaseOfStock": null, "capitalExpenditures": "-848000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:14.467202+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": 4735000, "net_debt_issued": null }, "complete_fields": { "id": 395436, "ticker_id": 29643, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:14.467202+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "4735000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4735000, "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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "4735000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:14.467202+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": 5186000, "total_current_assets": 6473000, "total_assets": 11932000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 233000, "total_liabilities": null, "total_equity": 5074000, "shares_outstanding": 59316219, "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": 395429, "ticker_id": 29643, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:14.467202+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "233000", "totalAssets": "11932000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "59316219", "totalCurrentAssets": "6473000", "totalShareholderEquity": "5074000", "totalCurrentLiabilities": "6765000", "cashAndShortTermInvestments": "5186000" } }, "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": 5186000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6473000, "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": 11932000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6765000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 233000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5074000, "shares_outstanding": 59316219, "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": "233000", "totalAssets": "11932000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "59316219", "totalCurrentAssets": "6473000", "totalShareholderEquity": "5074000", "totalCurrentLiabilities": "6765000", "cashAndShortTermInvestments": "5186000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:14.467202+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": 1361000, "total_current_assets": 2122000, "total_assets": 8129000, "short_term_debt": 5080000, "long_term_debt": 0, "total_debt": 5313000, "total_liabilities": null, "total_equity": -2199000, "shares_outstanding": 36156990, "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": 395431, "ticker_id": 29643, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:14.467202+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "5313000", "totalAssets": "8129000", "longTermDebt": "0", "shortTermDebt": "5080000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "36156990", "totalCurrentAssets": "2122000", "totalShareholderEquity": "-2199000", "totalCurrentLiabilities": "10260000", "cashAndShortTermInvestments": "1361000" } }, "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": 1361000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2122000, "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": 8129000, "short_term_debt": 5080000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10260000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5313000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -2199000, "shares_outstanding": 36156990, "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": "5313000", "totalAssets": "8129000", "longTermDebt": "0", "shortTermDebt": "5080000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "36156990", "totalCurrentAssets": "2122000", "totalShareholderEquity": "-2199000", "totalCurrentLiabilities": "10260000", "cashAndShortTermInvestments": "1361000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:14.467202+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": 1035000, "total_current_assets": 1768000, "total_assets": 7400000, "short_term_debt": 774000, "long_term_debt": 4039000, "total_debt": 5062000, "total_liabilities": null, "total_equity": -2234000, "shares_outstanding": 35960729, "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": 395432, "ticker_id": 29643, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:14.467202+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "5062000", "totalAssets": "7400000", "longTermDebt": "4039000", "shortTermDebt": "774000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "35960729", "totalCurrentAssets": "1768000", "totalShareholderEquity": "-2234000", "totalCurrentLiabilities": "5450000", "cashAndShortTermInvestments": "1035000" } }, "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": 1035000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1768000, "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": 7400000, "short_term_debt": 774000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5450000, "long_term_debt": 4039000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -2234000, "shares_outstanding": 35960729, "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": "5062000", "totalAssets": "7400000", "longTermDebt": "4039000", "shortTermDebt": "774000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "35960729", "totalCurrentAssets": "1768000", "totalShareholderEquity": "-2234000", "totalCurrentLiabilities": "5450000", "cashAndShortTermInvestments": "1035000" } } } ] }, "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": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }