{ "ticker": { "uuid": "fd1ebb75-9adf-4fd2-b6e3-005130e5672f", "symbol": "EMR", "name": "Empresaria Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Staffing & Employment Services", "page_url": "https://sharemaestro.com/factors/ticker/fd1ebb75-9adf-4fd2-b6e3-005130e5672f/", "api_url": "https://sharemaestro.com/factors/api/tickers/fd1ebb75-9adf-4fd2-b6e3-005130e5672f/" }, "ticker_metadata": { "id": 27860, "uuid": "fd1ebb75-9adf-4fd2-b6e3-005130e5672f", "symbol": "EMR", "name": "Empresaria Group plc", "asset_type": "equity", "market_cap": 11036669, "stock_exchange_id": 19, "industry": "Staffing & Employment Services", "sector": "Industrials", "description": "Empresaria Group plc provides staffing and recruitment services in the United Kingdom, Europe, the Asia Pacific, and the Americas. The company offers permanent placement, temporary and contract staffing, executive search, offshore recruitment, and recruitment process outsourcing services, as well as bespoke solutions for clients and candidates. It serves clients in professional, information technology, healthcare, defense, nuclear, aerospace, commercial, and offshore services sectors. The company was founded in 1996 and is based in Crawley, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "fd1ebb75-9adf-4fd2-b6e3-005130e5672f", "symbol": "EMR", "name": "Empresaria Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Staffing & Employment Services", "page_url": "https://sharemaestro.com/factors/ticker/fd1ebb75-9adf-4fd2-b6e3-005130e5672f/", "api_url": "https://sharemaestro.com/factors/api/tickers/fd1ebb75-9adf-4fd2-b6e3-005130e5672f/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.71, "value": 0.95, "quality": 0.28, "momentum": 0.17, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 22.5, "market_cap": 1103666895, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0049, "shareholder_yield": 0.0002, "roe": -0.6788, "piotroski_f_score": 6, "momentum_12_1": -0.2105, "volatility_252d": 0.9297 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "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": "2026-06-07T13:36:08.384708+00:00", "batch_id": "" }, "size": { "price_close": 22.5, "market_cap": 1103666895, "market_cap_usd": 1103666895, "enterprise_value": 1127566895, "shares_outstanding": 49051862, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 80.5596, "ptbv_ratio": 80.5596, "ps_ratio": 4.6179, "pcf_ratio": 143.3334, "pfcf_ratio": 164.7264, "ev_ebitda": 205.0122, "ev_ebit": 245.1232, "ev_sales": 4.7179, "ev_fcf": 168.2936, "earnings_yield": null, "fcf_yield": 0.0059, "price_to_sales": 4.6179, "price_to_book": 80.5596, "price_to_cashflow": 143.3334, "ebitda_to_ev": 0.0049, "sales_yield": 0.212 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0002, "shareholder_yield": 0.0002, "debt_paydown_yield": 0, "total_yield": 0.0002 }, "quality": { "gross_margin": 0.1979, "operating_margin": 0.0192, "net_margin": -0.0389, "ebitda_margin": 0.023, "fcf_margin": 0.028, "roe": -0.6788, "roa": -0.0971, "roic": 0.0918, "roc_greenblatt": null, "asset_turnover": 2.4948, "cash_conversion": -0.7204, "accruals_ratio": -0.1775, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0374, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4937, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 4.3455, "debt_to_assets": 0.4332, "interest_coverage": 1.9167, "current_ratio": 0.8117, "quick_ratio": 0.8117, "net_debt": 23900000, "local_beta": -1.0445, "volatility_252d": 0.9297, "volatility_60d": 1.0274, "max_drawdown_12m": -0.5023, "risk_adjusted_momentum": -0.2264 }, "growth": { "revenue_growth_1y": -0.0292, "revenue_growth_3y_cagr": -0.0293, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 10.1667, "book_value_growth_1y": -0.4385, "revenue_growth": -0.0292, "earnings_growth": null }, "momentum": { "price_return_1m": 0, "price_return_3m": -0.0217, "price_return_6m": 0, "price_return_9m": -0.4156, "price_return_12m": -0.2105, "price_return_12m_ex1m": -0.2105, "momentum_6m": 0, "momentum_12m": -0.2105, "momentum_12_1": -0.2105, "distance_from_52w_high": -0.4792, "distance_from_52w_low": 0.0465, "relative_strength": -0.3837 }, "raw_ttm": { "revenue_ttm": 239000000, "gross_profit_ttm": 47300000, "ebit_ttm": 4600000, "ebitda_ttm": 5500000, "net_income_ttm": -9300000, "eps_diluted_ttm": -0.1896, "operating_cash_flow_ttm": 7700000, "capital_expenditure_ttm": -1000000, "fcf_ttm": 6700000, "dividends_paid_ttm": 0, "share_repurchases_ttm": -200000, "shares_issued_ttm": null, "interest_expense_ttm": 2400000, "cash_and_equivalents": 17600000, "total_current_assets": 58200000, "total_current_liabilities": 71700000, "net_ppe": null, "total_assets": 95800000, "total_debt": 41500000, "total_equity": 13700000, "net_working_capital": 3800000, "book_value_per_share": 0.2793, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.2793 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 27, "rank_ptbv": 27, "rank_ps": 3, "rank_pcf": 6, "rank_ev_ebitda": 10, "rank_ev_ebit": 29, "rank_earnings_yield": 50, "rank_fcf_yield": 4, "rank_dividend_yield": 69, "rank_shareholder_yield": 53, "rank_total_yield": 63, "rank_roe": 92, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 85, "rank_fcf_margin": 64, "rank_piotroski": 31, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 75, "rank_relative_strength": 74 }, "composites": { "value_composite": 5, "quality_composite": 72, "momentum_composite": 83, "growth_composite": 79, "yield_composite": 74, "svqf_composite": 38, "vc1_composite": 4, "vc2_composite": 6, "vc3_composite": 8, "trending_value_composite": 36, "overall_composite": 29, "quality_value_composite": 0.5158, "os_score": 0.71, "value_percentile": 0.95, "quality_percentile": 0.28, "momentum_percentile": 0.17, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 36, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8603, "ticker_id": 27860, "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": "2026-06-07T13:36:08.384708+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.5, "market_cap": 1103666895, "market_cap_usd": 1103666895, "enterprise_value": 1127566895, "shares_outstanding": 49051862, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 80.55962737, "ptbv_ratio": 80.55962737, "ps_ratio": 4.61785312, "pcf_ratio": 143.33336299, "pfcf_ratio": 164.72640224, "ev_ebitda": 205.01216273, "ev_ebit": 245.12323804, "ev_sales": 4.71785312, "ev_fcf": 168.29356642, "earnings_yield": null, "fcf_yield": 0.005942, "dividend_yield": 0, "buyback_yield": 0.00018121, "shareholder_yield": 0.00018121, "debt_paydown_yield": 0, "total_yield": 0.00018121, "gross_margin": 0.19790795, "operating_margin": 0.01924686, "net_margin": -0.03891213, "ebitda_margin": 0.02301255, "fcf_margin": 0.02803347, "roe": -0.67883212, "roa": -0.09707724, "roic": 0.09175532, "roc_greenblatt": null, "asset_turnover": 2.49478079, "cash_conversion": -0.72043011, "accruals_ratio": -0.17745303, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.34545455, "debt_to_assets": 0.43319415, "interest_coverage": 1.91666667, "current_ratio": 0.81171548, "quick_ratio": 0.81171548, "net_debt": 23900000, "revenue_growth_1y": -0.02924452, "revenue_growth_3y_cagr": -0.02929747, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 10.16666667, "book_value_growth_1y": -0.43852459, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.037405, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.02173913, "price_return_6m": 0, "price_return_9m": -0.41558442, "price_return_12m": -0.21052632, "price_return_12m_ex1m": -0.21052632, "distance_from_52w_high": -0.47916668, "distance_from_52w_low": 0.04651163, "relative_strength": -0.3836669, "local_beta": -1.0445, "volatility_252d": 0.929725, "volatility_60d": 1.027433, "max_drawdown_12m": -0.50231483, "revenue_ttm": 239000000, "gross_profit_ttm": 47300000, "ebit_ttm": 4600000, "ebitda_ttm": 5500000, "net_income_ttm": -9300000, "eps_diluted_ttm": -0.18959525, "operating_cash_flow_ttm": 7700000, "capital_expenditure_ttm": -1000000, "fcf_ttm": 6700000, "dividends_paid_ttm": 0, "share_repurchases_ttm": -200000, "shares_issued_ttm": null, "interest_expense_ttm": 2400000, "cash_and_equivalents": 17600000, "total_current_assets": 58200000, "total_current_liabilities": 71700000, "net_ppe": null, "total_assets": 95800000, "total_debt": 41500000, "total_equity": 13700000, "net_working_capital": 3800000, "book_value_per_share": 0.27929623, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.27929623, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 50, "rank_pb": 27, "rank_ptbv": 27, "rank_ps": 3, "rank_pcf": 6, "rank_ev_ebitda": 10, "rank_ev_ebit": 29, "rank_earnings_yield": 50, "rank_fcf_yield": 4, "rank_dividend_yield": 69, "rank_shareholder_yield": 53, "rank_total_yield": 63, "rank_roe": 92, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 85, "rank_fcf_margin": 64, "rank_piotroski": 31, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 75, "rank_relative_strength": 74, "value_composite": 5, "quality_composite": 72, "momentum_composite": 83, "growth_composite": 79, "yield_composite": 74, "svqf_composite": 38, "vc1_composite": 4, "vc2_composite": 6, "vc3_composite": 8, "trending_value_composite": 36, "overall_composite": 29, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 22.5, "os": 0.71, "value": 0.95, "quality": 0.28, "momentum": 0.17, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0002, "roe": -0.6788, "momentum_12_1": -0.2105, "complete_fields": { "id": 8603, "ticker_id": 27860, "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": "2026-06-07T13:36:08.384708+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.5, "market_cap": 1103666895, "market_cap_usd": 1103666895, "enterprise_value": 1127566895, "shares_outstanding": 49051862, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 80.55962737, "ptbv_ratio": 80.55962737, "ps_ratio": 4.61785312, "pcf_ratio": 143.33336299, "pfcf_ratio": 164.72640224, "ev_ebitda": 205.01216273, "ev_ebit": 245.12323804, "ev_sales": 4.71785312, "ev_fcf": 168.29356642, "earnings_yield": null, "fcf_yield": 0.005942, "dividend_yield": 0, "buyback_yield": 0.00018121, "shareholder_yield": 0.00018121, "debt_paydown_yield": 0, "total_yield": 0.00018121, "gross_margin": 0.19790795, "operating_margin": 0.01924686, "net_margin": -0.03891213, "ebitda_margin": 0.02301255, "fcf_margin": 0.02803347, "roe": -0.67883212, "roa": -0.09707724, "roic": 0.09175532, "roc_greenblatt": null, "asset_turnover": 2.49478079, "cash_conversion": -0.72043011, "accruals_ratio": -0.17745303, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.34545455, "debt_to_assets": 0.43319415, "interest_coverage": 1.91666667, "current_ratio": 0.81171548, "quick_ratio": 0.81171548, "net_debt": 23900000, "revenue_growth_1y": -0.02924452, "revenue_growth_3y_cagr": -0.02929747, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 10.16666667, "book_value_growth_1y": -0.43852459, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.037405, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.02173913, "price_return_6m": 0, "price_return_9m": -0.41558442, "price_return_12m": -0.21052632, "price_return_12m_ex1m": -0.21052632, "distance_from_52w_high": -0.47916668, "distance_from_52w_low": 0.04651163, "relative_strength": -0.3836669, "local_beta": -1.0445, "volatility_252d": 0.929725, "volatility_60d": 1.027433, "max_drawdown_12m": -0.50231483, "revenue_ttm": 239000000, "gross_profit_ttm": 47300000, "ebit_ttm": 4600000, "ebitda_ttm": 5500000, "net_income_ttm": -9300000, "eps_diluted_ttm": -0.18959525, "operating_cash_flow_ttm": 7700000, "capital_expenditure_ttm": -1000000, "fcf_ttm": 6700000, "dividends_paid_ttm": 0, "share_repurchases_ttm": -200000, "shares_issued_ttm": null, "interest_expense_ttm": 2400000, "cash_and_equivalents": 17600000, "total_current_assets": 58200000, "total_current_liabilities": 71700000, "net_ppe": null, "total_assets": 95800000, "total_debt": 41500000, "total_equity": 13700000, "net_working_capital": 3800000, "book_value_per_share": 0.27929623, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.27929623, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 50, "rank_pb": 27, "rank_ptbv": 27, "rank_ps": 3, "rank_pcf": 6, "rank_ev_ebitda": 10, "rank_ev_ebit": 29, "rank_earnings_yield": 50, "rank_fcf_yield": 4, "rank_dividend_yield": 69, "rank_shareholder_yield": 53, "rank_total_yield": 63, "rank_roe": 92, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 85, "rank_fcf_margin": 64, "rank_piotroski": 31, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 75, "rank_relative_strength": 74, "value_composite": 5, "quality_composite": 72, "momentum_composite": 83, "growth_composite": 79, "yield_composite": 74, "svqf_composite": 38, "vc1_composite": 4, "vc2_composite": 6, "vc3_composite": 8, "trending_value_composite": 36, "overall_composite": 29, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:43.177473+00:00", "is_restated": false, "income_statement": { "revenue": 239000000, "cost_of_revenue": 191700000, "gross_profit": 47300000, "ebit": 4600000, "ebitda": 5500000, "pretax_income": null, "tax_provision": null, "net_income": -9300000, "net_income_to_common": -9300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17600000, "total_current_assets": 58200000, "total_assets": 95800000, "short_term_debt": 34900000, "long_term_debt": 0, "total_debt": 41500000, "total_liabilities": null, "total_equity": 13700000, "shares_outstanding": 49051862, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7700000, "capital_expenditure": -1000000, "free_cash_flow": 6700000, "dividends_paid": 0, "share_repurchases": -200000, "shares_issued": null, "net_debt_issued": 1800000 }, "complete_fields": { "id": 393420, "ticker_id": 27860, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:43.177473+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5500000", "netIncome": "-9300000", "grossProfit": "47300000", "totalRevenue": "239000000", "costOfRevenue": "191700000", "interestExpense": "2400000", "operatingIncome": "4600000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7500000" }, "balance": { "totalDebt": "41500000", "totalAssets": "95800000", "longTermDebt": "0", "shortTermDebt": "34900000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "49051862", "totalCurrentAssets": "58200000", "totalShareholderEquity": "13700000", "totalCurrentLiabilities": "71700000", "cashAndShortTermInvestments": "17600000" }, "cashflow": { "freeCashFlow": "6700000", "dividendsPaid": "0", "issuanceOfDebt": "2100000", "issuanceOfStock": null, "repaymentOfDebt": "-300000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "7700000", "repurchaseOfStock": "-200000", "capitalExpenditures": "-1000000" } }, "revenue": 239000000, "cost_of_revenue": 191700000, "gross_profit": 47300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4600000, "depreciation_amortisation": 7500000, "ebitda": 5500000, "interest_expense": 2400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -9300000, "net_income_continuing_ops": null, "net_income_to_common": -9300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 58200000, "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": 95800000, "short_term_debt": 34900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71700000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 41500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 13700000, "shares_outstanding": 49051862, "operating_cash_flow": 7700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -200000, "shares_issued": null, "net_debt_issued": 1800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5500000", "netIncome": "-9300000", "grossProfit": "47300000", "totalRevenue": "239000000", "costOfRevenue": "191700000", "interestExpense": "2400000", "operatingIncome": "4600000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7500000" }, "balance": { "totalDebt": "41500000", "totalAssets": "95800000", "longTermDebt": "0", "shortTermDebt": "34900000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "49051862", "totalCurrentAssets": "58200000", "totalShareholderEquity": "13700000", "totalCurrentLiabilities": "71700000", "cashAndShortTermInvestments": "17600000" }, "cashflow": { "freeCashFlow": "6700000", "dividendsPaid": "0", "issuanceOfDebt": "2100000", "issuanceOfStock": null, "repaymentOfDebt": "-300000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "7700000", "repurchaseOfStock": "-200000", "capitalExpenditures": "-1000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:43.177473+00:00", "is_restated": false, "income_statement": { "revenue": 246200000, "cost_of_revenue": 195800000, "gross_profit": 50400000, "ebit": 2600000, "ebitda": 5200000, "pretax_income": null, "tax_provision": null, "net_income": -10400000, "net_income_to_common": -10400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17200000, "total_current_assets": 56700000, "total_assets": 100500000, "short_term_debt": 18700000, "long_term_debt": 14000000, "total_debt": 38900000, "total_liabilities": null, "total_equity": 24400000, "shares_outstanding": 49051862, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1400000, "capital_expenditure": -800000, "free_cash_flow": 600000, "dividends_paid": -500000, "share_repurchases": -200000, "shares_issued": null, "net_debt_issued": 5900000 }, "complete_fields": { "id": 393423, "ticker_id": 27860, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:43.177473+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5200000", "netIncome": "-10400000", "grossProfit": "50400000", "totalRevenue": "246200000", "costOfRevenue": "195800000", "interestExpense": "2400000", "operatingIncome": "2600000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8000000" }, "balance": { "totalDebt": "38900000", "totalAssets": "100500000", "longTermDebt": "14000000", "shortTermDebt": "18700000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "49051862", "totalCurrentAssets": "56700000", "totalShareholderEquity": "24400000", "totalCurrentLiabilities": "51300000", "cashAndShortTermInvestments": "17200000" }, "cashflow": { "freeCashFlow": "600000", "dividendsPaid": "-500000", "issuanceOfDebt": "6600000", "issuanceOfStock": null, "repaymentOfDebt": "-700000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1400000", "repurchaseOfStock": "-200000", "capitalExpenditures": "-800000" } }, "revenue": 246200000, "cost_of_revenue": 195800000, "gross_profit": 50400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2600000, "depreciation_amortisation": 8000000, "ebitda": 5200000, "interest_expense": 2400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -10400000, "net_income_continuing_ops": null, "net_income_to_common": -10400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 56700000, "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": 100500000, "short_term_debt": 18700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51300000, "long_term_debt": 14000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 38900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 24400000, "shares_outstanding": 49051862, "operating_cash_flow": 1400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -500000, "share_repurchases": -200000, "shares_issued": null, "net_debt_issued": 5900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5200000", "netIncome": "-10400000", "grossProfit": "50400000", "totalRevenue": "246200000", "costOfRevenue": "195800000", "interestExpense": "2400000", "operatingIncome": "2600000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8000000" }, "balance": { "totalDebt": "38900000", "totalAssets": "100500000", "longTermDebt": "14000000", "shortTermDebt": "18700000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "49051862", "totalCurrentAssets": "56700000", "totalShareholderEquity": "24400000", "totalCurrentLiabilities": "51300000", "cashAndShortTermInvestments": "17200000" }, "cashflow": { "freeCashFlow": "600000", "dividendsPaid": "-500000", "issuanceOfDebt": "6600000", "issuanceOfStock": null, "repaymentOfDebt": "-700000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1400000", "repurchaseOfStock": "-200000", "capitalExpenditures": "-800000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:43.177473+00:00", "is_restated": false, "income_statement": { "revenue": 250300000, "cost_of_revenue": 192800000, "gross_profit": 57500000, "ebit": 3900000, "ebitda": 10400000, "pretax_income": null, "tax_provision": null, "net_income": -2900000, "net_income_to_common": -2900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17100000, "total_current_assets": 61800000, "total_assets": 112900000, "short_term_debt": 19000000, "long_term_debt": 9200000, "total_debt": 35100000, "total_liabilities": null, "total_equity": 36400000, "shares_outstanding": 49051862, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5500000, "capital_expenditure": -1400000, "free_cash_flow": 4100000, "dividends_paid": -700000, "share_repurchases": -400000, "shares_issued": null, "net_debt_issued": -1400000 }, "complete_fields": { "id": 393424, "ticker_id": 27860, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:43.177473+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10400000", "netIncome": "-2900000", "grossProfit": "57500000", "totalRevenue": "250300000", "costOfRevenue": "192800000", "interestExpense": "2200000", "operatingIncome": "3900000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8100000" }, "balance": { "totalDebt": "35100000", "totalAssets": "112900000", "longTermDebt": "9200000", "shortTermDebt": "19000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "49051862", "totalCurrentAssets": "61800000", "totalShareholderEquity": "36400000", "totalCurrentLiabilities": "55800000", "cashAndShortTermInvestments": "17100000" }, "cashflow": { "freeCashFlow": "4100000", "dividendsPaid": "-700000", "issuanceOfDebt": "1000000", "issuanceOfStock": null, "repaymentOfDebt": "-2400000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "5500000", "repurchaseOfStock": "-400000", "capitalExpenditures": "-1400000" } }, "revenue": 250300000, "cost_of_revenue": 192800000, "gross_profit": 57500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3900000, "depreciation_amortisation": 8100000, "ebitda": 10400000, "interest_expense": 2200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2900000, "net_income_continuing_ops": null, "net_income_to_common": -2900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 61800000, "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": 112900000, "short_term_debt": 19000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55800000, "long_term_debt": 9200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 35100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 36400000, "shares_outstanding": 49051862, "operating_cash_flow": 5500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -700000, "share_repurchases": -400000, "shares_issued": null, "net_debt_issued": -1400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10400000", "netIncome": "-2900000", "grossProfit": "57500000", "totalRevenue": "250300000", "costOfRevenue": "192800000", "interestExpense": "2200000", "operatingIncome": "3900000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8100000" }, "balance": { "totalDebt": "35100000", "totalAssets": "112900000", "longTermDebt": "9200000", "shortTermDebt": "19000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "49051862", "totalCurrentAssets": "61800000", "totalShareholderEquity": "36400000", "totalCurrentLiabilities": "55800000", "cashAndShortTermInvestments": "17100000" }, "cashflow": { "freeCashFlow": "4100000", "dividendsPaid": "-700000", "issuanceOfDebt": "1000000", "issuanceOfStock": null, "repaymentOfDebt": "-2400000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "5500000", "repurchaseOfStock": "-400000", "capitalExpenditures": "-1400000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:43.177473+00:00", "is_restated": false, "income_statement": { "revenue": 261300000, "cost_of_revenue": 195900000, "gross_profit": 65400000, "ebit": 8800000, "ebitda": 17000000, "pretax_income": null, "tax_provision": null, "net_income": 3400000, "net_income_to_common": 3400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22300000, "total_current_assets": 69000000, "total_assets": 123800000, "short_term_debt": 29700000, "long_term_debt": 500000, "total_debt": 38100000, "total_liabilities": null, "total_equity": 42800000, "shares_outstanding": 49853001, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14700000, "capital_expenditure": -2100000, "free_cash_flow": 12600000, "dividends_paid": -600000, "share_repurchases": -400000, "shares_issued": null, "net_debt_issued": -5700000 }, "complete_fields": { "id": 393425, "ticker_id": 27860, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:43.177473+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17000000", "netIncome": "3400000", "grossProfit": "65400000", "totalRevenue": "261300000", "costOfRevenue": "195900000", "interestExpense": "1500000", "operatingIncome": "8800000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7900000" }, "balance": { "totalDebt": "38100000", "totalAssets": "123800000", "longTermDebt": "500000", "shortTermDebt": "29700000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "49853001", "totalCurrentAssets": "69000000", "totalShareholderEquity": "42800000", "totalCurrentLiabilities": "69200000", "cashAndShortTermInvestments": "22300000" }, "cashflow": { "freeCashFlow": "12600000", "dividendsPaid": "-600000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-5700000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "14700000", "repurchaseOfStock": "-400000", "capitalExpenditures": "-2100000" } }, "revenue": 261300000, "cost_of_revenue": 195900000, "gross_profit": 65400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8800000, "depreciation_amortisation": 7900000, "ebitda": 17000000, "interest_expense": 1500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3400000, "net_income_continuing_ops": null, "net_income_to_common": 3400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 69000000, "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": 123800000, "short_term_debt": 29700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69200000, "long_term_debt": 500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 38100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 42800000, "shares_outstanding": 49853001, "operating_cash_flow": 14700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -600000, "share_repurchases": -400000, "shares_issued": null, "net_debt_issued": -5700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 12600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17000000", "netIncome": "3400000", "grossProfit": "65400000", "totalRevenue": "261300000", "costOfRevenue": "195900000", "interestExpense": "1500000", "operatingIncome": "8800000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7900000" }, "balance": { "totalDebt": "38100000", "totalAssets": "123800000", "longTermDebt": "500000", "shortTermDebt": "29700000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "49853001", "totalCurrentAssets": "69000000", "totalShareholderEquity": "42800000", "totalCurrentLiabilities": "69200000", "cashAndShortTermInvestments": "22300000" }, "cashflow": { "freeCashFlow": "12600000", "dividendsPaid": "-600000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-5700000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "14700000", "repurchaseOfStock": "-400000", "capitalExpenditures": "-2100000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:43.177473+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": 393426, "ticker_id": 27860, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:43.177473+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": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 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": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:43.177473+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": 17600000, "total_current_assets": 58200000, "total_assets": 95800000, "short_term_debt": 34900000, "long_term_debt": 0, "total_debt": 41500000, "total_liabilities": null, "total_equity": 13700000, "shares_outstanding": 49051862, "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": 393419, "ticker_id": 27860, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:43.177473+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "41500000", "totalAssets": "95800000", "longTermDebt": "0", "shortTermDebt": "34900000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "49051862", "totalCurrentAssets": "58200000", "totalShareholderEquity": "13700000", "totalCurrentLiabilities": "71700000", "cashAndShortTermInvestments": "17600000" } }, "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": 17600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 58200000, "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": 95800000, "short_term_debt": 34900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71700000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 41500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 13700000, "shares_outstanding": 49051862, "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": "41500000", "totalAssets": "95800000", "longTermDebt": "0", "shortTermDebt": "34900000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "49051862", "totalCurrentAssets": "58200000", "totalShareholderEquity": "13700000", "totalCurrentLiabilities": "71700000", "cashAndShortTermInvestments": "17600000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:43.177473+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": 15600000, "total_current_assets": 55400000, "total_assets": 96700000, "short_term_debt": 16900000, "long_term_debt": null, "total_debt": 16900000, "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": 393421, "ticker_id": 27860, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:43.177473+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": "96700000", "longTermDebt": null, "shortTermDebt": "16900000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "55400000", "totalShareholderEquity": null, "totalCurrentLiabilities": "49900000", "cashAndShortTermInvestments": "15600000" } }, "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": 15600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 55400000, "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": 96700000, "short_term_debt": 16900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49900000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 16900000, "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": { "balance": { "totalDebt": null, "totalAssets": "96700000", "longTermDebt": null, "shortTermDebt": "16900000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "55400000", "totalShareholderEquity": null, "totalCurrentLiabilities": "49900000", "cashAndShortTermInvestments": "15600000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:43.177473+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": 17200000, "total_current_assets": 56700000, "total_assets": 100500000, "short_term_debt": 18700000, "long_term_debt": 14000000, "total_debt": 38900000, "total_liabilities": null, "total_equity": 24400000, "shares_outstanding": 49051862, "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": 393422, "ticker_id": 27860, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:43.177473+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "38900000", "totalAssets": "100500000", "longTermDebt": "14000000", "shortTermDebt": "18700000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "49051862", "totalCurrentAssets": "56700000", "totalShareholderEquity": "24400000", "totalCurrentLiabilities": "51300000", "cashAndShortTermInvestments": "17200000" } }, "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": 17200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 56700000, "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": 100500000, "short_term_debt": 18700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51300000, "long_term_debt": 14000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 38900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 24400000, "shares_outstanding": 49051862, "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": "38900000", "totalAssets": "100500000", "longTermDebt": "14000000", "shortTermDebt": "18700000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "49051862", "totalCurrentAssets": "56700000", "totalShareholderEquity": "24400000", "totalCurrentLiabilities": "51300000", "cashAndShortTermInvestments": "17200000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }