{ "ticker": { "uuid": "ffa93a16-30ed-4727-84b5-ec76ed08b6bb", "symbol": "DEVO", "name": "Devolver Digital, Inc.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Electronic Gaming & Multimedia", "page_url": "https://sharemaestro.com/factors/ticker/ffa93a16-30ed-4727-84b5-ec76ed08b6bb/", "api_url": "https://sharemaestro.com/factors/api/tickers/ffa93a16-30ed-4727-84b5-ec76ed08b6bb/" }, "ticker_metadata": { "id": 27582, "uuid": "ffa93a16-30ed-4727-84b5-ec76ed08b6bb", "symbol": "DEVO", "name": "Devolver Digital, Inc.", "asset_type": "equity", "market_cap": 100694992, "stock_exchange_id": 19, "industry": "Electronic Gaming & Multimedia", "sector": "Communication Services", "description": "Devolver Digital, Inc. develops and publishes digital video games for PC, console, and mobile platforms in Europe, North America, the Asia Pacific, Latin America, the United Kingdom, the Middle East, and North Africa. It also offers project and lifecycle management; development and production assistance; publishing; and technical and creative support services. The company was incorporated in 2008 and is based in Wilmington, Delaware.", "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": "ffa93a16-30ed-4727-84b5-ec76ed08b6bb", "symbol": "DEVO", "name": "Devolver Digital, Inc.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Electronic Gaming & Multimedia", "page_url": "https://sharemaestro.com/factors/ticker/ffa93a16-30ed-4727-84b5-ec76ed08b6bb/", "api_url": "https://sharemaestro.com/factors/api/tickers/ffa93a16-30ed-4727-84b5-ec76ed08b6bb/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.81, "value": 0.87, "quality": 0.18, "momentum": 0.66, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 21.5, "market_cap": 9854498770, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0023, "shareholder_yield": 0, "roe": -0.1039, "piotroski_f_score": 5, "momentum_12_1": 0.0238, "volatility_252d": 0.1977 }, "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": "2026-06-07T13:36:04.477948+00:00", "batch_id": "" }, "size": { "price_close": 21.5, "market_cap": 9854498770, "market_cap_usd": 9854498770, "enterprise_value": 9818760770, "shares_outstanding": 458348780, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 64.1177, "ptbv_ratio": 64.1177, "ps_ratio": 91.3333, "pcf_ratio": 329.5709, "pfcf_ratio": -1494.4645, "ev_ebitda": 439.5148, "ev_ebit": -3292.6763, "ev_sales": 91.0021, "ev_fcf": -1489.0447, "earnings_yield": null, "fcf_yield": -0.0007, "price_to_sales": 91.3333, "price_to_book": 64.1177, "price_to_cashflow": 329.5709, "ebitda_to_ev": 0.0023, "sales_yield": 0.011 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3067, "operating_margin": -0.0276, "net_margin": -0.148, "ebitda_margin": 0.2071, "fcf_margin": -0.0611, "roe": -0.1039, "roa": -0.0827, "roic": -0.019, "roc_greenblatt": null, "asset_turnover": 0.5587, "cash_conversion": 0.4129, "accruals_ratio": -0.2375, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1616, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1713, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.5997, "debt_to_assets": 0.0046, "interest_coverage": -18.8734, "current_ratio": 1.7764, "quick_ratio": 1.7764, "net_debt": -35738000, "local_beta": -0.1767, "volatility_252d": 0.1977, "volatility_60d": 0.4984, "max_drawdown_12m": -0.2037, "risk_adjusted_momentum": 0.1205 }, "growth": { "revenue_growth_1y": 0.0297, "revenue_growth_3y_cagr": -0.071, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0797, "revenue_growth": 0.0297, "earnings_growth": null }, "momentum": { "price_return_1m": 0, "price_return_3m": -0.1152, "price_return_6m": -0.1224, "price_return_9m": -0.0851, "price_return_12m": 0.0238, "price_return_12m_ex1m": 0.0238, "momentum_6m": -0.1224, "momentum_12m": 0.0238, "momentum_12_1": 0.0238, "distance_from_52w_high": -0.2037, "distance_from_52w_low": 0, "relative_strength": -0.1493 }, "raw_ttm": { "revenue_ttm": 107896000, "gross_profit_ttm": 33088000, "ebit_ttm": -2982000, "ebitda_ttm": 22340000, "net_income_ttm": -15971000, "eps_diluted_ttm": -0.0348, "operating_cash_flow_ttm": 29901000, "capital_expenditure_ttm": -36495000, "fcf_ttm": -6594000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 158000, "cash_and_equivalents": 36618000, "total_current_assets": 56024000, "total_current_liabilities": 31538000, "net_ppe": null, "total_assets": 193108000, "total_debt": 880000, "total_equity": 153694000, "net_working_capital": -11853000, "book_value_per_share": 0.3353, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.3353 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 40, "rank_pcf": 18, "rank_ev_ebitda": 28, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 82, "rank_dividend_yield": 67, "rank_shareholder_yield": 69, "rank_total_yield": 76, "rank_roe": 78, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 72, "rank_fcf_margin": 80, "rank_piotroski": 51, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 50 }, "composites": { "value_composite": 13, "quality_composite": 82, "momentum_composite": 34, "growth_composite": 69, "yield_composite": 81, "svqf_composite": 36, "vc1_composite": 12, "vc2_composite": 16, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.3957, "os_score": 0.81, "value_percentile": 0.87, "quality_percentile": 0.18, "momentum_percentile": 0.66, "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": 39, "small_cap_core_rank": 16, "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": 8565, "ticker_id": 27582, "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": "2026-06-07T13:36:04.477948+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.5, "market_cap": 9854498770, "market_cap_usd": 9854498770, "enterprise_value": 9818760770, "shares_outstanding": 458348780, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 64.11765437, "ptbv_ratio": 64.11765437, "ps_ratio": 91.33330958, "pcf_ratio": 329.57087622, "pfcf_ratio": -1494.46447831, "ev_ebitda": 439.51480618, "ev_ebit": -3292.67631455, "ev_sales": 91.00208321, "ev_fcf": -1489.04470276, "earnings_yield": null, "fcf_yield": -0.00067157, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30666568, "operating_margin": -0.02763773, "net_margin": -0.14802217, "ebitda_margin": 0.20705123, "fcf_margin": -0.06111441, "roe": -0.10391427, "roa": -0.08270501, "roic": -0.01896046, "roc_greenblatt": null, "asset_turnover": 0.55873397, "cash_conversion": 0.41287333, "accruals_ratio": -0.23754583, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.59973142, "debt_to_assets": 0.00455704, "interest_coverage": -18.87341772, "current_ratio": 1.77639673, "quick_ratio": 1.77639673, "net_debt": -35738000, "revenue_growth_1y": 0.02972867, "revenue_growth_3y_cagr": -0.0709814, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.07969606, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.161613, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.1152263, "price_return_6m": -0.12244898, "price_return_9m": -0.08510638, "price_return_12m": 0.02380952, "price_return_12m_ex1m": 0.02380952, "distance_from_52w_high": -0.2037037, "distance_from_52w_low": 0, "relative_strength": -0.14933106, "local_beta": -0.1767, "volatility_252d": 0.197665, "volatility_60d": 0.498373, "max_drawdown_12m": -0.2037037, "revenue_ttm": 107896000, "gross_profit_ttm": 33088000, "ebit_ttm": -2982000, "ebitda_ttm": 22340000, "net_income_ttm": -15971000, "eps_diluted_ttm": -0.03484464, "operating_cash_flow_ttm": 29901000, "capital_expenditure_ttm": -36495000, "fcf_ttm": -6594000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 158000, "cash_and_equivalents": 36618000, "total_current_assets": 56024000, "total_current_liabilities": 31538000, "net_ppe": null, "total_assets": 193108000, "total_debt": 880000, "total_equity": 153694000, "net_working_capital": -11853000, "book_value_per_share": 0.33532106, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.33532106, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 40, "rank_pcf": 18, "rank_ev_ebitda": 28, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 82, "rank_dividend_yield": 67, "rank_shareholder_yield": 69, "rank_total_yield": 76, "rank_roe": 78, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 72, "rank_fcf_margin": 80, "rank_piotroski": 51, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 50, "value_composite": 13, "quality_composite": 82, "momentum_composite": 34, "growth_composite": 69, "yield_composite": 81, "svqf_composite": 36, "vc1_composite": 12, "vc2_composite": 16, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 39, "small_cap_core_rank": 16, "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": 21.5, "os": 0.81, "value": 0.87, "quality": 0.18, "momentum": 0.66, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1039, "momentum_12_1": 0.0238, "complete_fields": { "id": 8565, "ticker_id": 27582, "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": "2026-06-07T13:36:04.477948+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.5, "market_cap": 9854498770, "market_cap_usd": 9854498770, "enterprise_value": 9818760770, "shares_outstanding": 458348780, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 64.11765437, "ptbv_ratio": 64.11765437, "ps_ratio": 91.33330958, "pcf_ratio": 329.57087622, "pfcf_ratio": -1494.46447831, "ev_ebitda": 439.51480618, "ev_ebit": -3292.67631455, "ev_sales": 91.00208321, "ev_fcf": -1489.04470276, "earnings_yield": null, "fcf_yield": -0.00067157, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30666568, "operating_margin": -0.02763773, "net_margin": -0.14802217, "ebitda_margin": 0.20705123, "fcf_margin": -0.06111441, "roe": -0.10391427, "roa": -0.08270501, "roic": -0.01896046, "roc_greenblatt": null, "asset_turnover": 0.55873397, "cash_conversion": 0.41287333, "accruals_ratio": -0.23754583, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.59973142, "debt_to_assets": 0.00455704, "interest_coverage": -18.87341772, "current_ratio": 1.77639673, "quick_ratio": 1.77639673, "net_debt": -35738000, "revenue_growth_1y": 0.02972867, "revenue_growth_3y_cagr": -0.0709814, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.07969606, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.161613, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.1152263, "price_return_6m": -0.12244898, "price_return_9m": -0.08510638, "price_return_12m": 0.02380952, "price_return_12m_ex1m": 0.02380952, "distance_from_52w_high": -0.2037037, "distance_from_52w_low": 0, "relative_strength": -0.14933106, "local_beta": -0.1767, "volatility_252d": 0.197665, "volatility_60d": 0.498373, "max_drawdown_12m": -0.2037037, "revenue_ttm": 107896000, "gross_profit_ttm": 33088000, "ebit_ttm": -2982000, "ebitda_ttm": 22340000, "net_income_ttm": -15971000, "eps_diluted_ttm": -0.03484464, "operating_cash_flow_ttm": 29901000, "capital_expenditure_ttm": -36495000, "fcf_ttm": -6594000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 158000, "cash_and_equivalents": 36618000, "total_current_assets": 56024000, "total_current_liabilities": 31538000, "net_ppe": null, "total_assets": 193108000, "total_debt": 880000, "total_equity": 153694000, "net_working_capital": -11853000, "book_value_per_share": 0.33532106, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.33532106, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 40, "rank_pcf": 18, "rank_ev_ebitda": 28, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 82, "rank_dividend_yield": 67, "rank_shareholder_yield": 69, "rank_total_yield": 76, "rank_roe": 78, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 72, "rank_fcf_margin": 80, "rank_piotroski": 51, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 50, "value_composite": 13, "quality_composite": 82, "momentum_composite": 34, "growth_composite": 69, "yield_composite": 81, "svqf_composite": 36, "vc1_composite": 12, "vc2_composite": 16, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 39, "small_cap_core_rank": 16, "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": "2026-06-07T12:44:51.639998+00:00", "is_restated": false, "income_statement": { "revenue": 107896000, "cost_of_revenue": 74808000, "gross_profit": 33088000, "ebit": -2982000, "ebitda": 22340000, "pretax_income": null, "tax_provision": null, "net_income": -15971000, "net_income_to_common": -15971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36618000, "total_current_assets": 56024000, "total_assets": 193108000, "short_term_debt": null, "long_term_debt": 601000, "total_debt": 880000, "total_liabilities": null, "total_equity": 153694000, "shares_outstanding": 458348780, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29901000, "capital_expenditure": -36495000, "free_cash_flow": -6594000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 393027, "ticker_id": 27582, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:51.639998+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "22340000", "netIncome": "-15971000", "grossProfit": "33088000", "totalRevenue": "107896000", "costOfRevenue": "74808000", "interestExpense": "158000", "operatingIncome": "-2982000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24751000" }, "balance": { "totalDebt": "880000", "totalAssets": "193108000", "longTermDebt": "601000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "458348780", "totalCurrentAssets": "56024000", "totalShareholderEquity": "153694000", "totalCurrentLiabilities": "31538000", "cashAndShortTermInvestments": "36618000" }, "cashflow": { "freeCashFlow": "-6594000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "29901000", "repurchaseOfStock": null, "capitalExpenditures": "-36495000" } }, "revenue": 107896000, "cost_of_revenue": 74808000, "gross_profit": 33088000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2982000, "depreciation_amortisation": 24751000, "ebitda": 22340000, "interest_expense": 158000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15971000, "net_income_continuing_ops": null, "net_income_to_common": -15971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36618000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 56024000, "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": 193108000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31538000, "long_term_debt": 601000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 880000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 153694000, "shares_outstanding": 458348780, "operating_cash_flow": 29901000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -36495000, "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": -6594000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "22340000", "netIncome": "-15971000", "grossProfit": "33088000", "totalRevenue": "107896000", "costOfRevenue": "74808000", "interestExpense": "158000", "operatingIncome": "-2982000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24751000" }, "balance": { "totalDebt": "880000", "totalAssets": "193108000", "longTermDebt": "601000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "458348780", "totalCurrentAssets": "56024000", "totalShareholderEquity": "153694000", "totalCurrentLiabilities": "31538000", "cashAndShortTermInvestments": "36618000" }, "cashflow": { "freeCashFlow": "-6594000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "29901000", "repurchaseOfStock": null, "capitalExpenditures": "-36495000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:51.639998+00:00", "is_restated": false, "income_statement": { "revenue": 104781000, "cost_of_revenue": 74716000, "gross_profit": 30065000, "ebit": -8095000, "ebitda": 18837000, "pretax_income": null, "tax_provision": null, "net_income": -6141000, "net_income_to_common": -6141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41645000, "total_current_assets": 60976000, "total_assets": 201225000, "short_term_debt": null, "long_term_debt": 876000, "total_debt": 1104000, "total_liabilities": null, "total_equity": 165537000, "shares_outstanding": 454323842, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22264000, "capital_expenditure": -30705000, "free_cash_flow": -8441000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 9785000, "net_debt_issued": null }, "complete_fields": { "id": 393030, "ticker_id": 27582, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:51.639998+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "18837000", "netIncome": "-6141000", "grossProfit": "30065000", "totalRevenue": "104781000", "costOfRevenue": "74716000", "interestExpense": "288000", "operatingIncome": "-8095000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "25236000" }, "balance": { "totalDebt": "1104000", "totalAssets": "201225000", "longTermDebt": "876000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "454323842", "totalCurrentAssets": "60976000", "totalShareholderEquity": "165537000", "totalCurrentLiabilities": "24545000", "cashAndShortTermInvestments": "41645000" }, "cashflow": { "freeCashFlow": "-8441000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "9785000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "22264000", "repurchaseOfStock": "0", "capitalExpenditures": "-30705000" } }, "revenue": 104781000, "cost_of_revenue": 74716000, "gross_profit": 30065000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8095000, "depreciation_amortisation": 25236000, "ebitda": 18837000, "interest_expense": 288000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6141000, "net_income_continuing_ops": null, "net_income_to_common": -6141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41645000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 60976000, "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": 201225000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24545000, "long_term_debt": 876000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 165537000, "shares_outstanding": 454323842, "operating_cash_flow": 22264000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -30705000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 9785000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8441000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "18837000", "netIncome": "-6141000", "grossProfit": "30065000", "totalRevenue": "104781000", "costOfRevenue": "74716000", "interestExpense": "288000", "operatingIncome": "-8095000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "25236000" }, "balance": { "totalDebt": "1104000", "totalAssets": "201225000", "longTermDebt": "876000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "454323842", "totalCurrentAssets": "60976000", "totalShareholderEquity": "165537000", "totalCurrentLiabilities": "24545000", "cashAndShortTermInvestments": "41645000" }, "cashflow": { "freeCashFlow": "-8441000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "9785000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "22264000", "repurchaseOfStock": "0", "capitalExpenditures": "-30705000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:51.639998+00:00", "is_restated": false, "income_statement": { "revenue": 92356000, "cost_of_revenue": 67838000, "gross_profit": 24518000, "ebit": -11510000, "ebitda": 4091000, "pretax_income": null, "tax_provision": null, "net_income": -12742000, "net_income_to_common": -12742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40424000, "total_current_assets": 58842000, "total_assets": 196808000, "short_term_debt": null, "long_term_debt": 873000, "total_debt": 1028000, "total_liabilities": null, "total_equity": 158118000, "shares_outstanding": 444832441, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11730000, "capital_expenditure": -27934000, "free_cash_flow": -16204000, "dividends_paid": null, "share_repurchases": -6824000, "shares_issued": 62000, "net_debt_issued": null }, "complete_fields": { "id": 393031, "ticker_id": 27582, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:51.639998+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4091000", "netIncome": "-12742000", "grossProfit": "24518000", "totalRevenue": "92356000", "costOfRevenue": "67838000", "interestExpense": "58000", "operatingIncome": "-11510000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15738000" }, "balance": { "totalDebt": "1028000", "totalAssets": "196808000", "longTermDebt": "873000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "444832441", "totalCurrentAssets": "58842000", "totalShareholderEquity": "158118000", "totalCurrentLiabilities": "25972000", "cashAndShortTermInvestments": "40424000" }, "cashflow": { "freeCashFlow": "-16204000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "62000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "11730000", "repurchaseOfStock": "-6824000", "capitalExpenditures": "-27934000" } }, "revenue": 92356000, "cost_of_revenue": 67838000, "gross_profit": 24518000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11510000, "depreciation_amortisation": 15738000, "ebitda": 4091000, "interest_expense": 58000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -12742000, "net_income_continuing_ops": null, "net_income_to_common": -12742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40424000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 58842000, "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": 196808000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25972000, "long_term_debt": 873000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1028000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 158118000, "shares_outstanding": 444832441, "operating_cash_flow": 11730000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -27934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -6824000, "shares_issued": 62000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -16204000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4091000", "netIncome": "-12742000", "grossProfit": "24518000", "totalRevenue": "92356000", "costOfRevenue": "67838000", "interestExpense": "58000", "operatingIncome": "-11510000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15738000" }, "balance": { "totalDebt": "1028000", "totalAssets": "196808000", "longTermDebt": "873000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "444832441", "totalCurrentAssets": "58842000", "totalShareholderEquity": "158118000", "totalCurrentLiabilities": "25972000", "cashAndShortTermInvestments": "40424000" }, "cashflow": { "freeCashFlow": "-16204000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "62000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "11730000", "repurchaseOfStock": "-6824000", "capitalExpenditures": "-27934000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:51.639998+00:00", "is_restated": false, "income_statement": { "revenue": 134565000, "cost_of_revenue": 112062000, "gross_profit": 22503000, "ebit": -98579000, "ebitda": 13797000, "pretax_income": null, "tax_provision": null, "net_income": -91475000, "net_income_to_common": -91475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79493000, "total_current_assets": 99023000, "total_assets": 194819000, "short_term_debt": null, "long_term_debt": 0, "total_debt": 0, "total_liabilities": null, "total_equity": 170733000, "shares_outstanding": 408138408, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29155000, "capital_expenditure": -32707000, "free_cash_flow": -3552000, "dividends_paid": null, "share_repurchases": -2514000, "shares_issued": 795000, "net_debt_issued": null }, "complete_fields": { "id": 393032, "ticker_id": 27582, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:51.639998+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13797000", "netIncome": "-91475000", "grossProfit": "22503000", "totalRevenue": "134565000", "costOfRevenue": "112062000", "interestExpense": null, "operatingIncome": "-98579000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "112376000" }, "balance": { "totalDebt": "0", "totalAssets": "194819000", "longTermDebt": "0", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "408138408", "totalCurrentAssets": "99023000", "totalShareholderEquity": "170733000", "totalCurrentLiabilities": "20100000", "cashAndShortTermInvestments": "79493000" }, "cashflow": { "freeCashFlow": "-3552000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "795000", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "29155000", "repurchaseOfStock": "-2514000", "capitalExpenditures": "-32707000" } }, "revenue": 134565000, "cost_of_revenue": 112062000, "gross_profit": 22503000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -98579000, "depreciation_amortisation": 112376000, "ebitda": 13797000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -91475000, "net_income_continuing_ops": null, "net_income_to_common": -91475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79493000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 99023000, "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": 194819000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20100000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 170733000, "shares_outstanding": 408138408, "operating_cash_flow": 29155000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32707000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -2514000, "shares_issued": 795000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3552000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13797000", "netIncome": "-91475000", "grossProfit": "22503000", "totalRevenue": "134565000", "costOfRevenue": "112062000", "interestExpense": null, "operatingIncome": "-98579000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "112376000" }, "balance": { "totalDebt": "0", "totalAssets": "194819000", "longTermDebt": "0", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "408138408", "totalCurrentAssets": "99023000", "totalShareholderEquity": "170733000", "totalCurrentLiabilities": "20100000", "cashAndShortTermInvestments": "79493000" }, "cashflow": { "freeCashFlow": "-3552000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "795000", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "29155000", "repurchaseOfStock": "-2514000", "capitalExpenditures": "-32707000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:51.639998+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": 0, "long_term_debt": null, "total_debt": 0, "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": -30000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -20837000 }, "complete_fields": { "id": 393033, "ticker_id": 27582, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:51.639998+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": "0", "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-30000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-20837000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "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": 0, "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": 0, "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": 0, "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": -30000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -20837000, "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": "0", "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-30000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-20837000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "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": "2026-06-07T12:44:51.639998+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": 36618000, "total_current_assets": 56024000, "total_assets": 193108000, "short_term_debt": 279000, "long_term_debt": 601000, "total_debt": 880000, "total_liabilities": null, "total_equity": 153694000, "shares_outstanding": 458348780, "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": 393026, "ticker_id": 27582, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:51.639998+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "880000", "totalAssets": "193108000", "longTermDebt": "601000", "shortTermDebt": "279000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "458348780", "totalCurrentAssets": "56024000", "totalShareholderEquity": "153694000", "totalCurrentLiabilities": "31538000", "cashAndShortTermInvestments": "36618000" } }, "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": 36618000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 56024000, "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": 193108000, "short_term_debt": 279000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31538000, "long_term_debt": 601000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 880000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 153694000, "shares_outstanding": 458348780, "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": "880000", "totalAssets": "193108000", "longTermDebt": "601000", "shortTermDebt": "279000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "458348780", "totalCurrentAssets": "56024000", "totalShareholderEquity": "153694000", "totalCurrentLiabilities": "31538000", "cashAndShortTermInvestments": "36618000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:51.639998+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": 34726000, "total_current_assets": 48737000, "total_assets": 186605000, "short_term_debt": 251000, "long_term_debt": 748000, "total_debt": 999000, "total_liabilities": null, "total_equity": 156168000, "shares_outstanding": 454323842, "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": 393028, "ticker_id": 27582, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:51.639998+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "999000", "totalAssets": "186605000", "longTermDebt": "748000", "shortTermDebt": "251000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "454323842", "totalCurrentAssets": "48737000", "totalShareholderEquity": "156168000", "totalCurrentLiabilities": "28471000", "cashAndShortTermInvestments": "34726000" } }, "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": 34726000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 48737000, "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": 186605000, "short_term_debt": 251000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28471000, "long_term_debt": 748000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 999000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 156168000, "shares_outstanding": 454323842, "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": "999000", "totalAssets": "186605000", "longTermDebt": "748000", "shortTermDebt": "251000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "454323842", "totalCurrentAssets": "48737000", "totalShareholderEquity": "156168000", "totalCurrentLiabilities": "28471000", "cashAndShortTermInvestments": "34726000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:51.639998+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": 41645000, "total_current_assets": 60976000, "total_assets": 201225000, "short_term_debt": 228000, "long_term_debt": 876000, "total_debt": 1104000, "total_liabilities": null, "total_equity": 165537000, "shares_outstanding": 454323842, "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": 393029, "ticker_id": 27582, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:51.639998+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1104000", "totalAssets": "201225000", "longTermDebt": "876000", "shortTermDebt": "228000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "454323842", "totalCurrentAssets": "60976000", "totalShareholderEquity": "165537000", "totalCurrentLiabilities": "24545000", "cashAndShortTermInvestments": "41645000" } }, "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": 41645000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 60976000, "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": 201225000, "short_term_debt": 228000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24545000, "long_term_debt": 876000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 165537000, "shares_outstanding": 454323842, "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": "1104000", "totalAssets": "201225000", "longTermDebt": "876000", "shortTermDebt": "228000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "454323842", "totalCurrentAssets": "60976000", "totalShareholderEquity": "165537000", "totalCurrentLiabilities": "24545000", "cashAndShortTermInvestments": "41645000" } } } ] }, "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": "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": "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": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }