Everyman Media Group plc (AIM:EMAN)
London · Delayed Price · Currency is GBP · Price in GBX 54.95
+0.45 (0.83%)
Sep 15, 2026, 1:30 PM GMT
Everyman Media Group Income Statement
Financials in millions GBP. Fiscal year is February - January.
Millions GBP. Fiscal year is Feb - Jan.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jul '26 Jul 2, 2026 | Jan '26 Jan 1, 2026 | Jan '25 Jan 2, 2025 | Dec '23 Dec 28, 2023 | Dec '22 Dec 29, 2022 | Dec '21 Dec 30, 2021 |
| 129.88 | 116.6 | 107.17 | 90.86 | 78.82 | 49.03 | |
Revenue Growth | 11.20% | 8.79% | 17.95% | 15.28% | 60.76% | 102.39% |
Cost of Revenue | 44.89 | 39.76 | 38.11 | 32.72 | 28.34 | 18.13 |
Gross Profit | 84.99 | 76.84 | 69.07 | 58.14 | 50.48 | 30.9 |
Selling, General & Admin | 78.93 | 76 | 70.92 | 57.18 | 50.5 | 39.26 |
Other Operating Expenses | -0.65 | -0.7 | -0.51 | -0.65 | -0.47 | - |
Operating Expenses | 79.05 | 76.06 | 71.3 | 57.46 | 50.23 | 39.36 |
Operating Income | 5.95 | 0.77 | -2.24 | 0.67 | 0.25 | -8.47 |
Interest Expense | -7.16 | -7.24 | -6.86 | -5.5 | -3.91 | -3.28 |
Interest & Investment Income | 0.04 | - | - | - | - | - |
Other Non Operating Income (Expenses) | - | - | - | 0.05 | - | 0.02 |
EBT Excluding Unusual Items | -1.17 | -6.47 | -9.09 | -4.78 | -3.66 | -11.72 |
Merger & Restructuring Charges | -0.78 | -0.78 | -0.32 | - | - | - |
Gain (Loss) on Sale of Assets | 0.55 | 0.55 | 2.41 | - | - | - |
Asset Writedown | -2.95 | -2.95 | -2.63 | -0.72 | - | 2.5 |
Other Unusual Items | -0.54 | -0.54 | -0.59 | - | 0.16 | 3.8 |
Pretax Income | -4.88 | -10.18 | -10.22 | -5.5 | -3.5 | -5.42 |
Income Tax Expense | 0.86 | 0.16 | -1.68 | -2.81 | - | 0.01 |
Net Income | -5.74 | -10.35 | -8.54 | -2.7 | -3.5 | -5.43 |
Net Income to Common | -5.74 | -10.35 | -8.54 | -2.7 | -3.5 | -5.43 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 91 | 91 | 91 | 91 | 91 | 91 |
Shares Outstanding (Diluted) | 91 | 91 | 91 | 91 | 91 | 91 |
Shares Change | 0.04% | 0.00% | - | - | 0.05% | 6.74% |
EPS (Basic) | -0.06 | -0.11 | -0.09 | -0.03 | -0.04 | -0.06 |
EPS (Diluted) | -0.06 | -0.11 | -0.09 | -0.03 | -0.04 | -0.06 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jul '26 Jul 2, 2026 | Jan '26 Jan 1, 2026 | Jan '25 Jan 2, 2025 | Dec '23 Dec 28, 2023 | Dec '22 Dec 29, 2022 | Dec '21 Dec 30, 2021 |
Free Cash Flow | 15.76 | 2.42 | 6.14 | -0.7 | -7.09 | 4.81 |
Free Cash Flow Per Share | 0.17 | 0.03 | 0.07 | -0.01 | -0.08 | 0.05 |
Gross Margin | 65.44% | 65.90% | 64.44% | 63.98% | 64.05% | 63.02% |
Operating Margin | 4.58% | 0.66% | -2.09% | 0.74% | 0.31% | -17.27% |
Profit Margin | -4.42% | -8.87% | -7.96% | -2.97% | -4.45% | -11.08% |
Free Cash Flow Margin | 12.13% | 2.08% | 5.73% | -0.77% | -8.99% | 9.81% |
EBITDA | 15.75 | 10.62 | 7.78 | 9.48 | 7.97 | -0.44 |
EBITDA Margin | 12.13% | 9.11% | 7.26% | 10.43% | 10.11% | -0.89% |
D&A For EBITDA | 9.81 | 9.85 | 10.01 | 8.81 | 7.72 | 8.03 |
EBIT | 5.95 | 0.77 | -2.24 | 0.67 | 0.25 | -8.47 |
EBIT Margin | 4.58% | 0.66% | -2.09% | 0.74% | 0.31% | -17.27% |