Zinc Media Group plc (AIM:ZIN)

Zinc Media Group Income Statement

Financials in millions GBP. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	32.31	36.63	30.08	17.49	20.37
Revenue Growth (YoY)	-11.81%	21.77%	71.99%	-14.12%	-5.07%
Cost of Revenue	17.92	22.56	19.88	10.76	14.24
Gross Profit	14.39	14.07	10.2	6.73	6.13
Selling, General & Admin	13.93	12.89	11.43	7.62	7.05
Operating Expenses	15.23	14.77	13.09	9.1	8.55
Operating Income	-0.84	-0.7	-2.89	-2.37	-2.42
Interest Expense	-0.53	-0.78	-0.39	-0.24	-0.31
Interest & Investment Income	0.03	0.01	0	-	0
Currency Exchange Gain (Loss)	-0.04	0	0.01	0	-0.03
EBT Excluding Unusual Items	-1.38	-1.47	-3.27	-2.61	-2.75
Pretax Income	-1.38	-1.47	-3.27	-2.61	-2.75
Income Tax Expense	-0.83	-0.05	-0.99	-0.09	0.1
Earnings From Continuing Operations	-0.55	-1.42	-2.28	-2.52	-2.86
Earnings From Discontinued Operations	-2.95	-0.56	-	-	-0.42
Net Income to Company	-3.5	-1.97	-2.28	-2.52	-3.27
Minority Interest in Earnings	-0.02	-0.02	-0.02	-0.02	-0.02
Net Income	-3.51	-1.99	-2.3	-2.54	-3.3
Net Income to Common	-3.51	-1.99	-2.3	-2.54	-3.3
Shares Outstanding (Basic)	23	22	18	16	7
Shares Outstanding (Diluted)	23	22	18	16	7
Shares Change (YoY)	4.71%	18.97%	14.81%	147.34%	35.35%
EPS (Basic)	-0.15	-0.09	-0.12	-0.16	-0.51
EPS (Diluted)	-0.15	-0.09	-0.12	-0.16	-0.51
Free Cash Flow	0.6	2.59	-5.52	-0.58	-1.21
Free Cash Flow Per Share	0.03	0.12	-0.30	-0.04	-0.19
Gross Margin	44.55%	38.41%	33.92%	38.49%	30.09%
Operating Margin	-2.59%	-1.92%	-9.60%	-13.54%	-11.89%
Profit Margin	-10.88%	-5.43%	-7.64%	-14.54%	-16.18%
Free Cash Flow Margin	1.85%	7.07%	-18.35%	-3.33%	-5.93%
EBITDA	0.22	0.27	-1.84	-1.43	-1.55
EBITDA Margin	0.68%	0.73%	-6.10%	-8.15%	-7.62%
D&A For EBITDA	1.06	0.97	1.05	0.94	0.87
EBIT	-0.84	-0.7	-2.89	-2.37	-2.42
EBIT Margin	-2.59%	-1.92%	-9.60%	-13.54%	-11.89%

Updated Sep 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.