Zinc Media Group plc (AIM:ZIN)
London · Delayed Price · Currency is GBP · Price in GBX 49.37
+0.37 (0.75%)
Oct 30, 2025, 9:04 AM GMT+1
Zinc Media Group Income Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 41.92 | 32.31 | 36.63 | 30.08 | 17.49 | 20.37 | Upgrade | |
Revenue Growth (YoY) | 30.09% | -11.81% | 21.77% | 71.99% | -14.12% | -5.07% | Upgrade |
Cost of Revenue | 24.6 | 17.92 | 22.56 | 19.88 | 10.76 | 14.24 | Upgrade |
Gross Profit | 17.33 | 14.39 | 14.07 | 10.2 | 6.73 | 6.13 | Upgrade |
Selling, General & Admin | 15.68 | 13.93 | 12.89 | 11.43 | 7.62 | 7.05 | Upgrade |
Amortization of Goodwill & Intangibles | - | - | - | - | - | 0.69 | Upgrade |
Operating Expenses | 16.98 | 15.23 | 14.77 | 13.09 | 9.1 | 8.55 | Upgrade |
Operating Income | 0.35 | -0.84 | -0.7 | -2.89 | -2.37 | -2.42 | Upgrade |
Interest Expense | -0.37 | -0.53 | -0.78 | -0.39 | -0.24 | -0.31 | Upgrade |
Interest & Investment Income | 0.02 | 0.03 | 0.01 | 0 | - | 0 | Upgrade |
Currency Exchange Gain (Loss) | -0.04 | -0.04 | 0 | 0.01 | 0 | -0.03 | Upgrade |
EBT Excluding Unusual Items | -0.04 | -1.38 | -1.47 | -3.27 | -2.61 | -2.75 | Upgrade |
Pretax Income | -0.04 | -1.38 | -1.47 | -3.27 | -2.61 | -2.75 | Upgrade |
Income Tax Expense | -0.89 | -0.83 | -0.05 | -0.99 | -0.09 | 0.1 | Upgrade |
Earnings From Continuing Operations | 0.85 | -0.55 | -1.42 | -2.28 | -2.52 | -2.86 | Upgrade |
Earnings From Discontinued Operations | -2.28 | -2.95 | -0.56 | - | - | -0.42 | Upgrade |
Net Income to Company | -1.43 | -3.5 | -1.97 | -2.28 | -2.52 | -3.27 | Upgrade |
Minority Interest in Earnings | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | Upgrade |
Net Income | -1.45 | -3.51 | -1.99 | -2.3 | -2.54 | -3.3 | Upgrade |
Net Income to Common | -1.45 | -3.51 | -1.99 | -2.3 | -2.54 | -3.3 | Upgrade |
Shares Outstanding (Basic) | 24 | 23 | 22 | 18 | 16 | 7 | Upgrade |
Shares Outstanding (Diluted) | 24 | 23 | 22 | 18 | 16 | 7 | Upgrade |
Shares Change (YoY) | 10.19% | 4.71% | 18.97% | 14.81% | 147.34% | 35.35% | Upgrade |
EPS (Basic) | -0.06 | -0.15 | -0.09 | -0.12 | -0.16 | -0.51 | Upgrade |
EPS (Diluted) | -0.06 | -0.15 | -0.09 | -0.12 | -0.16 | -0.51 | Upgrade |
Free Cash Flow | 0.04 | 0.6 | 2.59 | -5.52 | -0.58 | -1.21 | Upgrade |
Free Cash Flow Per Share | 0.00 | 0.03 | 0.12 | -0.30 | -0.04 | -0.19 | Upgrade |
Gross Margin | 41.33% | 44.55% | 38.41% | 33.92% | 38.49% | 30.09% | Upgrade |
Operating Margin | 0.83% | -2.59% | -1.92% | -9.60% | -13.54% | -11.89% | Upgrade |
Profit Margin | -3.45% | -10.88% | -5.43% | -7.64% | -14.54% | -16.18% | Upgrade |
Free Cash Flow Margin | 0.10% | 1.85% | 7.07% | -18.35% | -3.33% | -5.93% | Upgrade |
EBITDA | 1.14 | 0.22 | 0.27 | -1.84 | -1.43 | -1.55 | Upgrade |
EBITDA Margin | 2.72% | 0.68% | 0.73% | -6.10% | -8.15% | -7.62% | Upgrade |
D&A For EBITDA | 0.79 | 1.06 | 0.97 | 1.05 | 0.94 | 0.87 | Upgrade |
EBIT | 0.35 | -0.84 | -0.7 | -2.89 | -2.37 | -2.42 | Upgrade |
EBIT Margin | 0.83% | -2.59% | -1.92% | -9.60% | -13.54% | -11.89% | Upgrade |
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.