Zinc Media Group Balance Sheet

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	3.47	6.27	4.95	3.63	5.61
Cash & Short-Term Investments	3.47	6.27	4.95	3.63	5.61
Cash Growth	-44.69%	26.72%	36.23%	-35.23%	-17.59%
Accounts Receivable	5.07	4.58	9.19	9.04	3.56
Other Receivables	0.84	1.01	0.88	1.05	-
Receivables	5.92	5.59	10.08	10.08	3.56
Inventory	0.09	0.14	0.06	0.07	0.23
Prepaid Expenses	0.52	0.62	0.57	0.51	0.33
Total Current Assets	10.13	12.62	15.66	14.3	9.72
Property, Plant & Equipment	1.19	1.55	1.46	2.14	2.06
Goodwill	5.62	5.62	4.56	4.56	3.06
Other Intangible Assets	3	3.49	2.66	3.11	0.75
Total Assets	19.93	23.28	24.34	24.11	15.58
Accounts Payable	1.44	1.28	1.15	1.42	0.76
Accrued Expenses	4.95	5.68	6.13	5.29	4.83
Current Portion of Long-Term Debt	-	3.46	3.46	-	3.43
Current Portion of Leases	0.18	0.28	0.36	0.68	0.43
Current Income Taxes Payable	0.05	0.34	0.17	0.16	0
Current Unearned Revenue	3.59	4.2	4.49	1.9	1.07
Other Current Liabilities	2.72	3.16	0.52	1.16	0.13
Total Current Liabilities	12.93	18.39	16.27	10.59	10.66
Long-Term Debt	3.46	-	-	3.49	-
Long-Term Leases	0.37	0.51	0.06	0.35	0.74
Long-Term Deferred Tax Liabilities	-	-	-	-	0.19
Other Long-Term Liabilities	2.01	0.89	2.22	2.72	0.25
Total Liabilities	18.76	19.8	18.54	17.15	11.84
Common Stock	0.03	0.03	0.03	0.03	0.02
Additional Paid-In Capital	10.69	10.54	9.55	9.55	4.79
Retained Earnings	-11.51	-8.99	-5.51	-3.65	-1.39
Comprehensive Income & Other	1.96	1.88	1.71	1.02	0.3
Total Common Equity	1.16	3.46	5.78	6.94	3.72
Minority Interest	0.01	0.02	0.02	0.02	0.02
Shareholders' Equity	1.18	3.48	5.8	6.96	3.75
Total Liabilities & Equity	19.93	23.28	24.34	24.11	15.58
Total Debt	4	4.25	3.88	4.52	4.59
Net Cash (Debt)	-0.53	2.02	1.07	-0.89	1.01
Net Cash Growth	-	89.14%	-	-	-48.68%
Net Cash Per Share	-0.02	0.09	0.05	-0.05	0.06
Filing Date Shares Outstanding	25.19	24.69	22.77	21.81	16.2
Total Common Shares Outstanding	25.19	24.35	22.77	21.81	16.2
Working Capital	-2.8	-5.77	-0.61	3.71	-0.94
Book Value Per Share	0.05	0.14	0.25	0.32	0.23
Tangible Book Value	-7.45	-5.64	-1.45	-0.73	-0.08
Tangible Book Value Per Share	-0.30	-0.23	-0.06	-0.03	-0.00
Land	0.45	0.46	0.45	0.45	0.42
Machinery	3.24	2.7	2.61	2.13	1.63

Source: S&P Global Market Intelligence. Standard template. Financial Sources.