Zinc Media Group plc (AIM:ZIN)
London · Delayed Price · Currency is GBP · Price in GBX 45.00
-5.50 (-10.89%)
Oct 12, 2026, 4:32 PM GMT
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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 31.76 | 41.46 | 32.31 | 36.63 | 30.08 | 17.49 | |
Revenue Growth | -24.24% | 28.33% | -11.81% | 21.77% | 71.99% | -14.12% |
Cost of Revenue | 17.66 | 24.7 | 17.92 | 22.56 | 19.88 | 10.76 |
Gross Profit | 14.11 | 16.76 | 14.39 | 14.07 | 10.2 | 6.73 |
Selling, General & Admin | 15.08 | 14.89 | 13.09 | 12.86 | 11.43 | 7.61 |
Other Operating Expenses | 0.03 | 0.03 | - | 0.27 | - | - |
Operating Expenses | 16.68 | 16.48 | 14.39 | 15.01 | 13.09 | 9.09 |
Operating Income | -2.58 | 0.28 | 0 | -0.94 | -2.89 | -2.36 |
Interest Expense | -0.4 | -0.46 | -0.53 | -0.78 | -0.39 | -0.24 |
Interest & Investment Income | 0.01 | 0.02 | 0.03 | 0.01 | 0 | - |
Currency Exchange Gain (Loss) | -0.16 | -0.16 | 0.04 | -0 | 0.01 | -0 |
EBT Excluding Unusual Items | -3.12 | -0.33 | -0.46 | -1.71 | -3.27 | -2.61 |
Merger & Restructuring Charges | -0.76 | -0.76 | -0.98 | -0.16 | - | - |
Gain (Loss) on Sale of Assets | -0.02 | -0.02 | -0.01 | 0.03 | - | - |
Other Unusual Items | -1.53 | -1.53 | 0.07 | 0.37 | - | - |
Pretax Income | -5.43 | -2.63 | -1.38 | -1.47 | -3.27 | -2.61 |
Income Tax Expense | -0.08 | -0.08 | -0.83 | -0.05 | -0.99 | -0.09 |
Earnings From Continuing Operations | -5.34 | -2.55 | -0.55 | -1.42 | -2.28 | -2.52 |
Earnings From Discontinued Operations | - | - | -2.95 | -0.56 | - | - |
Net Income to Company | -5.34 | -2.55 | -3.5 | -1.97 | -2.28 | -2.52 |
Minority Interest in Earnings | 0 | -0.01 | -0.02 | -0.02 | -0.02 | -0.02 |
Net Income | -5.34 | -2.56 | -3.51 | -1.99 | -2.3 | -2.54 |
Net Income to Common | -5.34 | -2.56 | -3.51 | -1.99 | -2.3 | -2.54 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 26 | 25 | 23 | 22 | 18 | 16 |
Shares Outstanding (Diluted) | 26 | 25 | 23 | 22 | 18 | 16 |
Shares Change | 6.10% | 7.23% | 4.71% | 18.97% | 14.81% | 147.34% |
EPS (Basic) | -0.21 | -0.10 | -0.15 | -0.09 | -0.12 | -0.16 |
EPS (Diluted) | -0.21 | -0.10 | -0.15 | -0.09 | -0.12 | -0.16 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | -1.41 | -1.42 | 0.6 | 2.59 | -5.52 | -0.58 |
Free Cash Flow Per Share | -0.06 | -0.06 | 0.03 | 0.12 | -0.30 | -0.04 |
Gross Margin | 44.41% | 40.43% | 44.55% | 38.41% | 33.92% | 38.49% |
Operating Margin | -8.11% | 0.67% | 0.01% | -2.56% | -9.60% | -13.50% |
Profit Margin | -16.82% | -6.17% | -10.88% | -5.43% | -7.64% | -14.54% |
Free Cash Flow Margin | -4.43% | -3.43% | 1.85% | 7.07% | -18.35% | -3.33% |
EBITDA | -1.9 | 1.29 | 1.01 | 0.04 | -1.84 | -1.42 |
EBITDA Margin | -5.98% | 3.12% | 3.13% | 0.10% | -6.10% | -8.11% |
D&A For EBITDA | 0.68 | 1.01 | 1.01 | 0.97 | 1.05 | 0.94 |
EBIT | -2.58 | 0.28 | 0 | -0.94 | -2.89 | -2.36 |
EBIT Margin | -8.11% | 0.67% | 0.01% | -2.56% | -9.60% | -13.50% |