Zinc Media Group plc
ZIN.L · LSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | £32,308 | £40,225 | £30,083 | £17,491 |
| % Growth | -19.7% | 33.7% | 72% | – |
| Cost of Goods Sold | £17,916 | £24,328 | £19,880 | £10,759 |
| Gross Profit | £14,392 | £15,897 | £10,203 | £6,732 |
| % Margin | 44.5% | 39.5% | 33.9% | 38.5% |
| R&D Expenses | £0 | £0 | £0 | £0 |
| G&A Expenses | £3,216 | £3,545 | £2,296 | £992 |
| SG&A Expenses | £3,216 | £3,545 | £2,296 | £992 |
| Sales & Mktg Exp. | £0 | £0 | £0 | £0 |
| Other Operating Expenses | £12,054 | £13,548 | £9,667 | £8,016 |
| Operating Expenses | £15,270 | £17,093 | £11,963 | £9,008 |
| Operating Income | -£878 | -£1,196 | -£1,760 | -£2,276 |
| % Margin | -2.7% | -3% | -5.9% | -13% |
| Other Income/Exp. Net | -£502 | -£767 | -£1,509 | -£330 |
| Pre-Tax Income | -£1,380 | -£1,963 | -£3,269 | -£2,606 |
| Tax Expense | -£834 | £8 | -£987 | -£86 |
| Net Income | -£3,514 | -£1,990 | -£2,282 | -£2,520 |
| % Margin | -10.9% | -4.9% | -7.6% | -14.4% |
| EPS | -0.15 | -0.091 | -0.12 | -0.16 |
| % Growth | -65.7% | 24.6% | 25% | – |
| EPS Diluted | -0.15 | -0.091 | -0.12 | -0.16 |
| Weighted Avg Shares Out | 23,022 | 21,986 | 18,480 | 16,096 |
| Weighted Avg Shares Out Dil | 24,454 | 21,986 | 18,480 | 16,096 |
| Supplemental Information | – | – | – | – |
| Interest Income | £26 | £9 | £1 | £0 |
| Interest Expense | £528 | £776 | £390 | £241 |
| Depreciation & Amortization | £1,344 | £1,940 | £1,662 | £1,486 |
| EBITDA | £492 | £753 | -£1,217 | -£879 |
| % Margin | 1.5% | 1.9% | -4% | -5% |