Markets › LSE › ZIN.L

Zinc Media Group plc

LSE:ZIN.LCommunication ServicesFTSE:AXX

£0.4700−1.05%At closeAt close · Tue 20 Oct · ≈ AED 2.30 · Market cap $19.3M · Next earnings Thu 29 Apr

Reported currency millions	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	YoY
Revenue	20.4	17.5	30.1	40.2	32.3	41.5	+28.3%
Cost of revenue	15.7	10.8	19.9	24.3	17.9	26.3	+46.6%
Gross profit	4.6	6.7	10.2	15.9	14.4	15.2	+5.6%
Research & development	0.0	0.0	0.0	0.0	0.0	0.0	—
Selling, general & administrative	6.6	1.0	2.3	3.5	3.2	3.9	+22.3%
Selling & marketing	0.0	0.0	0.0	0.0	0.0	0.0	—
Operating expenses	6.6	9.0	12.0	17.1	15.3	16.6	+8.6%
Operating income	(2.0)	(2.3)	(1.8)	(1.2)	(0.9)	(1.4)	−57.1%
Interest expense	0.3	0.2	0.4	0.8	0.5	0.5	−12.7%
Interest income	0.0	0.0	0.0	0.0	0.0	0.0	−42.3%
Other income / expense	(0.7)	(0.3)	(1.5)	(0.8)	(0.5)	(1.3)	−149.4%
Pre-tax income	(2.8)	(2.6)	(3.3)	(2.0)	(1.4)	(2.6)	−90.7%
Income tax	0.1	(0.1)	(1.0)	0.0	(0.8)	(0.1)	+90.2%
Net income	(3.3)	(2.5)	(2.3)	(2.0)	(3.5)	(2.6)	+27.2%
Discontinued operations	(0.4)	0.0	0.0	0.0	(3.0)	0.0	+100.0%
Other net income adjustments	0.0	0.0	0.0	0.0	0.0	0.0	—
EPS, basic (per share)	(0.51)	(0.16)	(0.12)	(0.09)	(0.15)	(0.10)	+33.3%
EPS, diluted (per share)	(0.51)	(0.16)	(0.12)	(0.09)	(0.15)	(0.10)	+33.3%
EBITDA	(1.0)	(0.9)	(1.2)	0.8	0.5	0.2	−62.2%
Depreciation & amortization	1.5	1.5	1.7	1.9	1.3	1.6	+16.4%
Weighted average shares (shares)	6,507,620	16,095,991	18,480,039	21,985,965	23,021,816	24,687,311	+7.2%
Weighted average diluted shares (shares)	6,507,620	16,095,991	18,480,039	21,985,965	24,453,624	24,687,311	+1.0%
Gross margin	22.7%	38.5%	33.9%	39.5%	44.5%	36.7%	−7.9 pts
Operating margin	−9.9%	−13.0%	−5.9%	−3.0%	−2.7%	−3.3%	−0.6 pts
Net margin	−16.2%	−14.4%	−7.6%	−4.9%	−10.9%	−6.2%	+4.7 pts