Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Everyman Media Group PLC
LSE:EMAN

Watchlist Manager
Everyman Media Group PLC Logo
Everyman Media Group PLC
LSE:EMAN
Watchlist
Price: 26.5 GBX
Market Cap: £24.2m
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

Assets
+
3Y
+20%
5Y
+24%
10Y
+413%
Liabilities
+
3Y
+40%
5Y
+66%
10Y
+2 483%
Equity
+
3Y
-30%
5Y
-45%
10Y
+5%

Balance Sheet Decomposition
Everyman Media Group PLC

Balance Sheet
Everyman Media Group PLC

Rotate your device to view
Balance Sheet
Currency: GBP
Dec-2010 Dec-2011 Dec-2012 Dec-2013 Dec-2014 Dec-2015 Dec-2016 Dec-2017 Jan-2019 Jan-2020 Dec-2020 Dec-2021 Dec-2022 Dec-2023 Jan-2025
Assets
Cash & Cash Equivalents
1
1
4
9
6
9
2
18
4
4
0
4
4
7
10
Cash Equivalents
1
1
4
9
6
9
2
18
4
4
0
4
4
7
10
Total Receivables
0
0
0
0
2
2
2
1
4
4
3
6
6
5
7
Accounts Receivables
0
0
0
0
2
0
2
1
4
4
3
6
6
5
7
Other Receivables
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
Inventory
0
0
0
0
0
0
0
0
0
1
0
1
1
1
1
Other Current Assets
0
0
1
0
0
1
0
0
0
0
0
0
0
0
0
Total Current Assets
1
2
4
9
8
12
3
20
8
9
4
11
10
13
18
PP&E Net
2
3
4
8
11
22
36
48
67
142
138
140
149
170
168
PP&E Gross
2
3
4
8
11
22
36
48
67
0
138
140
149
170
168
Accumulated Depreciation
2
2
3
3
4
5
8
11
14
0
28
28
35
44
55
Intangible Assets
0
0
0
0
0
1
1
1
10
11
2
2
2
2
2
Goodwill
1
1
1
1
1
7
7
9
1
0
7
7
7
7
7
Note Receivable
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Long-Term Assets
0
0
0
0
0
0
0
0
0
0
0
0
3
3
4
Other Assets
1
1
1
1
1
7
7
9
1
0
7
7
7
7
7
Total Assets
4
N/A
5
+40%
10
+90%
18
+90%
20
+10%
43
+112%
47
+11%
78
+65%
85
+9%
163
+91%
151
-7%
160
+6%
172
+7%
195
+13%
200
+3%
Liabilities
Accounts Payable
1
1
1
1
4
6
7
12
12
14
3
4
2
3
6
Accrued Liabilities
1
1
2
2
0
0
0
0
0
0
4
8
8
11
16
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
1
1
0
0
0
0
0
0
0
2
3
3
3
3
2
Other Current Liabilities
0
0
1
2
0
0
0
0
0
0
3
5
5
5
7
Total Current Liabilities
2
3
3
5
4
6
7
13
12
17
12
19
19
22
30
Long-Term Debt
0
0
0
0
0
0
3
7
7
88
86
92
105
126
132
Deferred Income Tax
0
0
0
0
0
0
1
0
1
1
0
0
0
0
0
Other Liabilities
0
0
0
0
2
5
5
7
10
1
1
1
1
2
2
Total Liabilities
3
N/A
3
+25%
4
+23%
5
+34%
7
+29%
11
+55%
15
+42%
27
+77%
31
+15%
107
+247%
99
-8%
112
+13%
126
+12%
150
+20%
164
+9%
Equity
Common Stock
2
2
3
4
4
6
6
7
7
7
9
9
9
9
9
Retained Earnings
8
8
3
4
4
3
4
6
8
6
14
18
20
22
30
Additional Paid In Capital
8
8
0
6
6
23
23
38
39
42
57
57
57
57
57
Other Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Equity
1
N/A
2
+79%
6
+212%
13
+129%
13
+2%
32
+143%
32
+1%
51
+59%
54
+5%
55
+2%
52
-5%
48
-8%
46
-4%
44
-4%
36
-18%
Total Liabilities & Equity
4
N/A
5
+40%
10
+90%
18
+90%
20
+10%
43
+112%
47
+11%
78
+65%
85
+9%
163
+91%
151
-7%
160
+6%
172
+7%
195
+13%
200
+3%
Shares Outstanding
Common Shares Outstanding
16
18
28
36
36
60
60
70
71
74
91
91
91
91
91

See Also

Summary
EMAN intrinsic value, competitors valuation, and company profile.
DCF Valuation
EMAN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EMAN stock valuation using valuation multiples.
Wall Street Estimates
EMAN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EMAN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 316,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.