First Time Loading...

Everyman Media Group PLC
LSE:EMAN

Watchlist Manager
Everyman Media Group PLC Logo
Everyman Media Group PLC
LSE:EMAN
Watchlist
Price: 57.5 GBX Market Closed
Updated: May 12, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

194.7m
+8%
Assets
Growth Rates:
1 Year
+13%
3 Years
+29%
5 Years
+129%
7 Years
+310%
10 Years
+964%
150.3m
+9%
Liabilities
Growth Rates:
1 Year
+20%
3 Years
+52%
5 Years
+385%
7 Years
+889%
10 Years
+2 684%
44.4m
+4%
Equity
Growth Rates:
1 Year
-4%
3 Years
-15%
5 Years
-18%
7 Years
+37%
10 Years
+244%

Balance Sheet Decomposition
Everyman Media Group PLC

194.7m
Assets
150.3m
Liabilities
194.7m
Assets
150.3m
Liabilities
Current Assets 12.7m
Cash & Short-Term Investments 6.6m
Receivables 5.2m
Other Current Assets 858k
Non-Current Assets 182m
PP&E 169.6m
Intangibles 9.4m
Other Non-Current Assets 3m
Current Liabilities 22.3m
Accounts Payable 19.5m
Other Current Liabilities 2.8m
Non-Current Liabilities 128m
Long-Term Debt 126.4m
Other Non-Current Liabilities 1.6m

Balance Sheet
Everyman Media Group PLC

Rotate your device to view
Balance Sheet
Currency: GBP
Dec-2014 Dec-2015 Dec-2016 Dec-2017 Jan-2019 Jan-2020 Dec-2020 Dec-2021 Dec-2022 Dec-2023
Assets
Cash & Cash Equivalents
6
9
2
18
4
4
0
4
4
7
Cash Equivalents
6
9
2
18
4
4
0
4
4
7
Total Receivables
2
2
2
1
4
4
3
6
6
5
Accounts Receivables
2
0
2
1
4
4
3
6
6
5
Other Receivables
0
2
0
0
0
0
0
0
0
0
Inventory
0
0
0
0
0
1
0
1
1
1
Other Current Assets
0
1
0
0
0
0
0
0
0
0
Total Current Assets
8
12
3
20
8
9
4
11
10
13
PP&E Net
11
22
36
48
67
142
138
140
149
170
PP&E Gross
11
22
36
48
67
0
138
140
149
170
Accumulated Depreciation
4
5
8
11
14
0
28
28
35
44
Intangible Assets
0
1
1
1
10
11
2
2
2
2
Goodwill
1
7
7
9
1
0
7
7
7
7
Note Receivable
0
0
0
0
0
0
0
0
0
0
Other Long-Term Assets
0
0
0
0
0
0
0
0
3
3
Other Assets
1
7
7
9
1
0
7
7
7
7
Total Assets
20
N/A
43
+112%
47
+11%
78
+65%
85
+9%
163
+91%
151
-7%
160
+6%
172
+7%
195
+13%
Liabilities
Accounts Payable
4
6
7
12
12
14
3
4
2
3
Accrued Liabilities
0
0
0
0
0
0
4
8
8
11
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
0
0
0
0
0
2
3
3
3
3
Other Current Liabilities
0
0
0
0
0
0
3
5
5
5
Total Current Liabilities
4
6
7
13
12
17
12
19
19
22
Long-Term Debt
0
0
3
7
7
88
86
92
105
126
Deferred Income Tax
0
0
1
0
1
1
0
0
0
0
Other Liabilities
2
5
5
7
10
1
1
1
1
2
Total Liabilities
7
N/A
11
+55%
15
+42%
27
+77%
31
+15%
107
+247%
99
-8%
112
+13%
126
+12%
150
+20%
Equity
Common Stock
4
6
6
7
7
7
9
9
9
9
Retained Earnings
4
3
4
6
8
6
14
18
20
22
Additional Paid In Capital
6
23
23
38
39
42
57
57
57
57
Other Equity
0
0
0
0
0
0
0
0
0
0
Total Equity
13
N/A
32
+143%
32
+1%
51
+59%
54
+5%
55
+2%
52
-5%
48
-8%
46
-4%
44
-4%
Total Liabilities & Equity
20
N/A
43
+112%
47
+11%
78
+65%
85
+9%
163
+91%
151
-7%
160
+6%
172
+7%
195
+13%
Shares Outstanding
Common Shares Outstanding
36
60
60
70
71
74
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
Join more than 136,600+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.