First Time Loading...
Z

Zinc Media Group PLC
LSE:ZIN

Watchlist Manager
Zinc Media Group PLC
LSE:ZIN
Watchlist
Price: 77.5 GBX Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

37.4m
+24%
Revenue
Growth Rates:
1 Year
+76%
3 Years
+76%
5 Years
+72%
7 Years
+65%
10 Years
-
-2.3m
+19%
Operating Income
Growth Rates:
1 Year
-28%
3 Years
-17%
5 Years
-696%
7 Years
+37%
10 Years
-
-2.2m
+3%
Net Income
Growth Rates:
1 Year
+0%
3 Years
+29%
5 Years
-20%
7 Years
+65%
10 Years
-

Earnings Waterfall
Zinc Media Group PLC

Revenue
37.4m GBP
Cost of Revenue
-23.3m GBP
Gross Profit
14.1m GBP
Operating Expenses
-16.5m GBP
Operating Income
-2.3m GBP
Other Expenses
122k GBP
Net Income
-2.2m GBP

Income Statement
Zinc Media Group PLC

Rotate your device to view
Income Statement
Currency: GBP
Mar-2003 Sep-2003 Mar-2004 Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023
Revenue
Revenue
13
N/A
15
+14%
17
+13%
21
+28%
35
+62%
45
+29%
42
-6%
54
+27%
69
+28%
73
+6%
81
+11%
81
-1%
80
-1%
78
-2%
66
-16%
52
-21%
41
-22%
40
-1%
34
-15%
27
-22%
28
+3%
26
-4%
10
-61%
18
+77%
18
+0%
23
+25%
22
-4%
20
-9%
20
+3%
22
+7%
22
+0%
25
+13%
29
+17%
21
-26%
31
+43%
16
-47%
17
+9%
21
+22%
30
+41%
37
+24%
Gross Profit
Cost of Revenue
(9)
(10)
(12)
(16)
(28)
(36)
(33)
0
0
0
0
0
0
0
0
(14)
(29)
(30)
(23)
(18)
(20)
(19)
(7)
(12)
(12)
(16)
(15)
(13)
(14)
(15)
(15)
(18)
(22)
(15)
(21)
(11)
(11)
(13)
(20)
(23)
Gross Profit
4
N/A
5
+8%
5
+3%
6
+23%
7
+19%
9
+26%
9
+7%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
8
N/A
12
+51%
11
-8%
11
+5%
9
-18%
8
-10%
7
-8%
3
-59%
6
+100%
6
-2%
6
+7%
6
-1%
6
0%
7
+6%
7
-1%
7
+0%
7
+4%
7
+6%
6
-17%
9
+51%
5
-41%
7
+25%
8
+17%
10
+29%
14
+38%
Operating Income
Operating Expenses
(4)
(5)
(5)
(6)
(6)
(7)
(8)
(51)
(66)
(70)
(78)
(77)
(76)
(74)
(62)
(49)
(34)
(21)
(14)
(13)
(15)
(14)
(4)
(7)
(6)
(10)
(10)
(6)
(7)
(7)
(7)
(8)
(9)
(8)
(12)
(8)
(9)
(10)
(13)
(16)
Selling, General & Administrative
(4)
(4)
(4)
(5)
(6)
(6)
(7)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
0
0
(0)
(0)
(0)
(0)
0
(0)
Depreciation & Amortization
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(12)
(17)
(6)
(2)
(2)
(4)
(4)
(0)
(0)
(0)
(3)
(3)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(1)
(1)
(1)
0
(1)
Other Operating Expenses
0
0
0
0
0
0
0
(51)
(66)
(70)
(77)
(76)
(75)
(73)
(61)
(37)
(17)
(15)
(11)
(11)
(11)
(10)
(4)
(6)
(6)
(7)
(7)
(6)
(6)
(6)
(6)
(7)
(7)
(7)
(10)
(7)
(7)
(8)
(13)
(15)
Operating Income
0
N/A
0
+40%
0
+14%
0
+63%
1
+338%
2
+195%
2
-7%
2
+47%
3
+36%
3
-3%
4
+27%
4
-2%
4
+15%
5
+5%
4
-17%
(11)
N/A
(22)
-108%
(10)
+54%
(3)
+73%
(4)
-32%
(7)
-102%
(6)
+13%
(1)
+88%
(0)
+45%
(0)
+88%
(4)
-7 316%
(4)
+5%
(0)
+98%
0
N/A
(0)
N/A
(1)
-129%
(1)
-38%
(1)
-39%
(2)
-56%
(3)
-54%
(3)
+15%
(2)
+16%
(2)
+18%
(3)
-57%
(2)
+19%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(0)
(1)
(1)
(1)
0
1
(0)
(0)
(0)
(1)
(0)
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
0
(0)
0
(0)
(1)
0
0
(1)
(2)
(2)
(2)
(0)
(1)
(0)
(0)
(0)
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
(0)
0
0
0
0
0
Pre-Tax Income
0
N/A
0
+25%
0
+30%
0
+31%
1
+271%
2
+184%
2
-7%
2
+23%
3
+35%
3
-4%
3
+20%
3
-8%
3
+14%
4
+17%
3
-18%
(12)
N/A
(24)
-104%
(12)
+50%
(4)
+70%
(4)
-15%
(8)
-92%
(7)
+12%
(1)
+86%
(1)
-3%
(0)
+83%
(4)
-2 051%
(4)
-11%
(0)
+92%
0
N/A
(2)
N/A
(3)
-39%
(3)
-13%
(3)
-13%
(3)
+13%
(4)
-47%
(3)
+28%
(3)
+12%
(2)
+12%
(3)
-42%
(3)
+5%
Net Income
Tax Provision
0
0
0
0
(0)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(1)
(0)
1
1
1
0
0
0
0
0
0
(0)
0
0
0
(0)
(0)
0
0
0
(0)
(0)
0
0
1
1
Income from Continuing Operations
0
0
0
0
0
1
1
1
2
2
3
3
3
3
2
(12)
(23)
(11)
(3)
(4)
(8)
(7)
(1)
(1)
(0)
(4)
(4)
(0)
0
(2)
(3)
(3)
(3)
(3)
(4)
(3)
(3)
(2)
(2)
(2)
Income to Minority Interest
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
(0)
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Net Income (Common)
0
N/A
0
+22%
0
+36%
0
N/A
0
+60%
1
+192%
0
-31%
1
+106%
2
+82%
2
+8%
3
+30%
2
-11%
3
+28%
3
+16%
2
-30%
(12)
N/A
(22)
-80%
(10)
+55%
(4)
+59%
(5)
-18%
(9)
-81%
(7)
+15%
(1)
+86%
(1)
-32%
(1)
+49%
(6)
-837%
(7)
-2%
(0)
+98%
0
N/A
(2)
N/A
(3)
-43%
(3)
-3%
(3)
-13%
(3)
-1%
(5)
-58%
(4)
+23%
(3)
+34%
(2)
+12%
(2)
-3%
(2)
+3%
EPS (Diluted)
0.02
N/A
0.03
+50%
0.04
+33%
0.04
N/A
0.05
+25%
0.15
+200%
0.11
-27%
0.19
+73%
0.34
+79%
0.37
+9%
0.48
+30%
0.42
-13%
0.52
+24%
0.51
-2%
0.36
-29%
-1.67
N/A
-2.28
-37%
-0.73
+68%
-0.3
+59%
-0.19
+37%
-0.34
-79%
-0.27
+21%
-0.04
+85%
-23.92
-59 700%
0
N/A
-7.83
N/A
-0.01
+100%
-0.1
-900%
0.29
N/A
-0.85
N/A
-0.97
-14%
-0.98
-1%
-1.08
-10%
-0.46
+57%
-0.75
-63%
-0.25
+67%
-0.16
+36%
-0.14
+13%
-0.12
+14%
-0.1
+17%

See Also

Summary
ZIN intrinsic value, competitors valuation, and company profile.
DCF Valuation
ZIN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ZIN stock valuation using valuation multiples.
Wall Street Estimates
ZIN 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
ZIN 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 134,900+ 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.