Zinc Media Statements
ZI
Zinc Media Income Statement
B
M
GBP (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
22.153
100
13.692
61.8
8.461
38.2
—
0
0.094
0.4
8.283
37.4
0.178
0.8
-0.185
-0.8
—
0
-0.382
-1.7
-0.027
-0.1
-0.367
-1.7
-0.017
22.165
18.072
100
10.636
58.9
7.436
41.1
—
0
0.101
0.6
8.371
46.3
-0.935
-5.2
-0.582
-3.2
—
0
-1.581
-8.7
0.035
0.2
-1.623
-9
-0.074
21.807
19.308
100
12.617
65.3
6.691
34.7
—
0
2.384
12.3
6.977
36.1
-0.286
-1.5
-0.242
-1.3
-0.001
-0.005
-1.509
-7.8
-0.924
-4.8
-0.596
-3.09
-0.029
20.759
10.775
100
7.263
67.4
3.512
32.6
—
0
0.092
0.9
4.986
46.3
-1.474
-13.7
-0.154
-1.4
—
0
-1.76
-16.3
-0.063
-0.6
-1.701
-15.8
-0.105
16.201
10.516
100
6.131
58.3
4.385
41.7
—
0
0.082
0.8
4.741
45.1
-0.356
-3.4
-0.12
-1.1
—
0
-0.537
-5.1
-0.025
-0.2
-0.528
-5.02
-0.033
16.203
6.975
100
4.628
66.4
2.347
33.6
—
0
0.04
0.6
4.211
60.4
-1.864
-26.7
-0.121
-1.7
—
0
-2.069
-29.7
-0.061
-0.9
-2.016
-28.9
-0.126
15.989
9.097
100
6.046
66.5
3.051
33.5
—
0
0.06
0.7
3.82
42
-0.769
-8.5
-0.126
-1.4
—
0
-0.899
-9.9
0.278
3.1
-1.812
-19.9
-0.18
9.907
7.144
100
4.687
65.6
2.457
34.4
—
0
-0.017
-0.2
3.682
51.5
-1.225
-17.1
-0.17
-2.4
—
0
-1.717
-24.03
-0.05
-0.7
-2.086
-29.2
-0.31
6.721
14.151
100
10.509
74.3
3.642
25.7
—
0
-0.021
-0.1
4.425
31.3
-0.783
-5.5
-0.162
-1.1
—
0
-1.085
-7.7
-0.061
-0.4
-1.046
-7.4
-0.366
2.862
14.769
100
11.097
75.1
3.672
24.9
—
0
0.004
0.03
4.18
28.3
-0.508
-3.4
-0.206
-1.4
—
0
-2.148
-14.5
-0.116
-0.8
-2.04
-13.8
-0.719
2.838
9.864
100
6.628
67.2
3.236
32.8
—
0
0.023
0.2
3.655
37.1
-0.419
-4.2
-0.12
-1.2
—
0
-0.711
-7.2
-0.011
-0.1
-0.7
-7.1
-0.254
2.76
11.92
100
8.513
71.4
3.407
28.6
—
0
0.074
0.6
3.662
30.7
-0.255
-2.1
-0.112
-0.9
—
0
-1.813
-15.2
0.138
1.2
-1.951
-16.4
-0.718
2.719
9.763
6.542
3.221
—
—
3.26
-0.039
-0.141
—
0.002
-0.094
0.096
0.059
1.639
10.57
7.08
3.48
—
—
3.39
0.1
-0.15
—
0.2
-0.16
0.38
—
619.78
9.19
6.36
2.83
—
—
3
-0.17
-0.15
—
-0.53
-0.1
-0.49
—
468.57
12.44
8.95
3.5
—
—
6.83
-3.34
0.18
—
-3.52
0.05
-6.02
-0.01
421.5
10.18
7.28
2.9
—
—
3.28
-0.38
-0.08
—
-0.14
—
-0.35
—
392.02
7.86
4.8
3.06
—
—
2.73
0.33
-0.24
—
-0.03
—
-0.33
—
27.67
10.17
7.13
3.05
—
—
3.77
-0.73
-0.27
—
-1
—
-1
-0.04
27.67
12.24
8.27
3.97
—
—
4.45
-0.48
-0.2
—
-0.72
0.04
-0.51
-0.03
27.67
14.17
10.7
3.47
—
—
9.24
-5.77
-0.17
—
-6.29
-0.23
-6.68
-0.26
25.25
13.47
8.83
4.64
—
—
6.05
-1.41
-0.18
—
-1.71
—
-1.82
-0.07
23.48
13.34
8.92
4.42
—
—
6.56
-2.15
0.74
—
-2.46
-0.47
-2.87
-0.21
13.25
20.85
14.16
6.69
—
—
7.24
-0.55
-0.43
—
-1.18
-0.08
-1.12
-0.08
13.25
19.37
15.5
3.87
—
—
13.46
-9.59
-0.77
—
-10.99
-1.05
-8.64
-0.9
9.55
21.25
13.62
7.63
—
—
20.06
-12.42
-0.32
—
-13.26
-0.08
-13.16
-1.8
7.29
30.76
—
—
—
—
28.92
1.84
-0.24
—
1.39
0.32
1.02
0.16
6.46
35.37
—
—
—
—
33.41
1.96
-0.16
—
1.8
0.42
1.32
0.2
6.46
43.08
—
—
—
—
40.45
2.62
-0.55
—
2.08
0.05
2.01
0.36
5.5
37.14
—
—
—
—
35.41
1.74
-0.49
—
1.25
0.26
0.86
0.16
5.28
43.82
—
—
—
—
41.76
2.06
-0.4
—
1.66
0.12
1.38
0.26
5.25
37.57
—
—
—
—
35.77
1.8
-0.31
—
1.49
0.2
1.15
0.22
5.32
35.47
—
—
—
—
34.23
1.24
-0.1
—
1.14
0.24
0.8
0.15
5.29
33.58
—
—
—
—
31.67
1.91
-0.3
—
1.61
0.5
1
0.19
5.32
20.22
15.99
4.24
—
3.58
3.83
0.4
0.03
—
0.43
0.34
-0.01
—
4.47
21.99
16.76
5.23
—
3.66
4.06
1.17
0.06
—
1.23
0.48
0.49
0.11
4.53
22.85
19.23
3.62
—
2.79
3.11
0.51
0.05
—
0.56
0.23
0.21
0.04
4.61
11.9
8.52
3.38
—
3.07
3.32
0.06
0.02
—
0.07
0.02
0.03
0.01
4.42
9.5
7
2.5
—
2.21
2.43
0.07
0.03
—
0.1
-0.03
0.12
0.03
4.42
7.23
4.95
2.28
—
2.05
2.28
0.01
0.02
—
0.03
—
0.03
0.01
4.42
7.64
5.28
2.36
—
2.09
2.3
0.06
0.02
—
0.07
-0.01
0.08
0.02
4.55
5.42
3.5
1.92
—
1.69
1.93
-0.01
0.02
—
0.01
—
0.01
—
4.29
6.69
4.33
2.37
—
1.84
2.05
0.31
0.03
—
0.38
0.01
0.37
0.1
3.7