| TIDM | AML |
|---|---|
| Ticker Code | AML.L |
| ISIN | GB00BN7CG237 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX401010 |
| Year End | 31-Dec-25 |
| Shares in Issue | 1.01b |
|---|---|
| Market Cap. | £482.96m |
| Market Size | 30,000 |
| PE Ratio | -0.950598 |
| Earnings | -50.20 |
| Dividend | 0.00 |
| Yield | 0.00% |
| # of Trades | 795 |
|---|---|
| Vol Sold | 463,730 |
| Vol Bought | 1,002,746 |
| 52 Week High | 88.90 |
| 52 Week High Date | 11-Jun-2025 |
| 52 Week Low | 35.50 |
| 52 Week Low Date | 30-Mar-2026 |
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|---|---|---|---|---|
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
| Revenue | 1,257.70 | 1,583.90 | 1,632.80 | 1,381.50 | 1,095.30 |
| Operating Profit / Loss | (259.20) | (99.50) | (111.20) | (141.80) | (76.50) |
| Net Interest | (104.70) | (189.60) | (128.60) | (353.20) | (137.30) |
| Pre Tax Profit | (363.90) | (289.10) | (239.80) | (495.00) | (213.80) |
| Post Tax Profit | (493.00) | (323.50) | (226.80) | (527.70) | (189.30) |
| Profit for the Period | (493.00) | (323.50) | (226.80) | (527.70) | (189.30) |
| Equity Holders of Parent Company | (493.20) | (323.50) | (228.10) | (528.60) | (191.60) |
| Minority Interests | 0.20 | n/a | 1.30 | 0.90 | 2.30 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | (50.20p) | (38.90p) | (30.50p) | (124.50p) | (58.60p) |
| Earnings per Share (Diluted) | (50.20p) | (38.90p) | (30.50p) | (124.50p) | (58.60p) |
| Earnings per Share (Adjusted) | (50.20p) | (34.80p) | (21.40p) | (114.10p) | (70.89p) |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | (50.20p) | (38.90p) | (30.50p) | (124.50p) | (58.60p) |
| Earnings per Share (Diluted) | (50.20p) | (38.90p) | (30.50p) | (124.50p) | (58.60p) |
| Earnings per Share (Adjusted) | (50.20p) | (34.80p) | (21.40p) | (114.10p) | (70.89p) |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
| Non-Current Assets | |||||
| Intangible Assets | 1,644.80 | 1,729.00 | 1,648.00 | 1,394.60 | 1,384.10 |
| Property, Plant and Equipment | 415.80 | 351.40 | 353.70 | 444.30 | 431.50 |
| Investments | n/a | 50.90 | 18.20 | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | 23.20 | n/a | n/a | 0.50 |
| Other Non-Current Assets | 10.50 | 133.70 | 161.60 | 140.00 | 158.50 |
| Total Non-Current Assets | 2,071.10 | 2,288.20 | 2,181.50 | 1,978.90 | 1,974.60 |
| Current Assets | |||||
| Inventories | 277.70 | 303.00 | 272.70 | 286.20 | 196.80 |
| Trade and Other Receivables | 201.70 | 209.70 | 322.20 | 247.10 | 244.90 |
| Cash at Bank and in Hand | 249.90 | 359.60 | 392.40 | 583.30 | 418.90 |
| Current Asset Investments | 2.10 | n/a | n/a | n/a | n/a |
| Other Current Assets | 3.00 | 1.00 | 4.20 | 8.80 | 7.30 |
| Total Current Assets | 734.40 | 873.30 | 991.50 | 1,125.40 | 867.90 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 2,805.50 | 3,161.50 | 3,173.00 | 3,104.30 | 2,842.50 |
| Current Liabilities | |||||
| Borrowings | 19.80 | 9.40 | 849.20 | 114.50 | 124.00 |
| Other Current Liabilities | 697.40 | 694.20 | 136.90 | 942.30 | 781.20 |
| Total Current Liabilities | 717.20 | 703.60 | 986.10 | 1,056.80 | 905.20 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 1,572.20 | 1,474.50 | 1,068.80 | 1,196.40 | 1,168.60 |
| Provisions | 29.90 | 27.10 | 23.70 | 23.20 | 19.80 |
| Other Non-Current Liabilities | 157.00 | 203.40 | 171.30 | 104.40 | 88.50 |
| Total Non-Current Liabilities | 1,759.10 | 1,705.00 | 1,263.80 | 1,324.00 | 1,276.90 |
| Net Assets | 329.20 | 752.90 | 923.10 | 723.50 | 660.40 |
| Capital and Reserves | |||||
| Share Capital | 101.20 | 93.60 | 82.40 | 69.90 | 11.60 |
| Share Premium Account | 2,192.60 | 2,192.60 | 2,094.50 | 1,697.40 | 1,123.40 |
| Other Reserves | 205.20 | 161.20 | 163.10 | 170.60 | 169.20 |
| Retained Earnings | (2,182.70) | (1,707.20) | (1,437.70) | (1,233.90) | (662.40) |
| Shareholders Funds | 316.30 | 740.20 | 902.30 | 704.00 | 641.80 |
| Minority Interests / Other Equity | 12.90 | 12.70 | 20.80 | 19.50 | 18.60 |
| Total Equity | 329.20 | 752.90 | 923.10 | 723.50 | 660.40 |
| 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | |
| Operating Margin | (20.61%) | (6.28%) | (6.81%) | (10.26%) | (6.98%) |
| Return on Capital Employed | (84.62%) | (18.60%) | (9.14%) | (21.39%) | (12.99%) |
| Dividend Cover | n/a | n/a | n/a | n/a | n/a |
| Dividend Yield | n/a | n/a | n/a | n/a | n/a |
| PE Ratio | n/a | n/a | n/a | n/a | n/a |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | (130.09p) | (96.52p) | (71.68p) | (66.36p) | (71.56p) |