| TIDM | EARN |
|---|---|
| Ticker Code | EARN.L |
| ISIN | GB00BRC2TB67 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX501010 |
| Year End | 31-Dec-25 |
| Shares in Issue | 235.02m |
|---|---|
| Market Cap. | £7.64m |
| Market Size | 30,000 |
| PE Ratio | -2.166667 |
| Earnings | -1.50 |
| Dividend | 0.00 |
| Yield | 0.00% |
| # of Trades | 1 |
|---|---|
| Vol Sold | 0 |
| Vol Bought | 153 |
| 52 Week High | 6.50 |
| 52 Week High Date | 11-Sep-2025 |
| 52 Week Low | 3.20 |
| 52 Week Low Date | 01-Jul-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 | 11.79 | 2.64 | n/a | 0.42 | 0.11 |
| Operating Profit / Loss | (1.35) | (3.49) | (0.74) | (1.86) | (2.00) |
| Net Interest | (0.35) | (0.07) | (0.04) | (0.07) | (0.06) |
| Pre Tax Profit | (1.72) | (3.56) | (1.34) | (1.84) | (1.10) |
| Post Tax Profit | (1.75) | (3.36) | (1.34) | (1.82) | (0.97) |
| Profit for the Period | (1.75) | (3.50) | (2.09) | (1.82) | (0.97) |
| Equity Holders of Parent Company | (1.75) | (3.50) | (2.09) | (1.82) | (0.99) |
| Minority Interests | n/a | n/a | n/a | n/a | 0.01 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | (1.50p) | (5.70p) | (43.60p) | (0.50p) | (0.30p) |
| Earnings per Share (Diluted) | (1.50p) | (5.70p) | (43.60p) | (0.50p) | (0.30p) |
| Earnings per Share (Adjusted) | (1.50p) | (5.70p) | (43.60p) | (0.50p) | (0.30p) |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | (1.50p) | (5.70p) | (43.60p) | (0.50p) | (0.30p) |
| Earnings per Share (Diluted) | (1.50p) | (5.70p) | (43.60p) | (0.50p) | (0.30p) |
| Earnings per Share (Adjusted) | (1.50p) | (5.70p) | (43.60p) | (0.50p) | (0.30p) |
| 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 | 4.41 | 3.50 | n/a | n/a | n/a |
| Property, Plant and Equipment | 0.70 | 0.53 | 0.40 | 0.24 | 0.44 |
| Investments | n/a | n/a | n/a | n/a | 0.99 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | 0.01 | n/a | n/a | n/a |
| Other Non-Current Assets | 0.23 | 0.24 | n/a | 0.56 | n/a |
| Total Non-Current Assets | 5.34 | 4.28 | 0.40 | 0.80 | 1.43 |
| Current Assets | |||||
| Inventories | 0.15 | 0.14 | 0.42 | 0.54 | 0.66 |
| Trade and Other Receivables | 1.77 | 1.22 | 0.03 | 0.15 | 0.39 |
| Cash at Bank and in Hand | 1.08 | 1.97 | 0.05 | 0.84 | 0.24 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.68 | 0.37 | 0.14 | n/a | n/a |
| Total Current Assets | 3.68 | 3.70 | 0.64 | 1.53 | 1.29 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 9.02 | 7.98 | 1.05 | 2.33 | 2.72 |
| Current Liabilities | |||||
| Borrowings | 1.42 | 1.20 | 0.21 | 0.34 | 0.07 |
| Other Current Liabilities | 2.20 | 2.05 | 0.31 | 0.29 | 0.41 |
| Total Current Liabilities | 3.63 | 3.25 | 0.53 | 0.63 | 0.48 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 0.85 | 0.41 | 0.62 | n/a | 0.37 |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 0.79 | 1.01 | n/a | n/a | n/a |
| Total Non-Current Liabilities | 1.64 | 1.43 | 0.62 | n/a | 0.37 |
| Net Assets | 3.75 | 3.30 | (0.10) | 1.70 | 1.87 |
| Capital and Reserves | |||||
| Share Capital | 5.36 | 4.09 | 0.22 | 0.18 | 0.14 |
| Share Premium Account | 16.55 | 15.62 | 12.63 | 12.21 | 10.76 |
| Other Reserves | 0.09 | 0.04 | 0.17 | 0.34 | 0.18 |
| Retained Earnings | (18.25) | (16.45) | (13.12) | (11.03) | (9.10) |
| Shareholders Funds | 3.75 | 3.30 | (0.10) | 1.70 | 1.98 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | (0.11) |
| Total Equity | 3.75 | 3.30 | (0.10) | 1.70 | 1.87 |
| 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | |
| Operating Margin | (11.45%) | (132.20%) | n/a | (447.00%) | (1861.46%) |
| Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
| 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 | (0.28p) | (0.09p) | (0.04p) | 0.72p | 0.80p |