| TIDM | FSJ |
|---|---|
| Ticker Code | FSJ.L |
| ISIN | GB0003395000 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX502060 |
| Year End | 31-Dec-24 |
| Shares in Issue | 50.48m |
|---|---|
| Market Cap. | £242.83m |
| Market Size | 1,000 |
| PE Ratio | -55.28736 |
| Earnings | -8.70 |
| Dividend | 0.00 |
| Yield | 0.00% |
| # of Trades | 29 |
|---|---|
| Vol Sold | 18,080 |
| Vol Bought | 89 |
| 52 Week High | 554.00 |
| 52 Week High Date | 18-Mar-2026 |
| 52 Week Low | 310.00 |
| 52 Week Low Date | 21-May-2025 |
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|---|---|---|---|---|
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
| Revenue | 437.70 | 496.20 | 478.10 | 442.40 | 518.20 |
| Operating Profit / Loss | 73.10 | (18.60) | 24.70 | (22.60) | (45.10) |
| Net Interest | (21.20) | (24.50) | (10.20) | (8.20) | (9.00) |
| Pre Tax Profit | 54.00 | (39.90) | 14.50 | (28.90) | (52.50) |
| Post Tax Profit | 46.40 | (50.90) | 9.00 | (28.10) | (57.30) |
| Profit for the Period | 46.40 | (62.30) | (10.80) | (28.20) | (57.30) |
| Equity Holders of Parent Company | 46.30 | (62.40) | (11.10) | (27.80) | (57.50) |
| Minority Interests | 0.10 | 0.10 | 0.30 | (0.40) | 0.20 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 92.00p | (101.20p) | 17.40p | (55.00p) | (114.20p) |
| Earnings per Share (Diluted) | 89.70p | (101.20p) | 17.40p | (55.00p) | (114.20p) |
| Earnings per Share (Adjusted) | 16.90p | 11.40p | 22.30p | (55.00p) | (114.20p) |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 92.00p | (123.90p) | (22.10p) | (55.20p) | (114.20p) |
| Earnings per Share (Diluted) | 89.70p | (123.90p) | (22.10p) | (55.20p) | (114.20p) |
| Earnings per Share (Adjusted) | 16.90p | 11.40p | 22.30p | (55.20p) | (114.20p) |
| Dividend per Share | n/a | n/a | n/a | n/a | 8.00p |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
| Non-Current Assets | |||||
| Intangible Assets | 71.70 | 84.60 | 124.50 | 146.80 | 186.60 |
| Property, Plant and Equipment | 171.40 | 185.40 | 172.00 | 164.00 | 190.10 |
| Investments | 7.30 | 9.80 | 10.10 | 9.40 | 8.90 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | 1.40 | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | 20.10 | 15.50 | 14.60 | 19.70 | 6.00 |
| Total Non-Current Assets | 271.90 | 295.30 | 321.20 | 339.90 | 391.60 |
| Current Assets | |||||
| Inventories | 32.80 | 46.70 | 49.80 | 49.00 | 46.60 |
| Trade and Other Receivables | 114.50 | 124.00 | 148.20 | 157.30 | 162.00 |
| Cash at Bank and in Hand | 86.20 | 77.50 | 53.60 | 68.00 | 93.10 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 5.90 | 14.70 | 36.20 | 10.70 | n/a |
| Total Current Assets | 239.40 | 262.90 | 287.80 | 285.00 | 301.70 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 511.30 | 558.20 | 609.00 | 624.90 | 693.30 |
| Current Liabilities | |||||
| Borrowings | 78.90 | 64.10 | 80.60 | 43.50 | 87.00 |
| Other Current Liabilities | 123.70 | 124.60 | 145.90 | 156.00 | 146.90 |
| Total Current Liabilities | 202.60 | 188.70 | 226.50 | 199.50 | 233.90 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 115.30 | 214.90 | 161.50 | 210.00 | 204.10 |
| Provisions | 1.20 | 4.40 | 1.70 | 1.50 | 3.40 |
| Other Non-Current Liabilities | 1.90 | 1.60 | 1.00 | 3.30 | 14.00 |
| Total Non-Current Liabilities | 118.40 | 220.90 | 164.20 | 214.80 | 221.50 |
| Net Assets | 190.30 | 148.60 | 218.30 | 210.60 | 237.90 |
| Capital and Reserves | |||||
| Share Capital | 12.60 | 12.60 | 12.60 | 12.60 | 12.60 |
| Share Premium Account | 26.80 | 26.80 | 26.80 | 26.80 | 26.70 |
| Other Reserves | (22.20) | (16.90) | (7.40) | (21.00) | (16.70) |
| Retained Earnings | 172.70 | 125.50 | 185.80 | 191.50 | 214.60 |
| Shareholders Funds | 189.90 | 148.00 | 217.80 | 209.90 | 237.20 |
| Minority Interests / Other Equity | 0.40 | 0.60 | 0.50 | 0.70 | 0.70 |
| Total Equity | 190.30 | 148.60 | 218.30 | 210.60 | 237.90 |
| 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | |
| Operating Margin | 16.70% | (3.75%) | 5.17% | (5.11%) | (8.70%) |
| Return on Capital Employed | 23.95% | (4.43%) | 7.32% | (6.49%) | (12.58%) |
| Dividend Cover | n/a | n/a | n/a | n/a | (14.28) |
| Dividend Yield | n/a | n/a | n/a | n/a | 0.80 |
| PE Ratio | 18.60 | 27.00 | 17.50 | n/a | n/a |
| PEG | n/a | n/a | 0.20 | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | 234.86p | 126.74p | 185.75p | 126.34p | 101.59p |