| TIDM | GEM |
|---|---|
| Ticker Code | GEM.L |
| ISIN | GG00BG0KTL52 |
| Currency | GBX |
| Issue Country | GG |
| Sector | NMX551030 |
| Year End | 31-Dec-25 |
| Shares in Issue | 1.72b |
|---|---|
| Market Cap. | £74.14m |
| Market Size | 30,000 |
| PE Ratio | -2.227153 |
| Earnings | -1.930716 |
| Dividend | 0.00 |
| Yield | 0.00% |
| # of Trades | 3 |
|---|---|
| Vol Sold | 3,814 |
| Vol Bought | 16,027 |
| 52 Week High | 7.40 |
| 52 Week High Date | 03-Jul-2025 |
| 52 Week Low | 3.92 |
| 52 Week Low Date | 19-May-2025 |
| 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 | 135.11 | 199.43 | 262.02 | 341.11 | 257.71 |
| Operating Profit / Loss | (62.74) | (92.25) | 17.39 | 116.54 | 107.63 |
| Net Interest | (3.70) | (5.40) | (0.82) | (1.89) | (3.21) |
| Pre Tax Profit | (66.45) | (97.65) | 16.57 | 114.66 | 104.42 |
| Post Tax Profit | (46.57) | (89.52) | (2.83) | 74.27 | 64.96 |
| Profit for the Period | (50.86) | (100.80) | (2.83) | 74.27 | 64.96 |
| Equity Holders of Parent Company | (39.08) | (82.14) | (10.09) | 56.78 | 50.73 |
| Minority Interests | (11.78) | (18.65) | 7.26 | 17.49 | 14.23 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | (2.40USX) | (6.09USX) | (0.80USX) | 4.80USX | 4.30USX |
| Earnings per Share (Diluted) | (2.40USX) | (6.09USX) | (0.80USX) | 4.80USX | 4.30USX |
| Earnings per Share (Adjusted) | (1.30USX) | (0.80USX) | (0.80USX) | 4.80USX | 4.30USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | (2.60USX) | (6.98USX) | (0.80USX) | 4.80USX | 4.30USX |
| Earnings per Share (Diluted) | (2.60USX) | (6.98USX) | (0.80USX) | 4.80USX | 4.30USX |
| Earnings per Share (Adjusted) | (1.30USX) | (0.80USX) | (0.80USX) | 4.80USX | 4.30USX |
| Dividend per Share | n/a | n/a | $0.01 | $0.04 | $0.02 |
| 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 | 15.17 | 40.32 | 65.97 | 56.14 | 49.96 |
| Property, Plant and Equipment | 312.58 | 338.70 | 356.59 | 336.77 | 342.62 |
| Investments | n/a | n/a | 4.00 | 32.00 | 37.20 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | 38.59 | 12.73 | 29.72 | 20.43 | 16.43 |
| Total Non-Current Assets | 366.34 | 391.75 | 456.27 | 445.33 | 446.21 |
| Current Assets | |||||
| Inventories | 82.66 | 114.03 | 109.66 | 110.62 | 115.85 |
| Trade and Other Receivables | 58.11 | 84.61 | 78.97 | 99.64 | 84.00 |
| Cash at Bank and in Hand | 64.05 | 20.84 | 51.62 | 118.53 | 97.72 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | 1.37 | n/a | n/a |
| Total Current Assets | 204.82 | 219.49 | 241.62 | 328.79 | 297.57 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 571.16 | 611.23 | 697.89 | 774.12 | 743.78 |
| Current Liabilities | |||||
| Borrowings | 74.07 | 57.29 | 40.89 | 15.17 | 25.85 |
| Other Current Liabilities | 41.57 | 44.43 | 50.40 | 88.36 | 64.15 |
| Total Current Liabilities | 115.64 | 101.72 | 91.29 | 103.54 | 90.00 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 32.35 | 48.23 | 0.76 | 1.17 | 12.53 |
| Provisions | 38.28 | 54.33 | 74.32 | 83.32 | 92.05 |
| Other Non-Current Liabilities | 2.55 | 4.17 | 8.03 | 5.00 | 5.00 |
| Total Non-Current Liabilities | 73.19 | 106.74 | 83.11 | 89.49 | 109.58 |
| Net Assets | 382.34 | 402.78 | 523.49 | 581.10 | 544.20 |
| Capital and Reserves | |||||
| Share Capital | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
| Share Premium Account | 516.72 | 486.94 | 486.69 | 494.48 | 488.40 |
| Other Reserves | 7.53 | 6.96 | 7.98 | 8.14 | 12.54 |
| Retained Earnings | (187.20) | (148.18) | (56.50) | (12.13) | (36.45) |
| Shareholders Funds | 337.06 | 345.72 | 438.17 | 490.51 | 464.51 |
| Minority Interests / Other Equity | 45.27 | 57.05 | 85.32 | 90.59 | 79.69 |
| Total Equity | 382.34 | 402.78 | 523.49 | 581.10 | 544.20 |
| 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | |
| Operating Margin | (46.44%) | (46.26%) | 6.64% | 34.17% | 41.77% |
| Return on Capital Employed | (12.26%) | (17.66%) | 3.03% | 18.66% | 17.23% |
| Dividend Cover | n/a | n/a | (0.93) | 1.16 | n/a |
| Dividend Yield | n/a | n/a | 4.90 | 17.00 | n/a |
| PE Ratio | n/a | n/a | n/a | 5.10 | 4.10 |
| PEG | n/a | n/a | n/a | 0.40 | n/a |
| Dividend per Share Growth | n/a | n/a | (79.36%) | n/a | n/a |
| Net Asset Value per Share | $0.21 | $0.21 | $0.27 | $0.30 | $0.29 |