| TIDM | GYM |
|---|---|
| Ticker Code | GYM.L |
| ISIN | GB00BZBX0P70 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX405010 |
| Year End | 31-Dec-24 |
| Shares in Issue | 173.99m |
|---|---|
| Market Cap. | £351.46m |
| Market Size | 2,000 |
| PE Ratio | 48.09524 |
| Earnings | 4.20 |
| Dividend | 0.00 |
| Yield | 0.00% |
| # of Trades | 59 |
|---|---|
| Vol Sold | 47,154 |
| Vol Bought | 11,047 |
| 52 Week High | 204.00 |
| 52 Week High Date | 04-Jun-2026 |
| 52 Week Low | 132.00 |
| 52 Week Low Date | 23-Oct-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 | 226.30 | 204.00 | 172.90 | 106.00 | 80.47 |
| Operating Profit / Loss | 22.90 | 13.30 | (2.30) | (26.70) | (33.91) |
| Net Interest | (20.90) | (21.60) | (17.10) | (17.50) | (13.28) |
| Pre Tax Profit | 2.50 | (8.30) | (19.40) | (44.20) | (47.19) |
| Post Tax Profit | 4.40 | (8.40) | (19.30) | (35.40) | (36.37) |
| Profit for the Period | 4.40 | (8.40) | (19.30) | (35.40) | (36.37) |
| Equity Holders of Parent Company | 4.40 | (8.40) | (19.30) | (35.40) | (36.37) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 2.50p | (4.70p) | (10.90p) | (20.70p) | (23.10p) |
| Earnings per Share (Diluted) | 2.40p | (4.70p) | (10.90p) | (20.70p) | (23.10p) |
| Earnings per Share (Adjusted) | 3.00p | (3.40p) | (3.90p) | (16.70p) | (22.90p) |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 2.50p | (4.70p) | (10.90p) | (20.70p) | (23.10p) |
| Earnings per Share (Diluted) | 2.40p | (4.70p) | (10.90p) | (20.70p) | (23.10p) |
| Earnings per Share (Adjusted) | 3.00p | (3.40p) | (3.90p) | (16.70p) | (22.90p) |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| 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 | 92.20 | 91.40 | 92.70 | 86.00 | 86.39 |
| Property, Plant and Equipment | 461.70 | 449.80 | 470.40 | 446.80 | 426.94 |
| Investments | 1.00 | 1.00 | 1.00 | 1.00 | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a | 1.00 |
| Other Non-Current Assets | 18.20 | 16.30 | 16.30 | 16.10 | 7.61 |
| Total Non-Current Assets | 573.10 | 558.50 | 580.40 | 549.90 | 521.95 |
| Current Assets | |||||
| Inventories | 0.70 | 0.70 | 0.90 | 0.30 | 0.29 |
| Trade and Other Receivables | 8.80 | 10.80 | 8.90 | 7.20 | 6.36 |
| Cash at Bank and in Hand | 3.00 | 1.50 | 5.40 | 7.30 | 3.74 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | n/a | 0.16 |
| Total Current Assets | 12.50 | 13.00 | 15.20 | 14.80 | 10.54 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 585.60 | 571.50 | 595.60 | 564.70 | 532.49 |
| Current Liabilities | |||||
| Borrowings | 27.60 | 28.60 | 25.30 | 27.00 | 21.84 |
| Other Current Liabilities | 50.00 | 43.70 | 39.40 | 30.40 | 21.25 |
| Total Current Liabilities | 77.60 | 72.30 | 64.70 | 57.40 | 43.09 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 374.20 | 369.50 | 395.10 | 353.60 | 333.65 |
| Provisions | 2.20 | 1.70 | 1.80 | 1.60 | 1.30 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 376.40 | 371.20 | 396.90 | 355.20 | 334.95 |
| Net Assets | 131.60 | 128.00 | 134.00 | 152.10 | 154.44 |
| Capital and Reserves | |||||
| Share Capital | 0.10 | 0.10 | 0.10 | 0.10 | 0.02 |
| Share Premium Account | 189.90 | 189.80 | 189.80 | 189.70 | 159.47 |
| Other Reserves | 36.90 | 39.90 | 39.90 | 39.80 | 39.81 |
| Retained Earnings | (95.30) | (101.80) | (95.80) | (77.50) | (44.86) |
| Shareholders Funds | 131.60 | 128.00 | 134.00 | 152.10 | 154.44 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 131.60 | 128.00 | 134.00 | 152.10 | 154.44 |
| 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | |
| Operating Margin | 10.12% | 6.52% | (1.33%) | (25.19%) | (42.15%) |
| Return on Capital Employed | 5.28% | 3.05% | (0.50%) | (5.96%) | (7.98%) |
| 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 | 49.70 | 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 | 21.98p | 20.41p | 23.03p | 36.87p | 37.96p |