| TIDM | JSE |
|---|---|
| Ticker Code | JSE.L |
| ISIN | GB00BLR71299 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX601010 |
| Year End | 31-Dec-25 |
| Shares in Issue | 544.93m |
|---|---|
| Market Cap. | £158.03m |
| Market Size | 20,000 |
| PE Ratio | -1.952644 |
| Earnings | -14.85166 |
| Dividend | 0.00 |
| Yield | 0.00% |
| # of Trades | 1 |
|---|---|
| Vol Sold | 3,736 |
| Vol Bought | 0 |
| 52 Week High | 34.25 |
| 52 Week High Date | 27-May-2026 |
| 52 Week Low | 17.05 |
| 52 Week Low Date | 23-Sep-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 | 408.06 | 395.04 | 309.20 | 421.60 | 340.19 |
| Operating Profit / Loss | (82.66) | 0.15 | (121.62) | 74.62 | 4.78 |
| Net Interest | (52.86) | (45.13) | (41.83) | (11.43) | (9.07) |
| Pre Tax Profit | (133.67) | (43.44) | (102.77) | 63.19 | (4.29) |
| Post Tax Profit | (110.75) | (44.14) | (91.27) | 9.24 | (17.07) |
| Profit for the Period | (110.75) | (44.14) | (91.27) | 9.24 | (17.07) |
| Equity Holders of Parent Company | (110.75) | (44.14) | (91.27) | 9.24 | (17.07) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | (20.00USX) | (8.00USX) | (0.18USX) | 2.00USX | (4.00USX) |
| Earnings per Share (Diluted) | (20.00USX) | (8.00USX) | (0.18USX) | 2.00USX | (4.00USX) |
| Earnings per Share (Adjusted) | (20.00USX) | (8.00USX) | (0.18USX) | 2.00USX | (4.00USX) |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | (20.00USX) | (8.00USX) | (0.18USX) | 2.00USX | (4.00USX) |
| Earnings per Share (Diluted) | (20.00USX) | (8.00USX) | (0.18USX) | 2.00USX | (4.00USX) |
| Earnings per Share (Adjusted) | (20.00USX) | (8.00USX) | (0.18USX) | 2.00USX | (4.00USX) |
| Dividend per Share | n/a | n/a | n/a | $0.01 | $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 | 91.62 | 91.32 | 79.56 | 77.93 | 93.24 |
| Property, Plant and Equipment | 359.42 | 448.94 | 498.76 | 449.16 | 376.41 |
| Investments | n/a | 19.54 | 26.65 | n/a | 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 | n/a |
| Other Non-Current Assets | 294.53 | 319.91 | 169.64 | 114.11 | 75.74 |
| Total Non-Current Assets | 745.57 | 879.72 | 774.62 | 641.19 | 545.39 |
| Current Assets | |||||
| Inventories | 41.95 | 44.60 | 33.65 | 19.64 | 23.30 |
| Trade and Other Receivables | 67.47 | 55.04 | 124.38 | 19.64 | 32.58 |
| Cash at Bank and in Hand | 60.61 | 94.34 | 152.40 | 122.65 | 117.01 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 20.47 | 13.86 | 4.09 | 9.73 | 9.37 |
| Total Current Assets | 190.50 | 207.85 | 314.51 | 171.66 | 182.26 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 936.07 | 1087.56 | 1089.13 | 812.85 | 727.65 |
| Current Liabilities | |||||
| Borrowings | 119.44 | 91.28 | 36.96 | 6.23 | 11.16 |
| Other Current Liabilities | 84.05 | 109.14 | 255.25 | 93.06 | 97.38 |
| Total Current Liabilities | 203.49 | 200.41 | 292.22 | 99.29 | 108.54 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 73.87 | 126.46 | 150.48 | 2.88 | 4.50 |
| Provisions | 716.95 | 724.57 | 569.00 | 601.15 | 476.86 |
| Other Non-Current Liabilities | 20.70 | 17.28 | 23.67 | n/a | n/a |
| Total Non-Current Liabilities | 811.52 | 868.32 | 743.15 | 604.03 | 481.37 |
| Net Assets | (78.95) | 18.83 | 53.77 | 109.53 | 137.74 |
| Capital and Reserves | |||||
| Share Capital | 0.46 | 0.46 | 0.46 | 0.34 | 0.36 |
| Share Premium Account | 52.51 | 52.18 | 51.83 | 0.98 | 0.20 |
| Other Reserves | 181.32 | 168.69 | 159.84 | 173.20 | 172.21 |
| Retained Earnings | (313.24) | (202.49) | (158.35) | (64.99) | (35.02) |
| Shareholders Funds | (78.95) | 18.83 | 53.77 | 109.53 | 137.74 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | (78.95) | 18.83 | 53.77 | 109.53 | 137.74 |
| 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | |
| Operating Margin | (20.26%) | 0.04% | (39.33%) | 17.70% | 1.41% |
| Return on Capital Employed | (10.93%) | 0.20% | (8.34%) | 11.63% | 0.89% |
| Dividend Cover | n/a | n/a | n/a | n/a | (2.07) |
| Dividend Yield | n/a | n/a | n/a | n/a | 1.70 |
| PE Ratio | n/a | n/a | n/a | 51.20 | 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 | 19.14% |
| Net Asset Value per Share | ($0.31) | ($0.13) | ($0.05) | $0.06 | $0.08 |