| TIDM | KIST |
|---|---|
| Ticker Code | KIST.L |
| ISIN | GB00BP7NQJ77 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX601010 |
| Year End | 31-Dec-25 |
| Shares in Issue | 83.12m |
|---|---|
| Market Cap. | £211.95m |
| Market Size | 2,000 |
| PE Ratio | -171.69798 |
| Earnings | -1.485166 |
| Dividend | 0.00 |
| Yield | 0.00% |
| # of Trades | 75 |
|---|---|
| Vol Sold | 54,466 |
| Vol Bought | 55,315 |
| 52 Week High | 332.50 |
| 52 Week High Date | 30-Apr-2026 |
| 52 Week Low | 145.00 |
| 52 Week Low Date | 08-Dec-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 | 212.94 | 216.32 | 223.03 | 411.51 | 89.63 |
| Operating Profit / Loss | (10.21) | (40.75) | (40.72) | 276.26 | (62.77) |
| Net Interest | (30.00) | (27.78) | (8.41) | (22.13) | (11.09) |
| Pre Tax Profit | (21.17) | (95.89) | (49.13) | 254.12 | (73.86) |
| Post Tax Profit | (1.82) | (52.00) | (26.59) | 25.96 | (40.11) |
| Profit for the Period | (1.82) | (52.00) | (26.59) | 25.96 | (40.11) |
| Equity Holders of Parent Company | (1.82) | (52.00) | (26.59) | 25.96 | (40.11) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | (0.02p) | (0.63p) | (32.00USX) | 31.00USX | (68.00EUX) |
| Earnings per Share (Diluted) | (0.02p) | (0.63p) | (32.00USX) | 31.00USX | (68.00EUX) |
| Earnings per Share (Adjusted) | (0.02p) | (0.63p) | (32.00USX) | 31.00USX | (68.00EUX) |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | (0.02p) | (0.63p) | (32.00USX) | 31.00USX | (68.00EUX) |
| Earnings per Share (Diluted) | (0.02p) | (0.63p) | (32.00USX) | 31.00USX | (68.00EUX) |
| Earnings per Share (Adjusted) | (0.02p) | (0.63p) | (32.00USX) | 31.00USX | (68.00EUX) |
| 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 | 84.72 | 79.49 | 88.83 | 54.25 | 45.77 |
| Property, Plant and Equipment | 542.94 | 489.51 | 455.29 | 282.47 | 171.23 |
| Investments | 1.07 | 1.07 | 0.07 | 0.06 | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | 2.06 | n/a | n/a | n/a |
| Other Non-Current Assets | 21.76 | n/a | 2.30 | 0.67 | 13.50 |
| Total Non-Current Assets | 650.48 | 572.12 | 546.48 | 337.45 | 230.49 |
| Current Assets | |||||
| Inventories | 26.68 | 18.44 | 22.54 | 9.69 | 0.90 |
| Trade and Other Receivables | 70.00 | 86.05 | 29.22 | 54.56 | 48.74 |
| Cash at Bank and in Hand | 117.32 | 113.75 | 214.79 | 211.98 | 77.29 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 47.33 | 29.39 | 88.88 | n/a | n/a |
| Total Current Assets | 261.34 | 247.63 | 355.42 | 276.23 | 126.93 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 911.82 | 819.75 | 901.90 | 613.68 | 357.42 |
| Current Liabilities | |||||
| Borrowings | 137.39 | n/a | n/a | n/a | n/a |
| Other Current Liabilities | 153.74 | 144.23 | 197.36 | 184.15 | 68.55 |
| Total Current Liabilities | 291.13 | 144.23 | 197.36 | 184.15 | 68.55 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 132.39 | 245.24 | 237.94 | 80.80 | 145.07 |
| Provisions | n/a | n/a | 375.43 | 118.32 | 73.19 |
| Other Non-Current Liabilities | 445.40 | 393.52 | 0.68 | 127.70 | 0.03 |
| Total Non-Current Liabilities | 577.79 | 638.76 | 614.04 | 326.82 | 218.30 |
| Net Assets | 42.90 | 36.76 | 90.50 | 102.71 | 70.57 |
| Capital and Reserves | |||||
| Share Capital | n/a | n/a | 9.98 | 9.46 | 9.63 |
| Share Premium Account | 15.72 | 15.54 | n/a | n/a | 94.18 |
| Other Reserves | (68.65) | 71.31 | 78.61 | 59.99 | 9.23 |
| Retained Earnings | 95.83 | (50.09) | 1.91 | 33.26 | (42.46) |
| Shareholders Funds | 42.90 | 36.76 | 90.50 | 102.71 | 70.57 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 42.90 | 36.76 | 90.50 | 102.71 | 70.57 |
| 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | |
| Operating Margin | (4.79%) | (18.84%) | (18.26%) | 67.13% | (70.04%) |
| 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 | 18.50 | 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 | (50.47p) | (51.56p) | $0.02 | €0.58 | €0.30 |