| TIDM | MAI |
|---|---|
| Ticker Code | MAI.L |
| ISIN | GB00B046YG73 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX151020 |
| Year End | 31-Dec-24 |
| Shares in Issue | 14.36m |
|---|---|
| Market Cap. | £13.28m |
| Market Size | 300 |
| PE Ratio | 25.69444 |
| Earnings | 3.60 |
| Dividend | 0.00 |
| Yield | 0.00% |
| # of Trades | 3 |
|---|---|
| Vol Sold | 204 |
| Vol Bought | 204 |
| 52 Week High | 250.00 |
| 52 Week High Date | 19-May-2025 |
| 52 Week Low | 92.50 |
| 52 Week Low Date | 14-May-2026 |
| 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 | 97.86 | 101.26 | 91.04 | 103.89 | 106.43 |
| Operating Profit / Loss | 2.39 | (4.61) | (3.75) | 6.35 | (0.89) |
| Net Interest | (2.02) | (2.17) | (1.14) | (1.11) | (1.34) |
| Pre Tax Profit | 0.37 | (6.78) | (4.89) | 5.24 | (2.23) |
| Post Tax Profit | 0.51 | (5.35) | (4.36) | 4.67 | (1.73) |
| Profit for the Period | 0.51 | (5.35) | (4.36) | 4.67 | (1.73) |
| Equity Holders of Parent Company | 0.51 | (5.35) | (4.36) | 4.67 | (1.73) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 3.60p | (37.30p) | (30.40p) | 32.50p | (12.10p) |
| Earnings per Share (Diluted) | 3.50p | (37.30p) | (30.40p) | 32.50p | (12.10p) |
| Earnings per Share (Adjusted) | 28.20p | 23.60p | (1.60p) | 33.20p | 31.90p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 3.60p | (37.30p) | (30.40p) | 32.50p | (12.10p) |
| Earnings per Share (Diluted) | 3.50p | (37.30p) | (30.40p) | 32.50p | (12.10p) |
| Earnings per Share (Adjusted) | 28.20p | 23.60p | (1.60p) | 33.20p | 31.90p |
| 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 | 47.90 | 48.64 | 52.99 | 56.02 | 59.61 |
| Property, Plant and Equipment | 1.78 | 2.15 | 3.64 | 4.26 | 5.22 |
| Investments | n/a | n/a | n/a | 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 | 0.61 | 0.47 | 0.09 | 0.63 | 1.05 |
| Total Non-Current Assets | 50.28 | 51.26 | 56.72 | 60.91 | 65.89 |
| Current Assets | |||||
| Inventories | 0.79 | 1.68 | 2.59 | 1.01 | 1.86 |
| Trade and Other Receivables | 24.71 | 25.41 | 27.38 | 30.23 | 22.76 |
| Cash at Bank and in Hand | 4.13 | 4.85 | 6.14 | n/a | 0.26 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Current Assets | 29.63 | 31.93 | 36.11 | 31.24 | 24.88 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 79.91 | 83.19 | 92.83 | 92.15 | 90.77 |
| Current Liabilities | |||||
| Borrowings | 1.16 | 3.23 | 23.55 | 20.27 | 23.36 |
| Other Current Liabilities | 41.67 | 43.94 | 47.12 | 44.07 | 41.65 |
| Total Current Liabilities | 42.83 | 47.17 | 70.66 | 64.34 | 65.01 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 20.48 | 21.31 | 1.45 | 2.25 | 2.87 |
| Provisions | n/a | n/a | 0.96 | 1.56 | 1.82 |
| Other Non-Current Liabilities | 1.75 | 0.50 | 0.37 | 0.46 | 2.23 |
| Total Non-Current Liabilities | 22.23 | 21.81 | 2.78 | 4.26 | 6.92 |
| Net Assets | 14.85 | 14.21 | 19.39 | 23.55 | 18.84 |
| Capital and Reserves | |||||
| Share Capital | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
| Share Premium Account | 24.59 | 24.59 | 24.59 | 24.59 | 24.59 |
| Other Reserves | 0.06 | 0.06 | 0.08 | 0.06 | 0.07 |
| Retained Earnings | (9.95) | (10.59) | (5.42) | (1.24) | (5.96) |
| Shareholders Funds | 14.85 | 14.21 | 19.39 | 23.55 | 18.84 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 14.85 | 14.21 | 19.39 | 23.55 | 18.84 |
| 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | |
| Operating Margin | 2.44% | (4.55%) | (4.12%) | 6.11% | (0.84%) |
| Return on Capital Employed | (20.98%) | 46.62% | 49.03% | (75.63%) | 7.02% |
| 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 | 8.90 | 7.80 | n/a | 11.00 | 9.90 |
| 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 | (230.12p) | (239.77p) | (233.97p) | (226.10p) | (283.90p) |