| TIDM | TMG |
|---|---|
| Ticker Code | TMG.L |
| ISIN | GB00B11FD453 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX403010 |
| Year End | 31-Dec-25 |
| Shares in Issue | 90.60m |
|---|---|
| Market Cap. | £12.46m |
| Market Size | 20,000 |
| PE Ratio | -0.64554 |
| Earnings | -21.30 |
| Dividend | 0.00 |
| Yield | 0.00% |
| # of Trades | 8 |
|---|---|
| Vol Sold | 545 |
| Vol Bought | 29,482 |
| 52 Week High | 31.00 |
| 52 Week High Date | 02-Jun-2025 |
| 52 Week Low | 12.30 |
| 52 Week Low Date | 07-Apr-2026 |
| 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 | 162.11 | 190.31 | 195.89 | 182.69 | 153.29 |
| Operating Profit / Loss | (16.26) | 5.83 | (9.72) | 1.63 | 7.31 |
| Net Interest | (2.96) | (3.00) | (2.47) | (1.05) | (0.70) |
| Pre Tax Profit | (18.75) | 2.91 | (12.04) | 0.74 | 6.75 |
| Post Tax Profit | (19.16) | 1.20 | (11.88) | 0.04 | 5.32 |
| Profit for the Period | (19.17) | 1.20 | (11.88) | 0.04 | 5.32 |
| Equity Holders of Parent Company | (19.28) | 1.05 | (11.88) | 0.01 | 5.42 |
| Minority Interests | 0.12 | 0.15 | n/a | 0.03 | (0.10) |
| Continuing EPS | |||||
| Earnings per Share (Basic) | (21.30p) | 1.20p | (13.40p) | 2.70p | 6.00p |
| Earnings per Share (Diluted) | (21.30p) | 1.20p | (13.40p) | 2.70p | 5.90p |
| Earnings per Share (Adjusted) | 2.00p | 3.80p | 1.90p | 6.90p | 6.60p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | (21.30p) | 1.20p | (13.40p) | n/a | 6.00p |
| Earnings per Share (Diluted) | (21.30p) | 1.20p | (13.40p) | n/a | 5.90p |
| Earnings per Share (Adjusted) | 2.00p | 3.80p | 1.90p | 6.80p | 6.60p |
| Dividend per Share | n/a | n/a | n/a | 2.50p | 2.40p |
| 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 | 64.63 | 79.62 | 19.64 | 99.74 | 98.97 |
| Property, Plant and Equipment | 14.80 | 17.20 | 90.63 | 11.63 | 11.25 |
| Investments | 0.34 | 0.67 | 0.59 | 0.44 | 0.52 |
| 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 | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 79.76 | 97.48 | 110.86 | 111.80 | 110.74 |
| Current Assets | |||||
| Inventories | 1.96 | 2.39 | 2.98 | 2.19 | 2.11 |
| Trade and Other Receivables | 45.19 | 44.38 | 45.12 | 41.26 | 40.54 |
| Cash at Bank and in Hand | 5.92 | 10.38 | 4.63 | 6.15 | 6.07 |
| 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 | 53.07 | 57.16 | 52.74 | 49.59 | 48.72 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 132.83 | 154.64 | 163.59 | 161.40 | 159.46 |
| Current Liabilities | |||||
| Borrowings | n/a | 0.01 | 0.02 | 0.03 | n/a |
| Other Current Liabilities | 45.73 | 40.13 | 47.13 | 41.83 | 38.41 |
| Total Current Liabilities | 45.74 | 40.14 | 47.15 | 41.86 | 38.41 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 27.61 | 33.91 | 35.74 | 25.97 | 24.47 |
| Provisions | 0.37 | 0.40 | 0.52 | 0.62 | 0.48 |
| Other Non-Current Liabilities | n/a | 1.24 | 3.72 | 2.77 | 2.62 |
| Total Non-Current Liabilities | 27.98 | 35.55 | 39.99 | 29.36 | 27.58 |
| Net Assets | 59.11 | 78.95 | 76.45 | 90.17 | 93.47 |
| Capital and Reserves | |||||
| Share Capital | 9.22 | 9.22 | 9.10 | 9.10 | 9.10 |
| Share Premium Account | 46.08 | 46.08 | 45.93 | 45.93 | 45.93 |
| Other Reserves | 0.49 | 0.98 | (0.72) | (0.59) | 0.35 |
| Retained Earnings | 3.23 | 22.51 | 21.97 | 35.56 | 37.82 |
| Shareholders Funds | 59.02 | 78.79 | 76.27 | 89.99 | 93.20 |
| Minority Interests / Other Equity | 0.09 | 0.16 | 0.18 | 0.18 | 0.27 |
| Total Equity | 59.11 | 78.95 | 76.45 | 90.17 | 93.47 |
| 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | |
| Operating Margin | (10.03%) | 3.06% | (4.96%) | 0.89% | 4.77% |
| Return on Capital Employed | (70.29%) | 17.56% | (10.28%) | 10.49% | 38.31% |
| Dividend Cover | n/a | n/a | n/a | 2.76 | 2.75 |
| Dividend Yield | n/a | n/a | n/a | 5.70 | 3.80 |
| PE Ratio | 9.50 | 6.30 | 11.40 | 6.40 | 9.60 |
| PEG | n/a | 0.10 | n/a | 1.60 | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | 4.17% | 56.86% |
| Net Asset Value per Share | (6.07p) | (0.74p) | 62.48p | (10.52p) | (6.05p) |