Ebiquity (EBQ)

Sector:

Media

Index:

FTSE AIM All-Share

 22.50p
   
  • Change Today:
      0.000p
  • 52 Week High: 44.00
  • 52 Week Low: 22.00
  • Currency: UK Pounds
  • Shares Issued: 140.57m
  • Volume: 331
  • Market Cap: £31.63m
  • RiskGrade: 120

Dividend Data

  31-Dec-2331-Dec-2231-Dec-2131-Dec-2031-Dec-19
Total Dividendn/an/an/an/a0.71p
For more dividend details, click here

Fundamentals - based on IFRS

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Income Statement 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
Revenue 80.20 75.97 63.09 55.91 68.73
Operating Profit/(Loss) (0.26) (5.90) (5.08) (2.88) (4.16)
Net Interest (2.14) (1.30) (0.63) (0.88) (0.90)
Profit Before Tax (2.57) (7.20) (5.71) (3.89) (5.06)
Profit After Tax (4.26) (7.46) (6.92) (3.74) (6.54)
Discontinued Operations          
Profit After Tax 0.16 n/a n/a 0.22 (1.02)
PROFIT FOR THE PERIOD (4.10) (7.46) (6.92) (3.52) (7.56)
Attributable to:          
Equity Holders of Parent Company (4.15) (7.49) (7.03) (3.70) (8.01)
Minority Interests 0.05 0.03 0.12 0.19 0.45
           
Continuing EPS          
Earnings per Share - Basic (3.36p) (6.88p) (8.51p) (4.81p) (8.79p)
Earnings per Share - Diluted (3.36p) (6.88p) (8.51p) (4.81p) (8.79p)
Earnings per Share - Adjusted 5.50p 5.39p 2.72p (1.90p) 3.62p
Continuing and Discontinued EPS          
Earnings per Share - Basic (3.23p) (6.88p) (8.51p) (5.08p) (10.07p)
Earnings per Share - Diluted (3.23p) (6.88p) (8.51p) (4.54p) (10.07p)
Earnings per Share - Adjusted 5.48p 5.39p 2.72p (1.90p) 3.62p
           
Dividend per Share n/a n/a n/a n/a n/a
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Assets          
Non-Current Assets          
Property, Plant & Equipment 3.67 4.60 6.05 8.20 10.90
Intangible Assets 49.22 55.87 32.70 34.70 35.17
Investment Properties n/a n/a n/a n/a n/a
Investments 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 1.54 2.20 1.54 1.42 0.99
  54.42 62.66 40.30 44.32 47.06
Current Assets          
Inventories n/a n/a n/a n/a n/a
Trade & Other Receivables 29.97 33.30 22.08 24.32 27.59
Cash at Bank & in Hand 10.02 12.36 13.13 11.12 8.24
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 0.72 0.85 1.27 0.17 n/a
  40.70 46.51 36.48 35.61 35.82
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 95.13 109.17 76.78 79.93 82.88
           
Liabilities          
Current Liabilities          
Borrowings 1.68 1.39 2.57 4.25 1.81
Other Current Liabilities 22.27 40.59 27.91 17.94 19.38
  23.96 41.97 30.47 22.19 21.19
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 28.55 28.01 21.73 25.50 21.62
Provisions 0.08 2.92 1.58 1.50 1.42
Other Non-Current Liabilities 0.88 n/a n/a n/a n/a
  29.51 30.93 23.30 27.00 23.05
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 53.47 72.91 53.78 49.19 44.24
           
Net Assets 41.66 36.26 23.00 30.75 38.64
           
Capital & Reserves          
Share Capital 35.10 30.06 20.68 21.00 20.00
Share Premium Account 15.55 10.86 0.26 0.26 0.05
Other Reserves 4.07 4.82 4.57 5.46 4.43
Retained Earnings (13.42) (9.79) (2.77) 3.94 12.96
Shareholders Funds 41.31 35.96 22.74 30.30 37.46
           
Minority Interests/Other Equity 0.35 0.30 0.27 0.44 1.18
Total Equity 41.66 36.26 23.00 30.75 38.64
Cash Flow 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Net Cash Flow From Operating Activities 1.75 1.17 8.69 2.99 3.59
Returns On Investment & Servicing of Finance fn/a fn/a fn/a fn/a fn/a
Taxation Paid fn/a fn/a fn/a fn/a fn/a
Net Cash Flow from Investing Activities (1.57) (17.47) (3.04) (3.44) 20.63
Acquisitions & Disposals gn/a gn/a gn/a gn/a gn/a
Dividends Paid fn/a fn/a fn/a fn/a fn/a
Management of Liquid Resources cn/a cn/a cn/a cn/a cn/a
Net Cash Flow from Financing Activities (2.02) 14.96 (3.27) 3.21 (22.20)
Net Increase/Decrease In Cash (1.84) (1.34) 2.38 2.77 2.03
Ratios - based on IFRS 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
PE Ratio - Adjusted 5.9 9.2 18.4 n/a 10.2
PEG - Adjusted 3.0 0.1 n/a n/a n/a
Earnings per Share Growth - Adjusted 2% 98% n/a n/a -2%
Dividend Cover n/a n/a n/a n/a n/a
Revenue per Share 57.05p 54.05p 0.45p 39.77p 48.89p
Pre-Tax Profit per Share (1.82p) (5.12p) (0.041p) (2.77p) (3.60p)
Operating Margin (0.32%) (7.76%) (8.05%) (5.15%) (6.05%)
Return on Capital Employed n/a n/a n/a n/a n/a
Continuing & Discontinued Operations          
PE Ratio - Adjusted 5.9 9.2 1,821.1 n/a 10.2
PEG - Adjusted 3.0 0.0 n/a n/a n/a
Earnings per Share Growth - Adjusted 2% 19,532% n/a n/a -20%
Dividend Cover n/a n/a n/a n/a n/a
           
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0%
Dividend per Share Growth n/a n/a n/a n/a n/a
Operating Cash Flow per Share 1.25p 0.83p 6.18p 2.13p 2.55p
Cash Incr/Decr per Share (1.31p) (0.95p) 0.017p 1.97p 1.44p
Net Asset Value per Share (exc. Intangibles) (5.37p) (13.95p) (6.90p) (2.81p) 2.47p
Net Gearing 48.94% 47.39% 49.08% 61.46% 40.58%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page