Data is not available at this time.
MediaZest plc operates in the advertising technology sector, specializing in immersive audio-visual solutions for retail and corporate clients. The company’s core revenue model revolves around providing end-to-end digital engagement tools, including projection mapping, holograms, and interactive displays, alongside content management and analytics services. Its offerings cater to retailers and brand owners seeking innovative ways to enhance customer interaction and brand awareness. MediaZest differentiates itself through integrated solutions that combine hardware, software, and data insights, positioning it as a niche player in experiential marketing. While the company operates primarily in the UK and Europe, it also has a presence in North America, targeting high-value retail and corporate environments. Despite its specialized focus, MediaZest faces competition from larger advertising agencies and tech providers, requiring continuous innovation to maintain relevance in a rapidly evolving digital landscape.
MediaZest reported revenue of £3.07 million for the period, reflecting its niche market focus. However, the company posted a net loss of £214,000, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at £108,000, exacerbated by capital expenditures of £28,000, underscoring inefficiencies in cash generation relative to its operational scale.
The company’s diluted EPS of -£0.0001 highlights weak earnings power, with losses persisting despite revenue generation. High total debt of £1.97 million against minimal cash reserves (£64,000) further strains capital efficiency, suggesting limited flexibility for reinvestment or debt servicing without external financing.
MediaZest’s balance sheet reveals significant financial stress, with total debt nearly 31 times its cash holdings. The lack of dividend payments and negative equity metrics point to a fragile financial position, requiring careful liquidity management to sustain operations amid its unprofitability.
Growth prospects remain uncertain, with no dividend policy in place due to recurring losses. The company’s ability to expand its client base and monetize its technology offerings will be critical to reversing its negative earnings trend and stabilizing cash flows.
With a market cap of approximately £1.1 million, MediaZest trades at a low valuation, reflecting investor skepticism about its turnaround potential. The subdued beta of 0.485 suggests lower volatility but also limited market confidence in near-term catalysts.
MediaZest’s expertise in immersive retail technology provides a competitive edge, but execution risks and financial constraints temper optimism. Success hinges on securing larger contracts and improving operational leverage, though macroeconomic pressures in the advertising sector pose additional headwinds.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |