Explore 3 Stock Ideas & Industry Insights Download Free Report

888-969-2592
Shopping Cart 0
countryflagCA
Login

Mirriad Advertising PLC

Communication Services GB MIRI

0.0GBX
-0.002(100.00%)

Last update at 2026-06-01T07:00:00Z

52 Week Range

0.0010.45
LowHigh

Fundamentals

  • Previous Close 0.002
  • Market Cap0.51M
  • Volume0
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-7.29800M
  • Revenue TTM0.95M
  • Revenue Per Share TTM-
  • Gross Profit TTM 0.68M
  • Diluted EPS TTM-

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Income before tax -8.72500M -11.36700M -15.59271M -12.02024M -9.08881M
Minority interest - - - - -
Net income -8.40800M -10.93500M -15.10082M -10.97247M -9.05638M
Selling general administrative 9.48M 12.97M 16.86M 13.94M 11.22M
Selling and marketing expenses - 3.64M - - -
Gross profit 0.65M 1.49M 1.22M 1.72M 1.94M
Reconciled depreciation 0.23M 0.32M 0.44M 0.44M 0.47M
Ebit -8.72500M -11.36600M -15.64207M -12.01938M -9.09245M
Ebitda -8.49100M -11.05000M -15.57020M -12.00948M -9.05811M
Depreciation and amortization 0.23M 0.32M 0.07M 0.00991M 0.03M
Non operating income net other - - - - -
Operating income -8.82200M -11.47700M -15.64207M -12.01938M -9.09245M
Other operating expenses 9.82M 13.28M 17.15M 14.03M 11.27M
Interest expense 0.00000M 0.00100M 0.02M 0.01M 0.03M
Tax provision -0.31700M -0.43200M -0.49189M -1.04777M -0.03243M
Interest income 0.10M 0.11M 0.07M 0.00991M 0.03M
Net interest income 0.10M 0.11M 0.05M -0.00086M 0.00364M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense -0.31700M -0.43200M -0.49189M -1.04777M -0.03243M
Total revenue 1.00M 1.80M 1.51M 2.01M 2.18M
Total operating expenses 9.48M 12.97M 16.86M 13.74M 11.03M
Cost of revenue 0.35M 0.31M 0.29M 0.29M 0.24M
Total other income expense net 0.10M 0.11M 0.05M -0.00086M 0.00364M
Discontinued operations - - - - -
Net income from continuing ops -8.40800M -10.93500M -15.10082M -10.97247M -9.05638M
Net income applicable to common shares - - - -10.97247M -9.05638M
Preferred stock and other adjustments - - - - -
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Total assets 6.64M 9.13M 14.77M 28.44M 37.79M
Intangible assets - - - - -
Earning assets - - - - -
Other current assets 0.69M 0.84M 0.53M 1.12M 0.07M
Total liab 1.89M 2.56M 3.65M 3.50M 2.52M
Total stockholder equity 4.75M 6.58M 11.13M 24.94M 35.27M
Deferred long term liab - - - - -
Other current liab 1.05M 1.45M 0.21M 0.00248M 0.01M
Common stock 0.01000M 0.00500M 0.05M 0.05M 0.05M
Capital stock 0.01000M 0.00500M 0.05M 0.00279M 0.00279M
Retained earnings -78.49100M -70.45400M -59.27268M -44.17186M -33.19938M
Other liab - - - - -
Good will - - - - -
Other assets - 0.00000M - 0.16M 0.19M
Cash 4.78M 6.11M 11.29M 24.50M 35.42M
Cash and equivalents - - - - -
Total current liabilities 1.89M 2.56M 3.44M 3.09M 2.32M
Current deferred revenue - 0.00300M - - -
Net debt -4.78300M -5.89900M -10.75973M -23.87140M -34.82674M
Short term debt - 0.42M 0.32M 0.22M 0.39M
Short long term debt - - - - -
Short long term debt total - 0.21M 0.53M 0.63M 0.59M
Other stockholder equity 77.72M 71.41M 70.35M 69.06M 68.42M
Property plant equipment - - - 0.77M 0.64M
Total current assets 6.59M 8.85M 14.04M 27.51M 36.97M
Long term investments - - - - -
Net tangible assets - - - 24.94M 35.27M
Short term investments - - - - -
Net receivables 1.12M 1.91M 2.22M 1.89M 1.13M
Long term debt - - - - -
Inventory - -1.99400M - - -
Accounts payable 0.71M 0.67M 2.90M 2.87M 1.91M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 5.51M 5.62M - - -
Additional paid in capital - - - - -
Common stock total equity - - - - 0.05M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - 0.02M 0.19M 0.16M 0.19M
Deferred long term asset charges - - - - -
Non current assets total 0.05M 0.28M 0.73M 0.93M 0.82M
Capital lease obligations 0.00000M 0.21M 0.53M 0.63M 0.59M
Long term debt total - - - - -
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Investments -0.02000M -0.03600M -0.07565M -0.15925M -0.02510M
Change to liabilities - - 0.04M 0.94M 0.60M
Total cashflows from investing activities -0.02000M -0.03600M - -0.15925M -0.02510M
Net borrowings - - - -0.37971M -0.36335M
Total cash from financing activities 6.11M 5.32M -0.24515M -0.33534M 24.42M
Change to operating activities - - 0.20M 0.20M 0.20M
Net income -8.40800M -10.93500M -15.10082M -10.97247M -9.05638M
Change in cash -1.32600M -5.18000M -13.21209M -10.92018M 16.33M
Begin period cash flow 6.11M 11.29M 24.50M 35.42M 19.09M
End period cash flow 4.78M 6.11M 11.29M 24.50M 35.42M
Total cash from operating activities -7.41300M -10.46600M -12.89129M -10.42559M -8.06054M
Issuance of capital stock 6.32M 5.66M 0.00000M 0.04M 24.78M
Depreciation 0.23M 0.32M 0.44M 0.44M 0.47M
Other cashflows from investing activities - 0.00300M - - 0.00010M
Dividends paid - - - - -
Change to inventory - - - - -
Change to account receivables 0.85M 0.05M -0.33680M -0.37222M -0.43628M
Sale purchase of stock - - - - 24.78M
Other cashflows from financing activities -0.20900M -0.33300M -0.07565M -0.37971M -0.36335M
Change to netincome - - 1.87M 0.11M 0.37M
Capital expenditures 0.02M 0.04M 0.08M 0.16M 0.03M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 0.39M -0.70600M -0.10106M 0.57M 0.16M
Stock based compensation 0.25M 0.73M 1.24M 0.81M 0.35M
Other non cash items 0.12M 0.13M 0.63M -0.02620M -0.03913M
Free cash flow -7.43300M -10.50500M -12.96694M -10.58484M -8.08574M

Peer Comparison

Sector: Communication Services Industry: Advertising Agencies

Company Change (GBX) Price (GBX) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
MIRI
Mirriad Advertising PLC		 -0.002 100.00% - - - 0.54 0.13 0.45 0.86
WPP
WPP PLC		 -14.2 5.10% 264.00 - 3.84 0.19 1.02 0.50 7.23
FOUR
4Imprint Group Plc		 -70.0 1.87% 3670.00 11.91 14.81 0.75 8.06 0.88 7.52
SFOR
S4 Capital PLC		 -0.1 0.23% 43.30 - 6.61 0.32 0.46 0.46 4.81
NFG
Next 15 Group PLC		 -10.0 3.54% 272.50 16.07 5.41 0.35 1.39 0.42 4.20

Reports Covered

Stock Research & News

View All

Profile

Mirriad Advertising plc provides in-video advertising services to broadcasters, advertisers, brand owners, and their agencies. The company inserts group of a product, signage, or video into existing content; and engages in the provision of embedded advertising into video. It has operations in the United Kingdom, the United States, Germany, Canada, France, Turkey, and Japan. The company was incorporated in 2015 and is based in London, the United Kingdom.

Mirriad Advertising PLC

201 Temple Chambers, London, United Kingdom, EC4Y 0DT

Key Executives

Name Title Year Born
Mr. Stephan Beringer CEO & Director 1964
Mr. David Dorans CFO & Director NA
Mr. Philip Mattimoe Chief Technical Officer NA
Dr. Philip McLauchlan Ph.D. Chief Science Officer NA
Ms. Lianne Norry Global Chief Marketing Officer NA
Mr. Tim Jones Head of Global Research & Insights NA
Mr. Mark Melvin Exec. VP of Sales & Brand Partnerships - US NA
Mr. Raj Parakkal Managing Director of India Ad Delivery NA
Mr. Michael Rees Managing Director of APAC NA
Mr. Miles Vincent Lewis Chief Revenue Officer 1967

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.