THE GYM GROUP PLC (GYM.L)

Every figure this model derived for GYM.L, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

Figure	Value	XBRL tag	As at
capex	41,100,000	`PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities`	2025-12-31
cash	3,000,000	`CashAndCashEquivalents`	2026-01-01
current assets	13,500,000	`CurrentAssets`	2026-01-01
current liabilities	88,900,000	`CurrentLiabilities`	2026-01-01
equity	141,700,000	`Equity`	2026-01-01
interest expense	21,100,000	`FinanceCosts`	2025-12-31
ocf	102,300,000	`CashFlowsFromUsedInOperatingActivities`	2025-12-31
revenue	244,900,000	`Revenue`	2025-12-31
sbc	5,500,000	`AdjustmentsForSharebasedPayments`	2025-12-31

The ratios

The figures themselves rather than their scores — what somebody looking up GYM.L on one particular measure came for.

Ratio	Value
cash operating margin	13.68
current ratio	0.15
current ratio reported	0.15
fcf margin	24.99
interest cover	1.33
net debt ebitda	2.11
operating margin	11.43
owner earnings margin	22.74
revenue growth	8.22
revenue growth per share	8.22
roic	11.01
rule of 40	19.65
sbc pct revenue	2.25

What to be careful about

What this model itself distrusts about GYM.L's figures. Written by the derivation as it ran, not added afterwards.

revenue is annual, not TTM
operating income is annual, not TTM
no market cap; set `market_cap` in overrides.yaml
no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
no forward EPS estimate; growth rests on filings only. Analyst consensus is not published in XBRL, so it has to be fetched from a data provider or set by hand in overrides.yaml as `eps_growth_2y`
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev sales, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
durability DROPPED from the total: only 0 of 4 inputs could be computed (worst year, contracted coverage, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
growth DROPPED from the total: only 1 of 4 inputs could be computed (sustained growth, margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
3 of 5 dimensions could not be measured (valuation, durability, growth -- 55% of the model), so this row is not comparable with the others; its total rests on what was left