Explore 3 Stock Ideas & Industry Insights Download Free Report

8082-737-676
Shopping Cart 0
countryflagUK
Login

Tandem Group

Consumer Cyclical GB TND

166.0GBX
-4.0(2.35%)

Last update at 2026-06-05T09:34:00Z

Day Range

166.00173.00
LowHigh

52 Week Range

150.00226.00
LowHigh

Fundamentals

  • Previous Close 170.00
  • Market Cap8.97M
  • Volume19690
  • P/E Ratio10.83
  • Dividend Yield-%
  • EBITDA1.25M
  • Revenue TTM26.15M
  • Revenue Per Share TTM4.76
  • Gross Profit TTM 8.13M
  • Diluted EPS TTM0.15

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

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax 0.57M 0.03M -1.19800M 0.85M 4.73M
Minority interest - - - - -
Net income 0.85M -0.06000M -1.23700M 0.67M 3.83M
Selling general administrative - - - - -
Selling and marketing expenses - - - - -
Gross profit 7.79M 7.37M 5.69M 7.80M 12.05M
Reconciled depreciation 0.34M 0.32M 0.31M 0.16M 0.26M
Ebit 0.97M 0.40M -0.87400M 1.09M 4.94M
Ebitda 1.31M 0.72M -0.56700M 1.48M 5.20M
Depreciation and amortization 0.34M 0.32M 0.31M 0.39M 0.26M
Non operating income net other - - - - -
Operating income 0.97M 0.41M -0.77300M 1.09M 4.94M
Other operating expenses 25.18M 24.21M 23.02M 25.37M 35.98M
Interest expense 0.28M 0.37M 0.32M 0.24M 0.21M
Tax provision -0.28200M 0.09M 0.04M 0.18M 0.91M
Interest income 0.05M 0.07M 0.07M - -
Net interest income -0.27600M -0.30400M -0.32700M -0.23700M -0.20700M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense -0.28200M 0.09M 0.04M 0.18M 0.91M
Total revenue 26.15M 24.62M 22.24M 26.68M 40.92M
Total operating expenses 6.82M 6.96M 6.47M 6.48M 7.11M
Cost of revenue 18.36M 17.25M 16.55M 18.89M 28.87M
Total other income expense net -0.40000M -0.37500M -0.42500M -0.23700M -0.20700M
Discontinued operations - - - - -
Net income from continuing ops 0.85M -0.06000M -1.23700M 0.67M 3.83M
Net income applicable to common shares - - - - 3.83M
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 35.00M 34.93M 32.56M 36.04M 39.45M
Intangible assets 0.31M 0.34M 0.38M 0.37M 0.30M
Earning assets - - - - -
Other current assets 0.08M 0.24M 0.17M - 10.47M
Total liab 8.91M 11.01M 8.75M 9.25M 16.71M
Total stockholder equity 26.09M 23.91M 23.81M 26.79M 22.74M
Deferred long term liab - - - - -
Other current liab 0.00100M 1.52M 3.71M 0.15M 0.25M
Common stock 1.50M 1.50M 1.50M 1.50M 1.50M
Capital stock 1.50M 1.50M 1.50M 1.50M 1.50M
Retained earnings 16.00M 14.63M 15.67M 17.40M 15.99M
Other liab - - - - 2.09M
Good will 5.15M 5.15M 5.15M 5.15M 5.15M
Other assets - - - - 1.32M
Cash 1.54M 1.39M 0.45M 3.29M 6.37M
Cash and equivalents - - - - -
Total current liabilities 5.70M 7.21M 8.02M 5.43M 12.60M
Current deferred revenue - - - - -
Net debt 1.90M 4.32M 3.57M 1.55M -2.32600M
Short term debt 0.25M 2.26M 4.01M 1.08M 2.01M
Short long term debt 0.25M 2.26M 4.01M 1.08M 1.96M
Short long term debt total 3.44M 5.71M 4.01M 4.84M 4.04M
Other stockholder equity 6.48M 2.02M 0.59M 7.88M 5.25M
Property plant equipment - - - - 7.78M
Total current assets 12.56M 13.93M 10.97M 14.96M 24.90M
Long term investments - - - - -
Net tangible assets - - - - 17.29M
Short term investments - - - - -
Net receivables 6.50M 6.38M 5.19M 4.88M 10.24M
Long term debt 3.19M 3.44M 0.00000M 3.75M 2.03M
Inventory 4.44M 5.93M 5.16M 4.76M 8.06M
Accounts payable 5.45M 2.51M 1.82M 4.20M 10.33M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 2.11M 6.15M 6.04M - -
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - - - - 5.45M
Deferred long term asset charges - - - - -
Non current assets total 22.44M 21.00M 21.59M 21.08M 14.55M
Capital lease obligations - - - 0.00000M 0.05M
Long term debt total - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Investments - -0.08600M -1.00900M -4.96000M -3.38400M
Change to liabilities - - - 0.00000M 1.38M
Total cashflows from investing activities - -0.08600M -1.00900M - -3.38400M
Net borrowings -2.26300M 1.69M -0.82400M - 1.74M
Total cash from financing activities -2.20500M 1.69M -1.17000M 0.56M 1.48M
Change to operating activities - - - - -
Net income 0.85M -0.06000M -1.23700M 0.67M 3.83M
Change in cash 0.16M 0.94M -2.84100M -3.07900M 0.29M
Begin period cash flow 1.39M 0.45M 3.29M 6.37M 6.08M
End period cash flow 1.54M 1.39M 0.45M 3.29M 6.37M
Total cash from operating activities 2.42M -0.67900M -0.61400M 1.23M 2.19M
Issuance of capital stock 0.06M 0.00000M 0.01M 0.30M 0.21M
Depreciation 0.34M 0.32M 0.31M 0.16M 0.26M
Other cashflows from investing activities - - -0.03700M - -
Dividends paid - - 0.36M 0.54M 0.47M
Change to inventory 1.49M -0.76900M -0.40400M 3.31M -3.55200M
Change to account receivables -0.11800M -1.20000M 1.46M - -0.27200M
Sale purchase of stock - - - - -
Other cashflows from financing activities -2.00800M 1.73M -0.32400M 0.80M 1.74M
Change to netincome - - - - 0.55M
Capital expenditures 0.00700M 0.09M 1.02M 4.97M 3.39M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 1.88M -0.95900M 0.79M 0.78M -2.44300M
Stock based compensation 0.03M 0.02M 0.02M 0.02M 0.03M
Other non cash items -0.64500M 0.00300M -0.68600M -0.41200M 0.21M
Free cash flow 2.41M -0.76500M -1.63600M -3.74300M -1.19900M

Peer Comparison

Sector: Consumer Cyclical Industry: Leisure

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)
TND
Tandem Group		 -4.0 2.35% 166.00 10.83 15.62 0.34 0.34 0.42 8.82
GAW
Games Workshop Group PLC		 -120.0 0.63% 18980.00 30.14 30.03 9.56 18.27 8.78 17.66
BOWL
Hollywood Bowl Group PLC		 -2.5 0.88% 282.00 12.88 11.29 1.72 2.88 2.62 7.23
GYM
The GYM Group PLC		 6.00 2.99% 207.00 45.00 36.23 1.28 2.12 2.89 7.79
TUNE
Focusrite Plc		 -7.0 3.73% 180.50 18.33 9.48 0.57 0.81 0.63 4.36

Reports Covered

Stock Research & News

View All

Profile

Tandem Group plc designs, develops, distributes, and retails of sports, leisure, and mobility products in the United Kingdom. It operates in four segments: Toy, Sports & Leisure, Bicycles, and Home & Garden. The company offers bicycles and accessories under the Boss, Claud Butler, Dashel, Dawes, Elswick, Falcon, Gocycle, Hoy, Orbea, Pure, Swytch, Squish, Tern, Trek, Whyte, VanMoof, and Zombie brands; football training products under the Kickmaster name; golf products under the Ben Sayers and Pro Rider brands; and garden and homewares products under the Airwave, Airwave Four Seasons, Garden Trading, Greenhurts, and Jack Stonehouse brand names. It also provides outdoor play products under the Airwave and Hedstrom brands; and snooker, pool, and table sports products under the Pot Black brand. In addition, the company offers wheeled toys under the Barbie, Batman, Bing, Bluey, CoComelon, Disney Encanto, Disney Frozen, Disney Junior Mickey, Disney Junior Minnie, Disney Moana, Disney Princes, Disney Stitch, Disney Winnie the Pooh, Gabby's Dollhouse, Hey Duggee, Jurassic World, Li-Fe, L.O.L. Surprise!, Marvel Avengers, Marvel Spider-Man, Marvel Spidey and His Amazing Friends, Monster High, MoVe, MoVe Squishles, MoVe Pet2go, Paw Patrol, Peppa Pig, Star Wars, Superman, Sonic The Hedgehog, Stunted, Teenage Mutant Ninja Turtles, Thomas & Friends, Transformers, Unicorn Academy, Wired, and Wicked brand names. The company was incorporated in 1958 and is headquartered in Birmingham, the United Kingdom.

Tandem Group

35 Tameside Drive, Birmingham, United Kingdom, B35 7AG

Key Executives

Name Title Year Born
Mr. Peter Stuart Kimberley CEO & Director 1970
Mr. Phil Ratcliffe Group Commercial Director & Director 1962
Mr. David S. Rock Group Financial Controller & Company Sec. NA
Mr. Martin Paul Fisher E-Commerce & Supply Chain Director and Director 1979
Ms. Gurvinder Kaur CFO, Secretary & Director 1968
Mr. David Richard Poulter Chief Commercial Officer & Director 1970
Mr. David Steven Rock Group Financial Controller NA

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.

We use cookies to help us improve, promote, and protect our services. By continuing to use this site, we assume you consent to our Cookies Policy. For more information, read our Privacy Policy and Terms and Conditions