oOh!media Limited (ASX: OML)

oOh!media Income Statement

Financials in millions AUD. Fiscal year is January - December.

Year	2023	2022	2021	2020	2019
Revenue	633.91	592.62	503.73	426.53	649.61
Revenue Growth (YoY)	6.97%	17.65%	18.10%	-34.34%	34.59%
Cost of Revenue	499.29	480.53	454.21	428.12	515.54
Gross Profit	134.62	112.1	49.53	-1.6	134.07
Selling, General & Admin	34.46	32.95	30.51	30.5	33.65
Other Operating Expenses	-2.1	-0.99	-1.61	-2.52	-5.3
Operating Expenses	36.56	33.94	32.12	33.02	38.95
Operating Income	98.06	78.16	17.41	-34.62	95.12
Interest Income	1.19	0.48	0.6	0.33	1.35
Interest Expense	44.94	44.09	44.77	54.8	59.78
Other Expense / Income	2.09	-11.6	-11.22	-44.04	13.71
Pretax Income	52.28	46.14	-15.45	-44.96	23.07
Income Tax	17.6	14.64	-5.25	-8.87	9.52
Net Income	34.62	31.52	-10.29	-36.18	13.45
Net Income Growth	9.84%	-	-	-	-57.43%
Shares Outstanding (Basic)	549	595	597	508	336
Shares Outstanding (Diluted)	551	600	597	508	339
Shares Change	-8.22%	0.49%	17.67%	49.96%	65.11%
EPS (Basic)	0.06	0.05	-0.02	-0.07	0.04
EPS (Diluted)	0.06	0.05	-0.02	-0.07	0.04
EPS Growth	19.62%	-	-	-	-73.07%
Free Cash Flow	171.25	195.65	141.38	152.25	181.02
Free Cash Flow Per Share	0.31	0.33	0.24	0.30	0.53
Gross Margin	21.24%	18.92%	9.83%	-0.37%	20.64%
Operating Margin	15.47%	13.19%	3.46%	-8.12%	14.64%
Profit Margin	5.46%	5.32%	-2.04%	-8.48%	2.07%
Free Cash Flow Margin	27.01%	33.01%	28.07%	35.69%	27.87%
Effective Tax Rate	33.67%	31.72%	-	-	41.28%
EBITDA	280.9	278.83	226.47	189.16	327.27
EBITDA Margin	44.31%	47.05%	44.96%	44.35%	50.38%
Depreciation & Amortization	182.84	200.67	209.06	223.78	232.15
EBIT	98.06	78.16	17.41	-34.62	95.12
EBIT Margin	15.47%	13.19%	3.46%	-8.12%	14.64%

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.