Alter Ego Media S.A. (ATH:AEM)
Greece · Delayed Price · Currency is EUR 6.56
+0.10 (1.55%)
At close: Oct 13, 2026
Alter Ego Media Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 154.95 | 140.08 | 124.37 | 108.37 | 105.38 | 78.84 | |
Revenue Growth | 20.40% | 12.63% | 14.76% | 2.84% | 33.66% | 62.39% |
Cost of Revenue | 99.96 | 89.69 | 90 | 81.08 | 86.68 | 74.92 |
Gross Profit | 54.99 | 50.39 | 34.36 | 27.29 | 18.7 | 3.93 |
Selling, General & Admin | 24.93 | 22.19 | 21.8 | 22.32 | 19.9 | 15.41 |
Other Operating Expenses | -3.64 | -0.8 | -4.58 | -3.01 | -0.69 | -0.68 |
Operating Expenses | 21.29 | 21.39 | 17.22 | 19.32 | 19.2 | 14.73 |
Operating Income | 33.7 | 28.99 | 17.14 | 7.97 | -0.51 | -10.8 |
Interest Expense | -3.55 | -3.09 | -3.97 | -3.51 | -3.11 | -2.17 |
Interest & Investment Income | 0.4 | 0.65 | 0 | 0 | 0 | 0 |
Earnings From Equity Investments | 0.15 | 0.11 | 0.16 | 0.17 | 0.1 | 0.05 |
Currency Exchange Gain (Loss) | 0.15 | 0.16 | -0.07 | 0.13 | 0.35 | 0.18 |
Other Non Operating Income (Expenses) | -0.17 | -0.25 | -0.35 | -0.68 | 7.11 | 7.58 |
EBT Excluding Unusual Items | 30.69 | 26.57 | 12.92 | 4.09 | 3.93 | -5.17 |
Gain (Loss) on Sale of Assets | 0.01 | 0.01 | -0.01 | -0.01 | - | - |
Other Unusual Items | -0.18 | - | - | 0.07 | - | - |
Pretax Income | 30.52 | 26.58 | 12.91 | 4.15 | 3.93 | -5.17 |
Income Tax Expense | 6.11 | 6.91 | 2.03 | 0.26 | 0 | - |
Earnings From Continuing Operations | 24.41 | 19.67 | 10.88 | 3.89 | 3.93 | -5.17 |
Minority Interest in Earnings | -0.59 | -0.01 | - | - | - | - |
Net Income | 23.82 | 19.66 | 10.88 | 3.89 | 3.93 | -5.17 |
Net Income to Common | 23.82 | 19.66 | 10.88 | 3.89 | 3.93 | -5.17 |
Net Income Growth | 50.36% | 80.72% | 180.02% | -1.10% | - | - |
Shares Outstanding (Basic) | 58 | 57 | 43 | - | 1 | 1 |
Shares Outstanding (Diluted) | 58 | 57 | 43 | - | 1 | 1 |
Shares Change | 19.24% | 32.70% | - | - | - | - |
EPS (Basic) | 0.41 | 0.35 | 0.25 | - | 6.89 | -9.08 |
EPS (Diluted) | 0.41 | 0.35 | 0.25 | - | 6.89 | -9.08 |
EPS Growth | 27.74% | 38.63% | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 39.49 | 33.48 | 38.87 | 37.2 | -13.58 | -17.88 |
Free Cash Flow Per Share | 0.68 | 0.59 | 0.91 | - | -23.83 | -31.36 |
Dividend Per Share | 0.030 | 0.030 | 0.100 | - | - | - |
Dividend Growth | -70.00% | -70.00% | - | - | - | - |
Gross Margin | 35.49% | 35.97% | 27.63% | 25.18% | 17.74% | 4.98% |
Operating Margin | 21.75% | 20.70% | 13.79% | 7.36% | -0.48% | -13.70% |
Profit Margin | 15.37% | 14.04% | 8.75% | 3.58% | 3.73% | -6.56% |
Free Cash Flow Margin | 25.49% | 23.90% | 31.26% | 34.32% | -12.89% | -22.67% |
EBITDA | 26.96 | 34 | 21.98 | 9.52 | 1.1 | -9.44 |
EBITDA Margin | 17.40% | 24.27% | 17.67% | 8.79% | 1.04% | -11.98% |
D&A For EBITDA | -6.74 | 5.01 | 4.83 | 1.55 | 1.61 | 1.36 |
EBIT | 33.7 | 28.99 | 17.14 | 7.97 | -0.51 | -10.8 |
EBIT Margin | 21.75% | 20.70% | 13.79% | 7.36% | -0.48% | -13.70% |
Effective Tax Rate | 20.02% | 26.01% | 15.73% | 6.29% | 0.08% | - |