MFE-Mediaforeurope N.V. (BIT: MFEB)

MFE-Mediaforeurope Income Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Operating Revenue	611.46	650.25	544.85	420.42	331.61	327.36
Revenue	611.46	650.25	544.85	420.42	331.61	327.36
Revenue Growth (YoY)	-0.38%	19.34%	29.60%	26.78%	1.30%	16.82%
Cost of Revenue	329.94	358.79	313.99	237.29	177.19	179.07
Gross Profit	281.52	291.46	230.86	183.13	154.42	148.29
Selling, General & Admin	165.01	156.16	122.8	102.02	91.39	87.51
Other Operating Expenses	-1.25	-1.82	-3.62	-0.71	-2.1	-1.52
Operating Expenses	200.28	187.06	143.56	122.15	107.6	102.74
Operating Income	81.24	104.4	87.3	60.98	46.82	45.55
Interest Expense	-12.67	-10.79	-2.56	-1.96	-1.38	-1.39
Interest & Investment Income	1.58	0.76	0.17	0.19	0.18	0.32
Earnings From Equity Investments	2.06	0.61	2.36	0.51	0.21	0.18
Currency Exchange Gain (Loss)	-2.58	-3.76	-0.86	-1.43	-0.92	-0.15
Other Non Operating Income (Expenses)	4.58	0.89	-3.23	-0.74	-0.28	-0.36
EBT Excluding Unusual Items	74.21	92.11	83.18	57.55	44.62	44.14
Gain (Loss) on Sale of Investments	0.98	1.09	0.21	0.03	-	-
Gain (Loss) on Sale of Assets	0.04	0.07	0.05	0.35	0.05	0.84
Asset Writedown	-0.07	-0.06	-0.04	-0	-0.17	-0.02
Other Unusual Items	-	-	-	3.13	-	-
Pretax Income	75.16	93.21	83.4	61.06	44.51	44.96
Income Tax Expense	14.79	18.73	18.6	11.97	9.39	9.91
Earnings From Continuing Operations	60.36	74.47	64.8	49.09	35.12	35.05
Net Income to Company	-	74.47	64.8	49.09	35.12	35.05
Minority Interest in Earnings	-1.88	-3.53	-2.68	-0.03	-0.01	-0.03
Net Income	58.48	70.94	62.12	49.06	35.11	35.02
Net Income to Common	58.48	70.94	62.12	49.06	35.11	35.02
Net Income Growth	-13.48%	14.19%	26.63%	39.72%	0.27%	14.15%
Shares Outstanding (Basic)	107	101	100	100	100	100
Shares Outstanding (Diluted)	107	101	100	100	100	100
Shares Change (YoY)	7.72%	1.44%	-0.31%	0.05%	-0.08%	-0.07%
EPS (Basic)	0.55	0.70	0.62	0.49	0.35	0.35
EPS (Diluted)	0.55	0.70	0.62	0.49	0.35	0.35
EPS Growth	-19.68%	12.57%	27.02%	39.65%	0.34%	14.23%
Free Cash Flow	69.1	81.09	47.11	39.23	48.84	31.83
Free Cash Flow Per Share	0.64	0.80	0.47	0.39	0.49	0.32
Dividend Per Share	0.190	0.190	0.180	0.150	0.120	0.120
Dividend Growth	5.56%	5.56%	20.00%	25.00%	0%	20.00%
Gross Margin	46.04%	44.82%	42.37%	43.56%	46.57%	45.30%
Operating Margin	13.29%	16.05%	16.02%	14.50%	14.12%	13.91%
Profit Margin	9.56%	10.91%	11.40%	11.67%	10.59%	10.70%
Free Cash Flow Margin	11.30%	12.47%	8.65%	9.33%	14.73%	9.72%
EBITDA	103.74	128.05	111.68	81.82	65.14	56.82
EBITDA Margin	16.97%	19.69%	20.50%	19.46%	19.64%	17.36%
D&A For EBITDA	22.49	23.66	24.38	20.84	18.32	11.27
EBIT	81.24	104.4	87.3	60.98	46.82	45.55
EBIT Margin	13.29%	16.05%	16.02%	14.50%	14.12%	13.91%
Effective Tax Rate	19.68%	20.10%	22.31%	19.60%	21.10%	22.04%

Source: S&P Capital IQ. Standard template. Financial Sources.