North Media A/S (CPH:NORTHM)
Denmark
· Delayed Price · Currency is DKK 39.00
+1.10 (2.90%)
May 22, 2025, 4:59 PM CET
North Media Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 1,293 | 1,301 | 915.1 | 995.3 | 1,034 | 1,045 | Upgrade
|
| Revenue Growth (YoY) | 30.08% | 42.21% | -8.06% | -3.71% | -1.13% | -0.02% | Upgrade
|
| Cost of Revenue | 682.1 | 676.7 | 405.5 | 432.4 | 413.1 | 425.6 | Upgrade
|
| Gross Profit | 610.9 | 624.7 | 509.6 | 562.9 | 620.5 | 619.8 | Upgrade
|
| Selling, General & Admin | 497.5 | 481.1 | 334.9 | 352.5 | 333.2 | 357.5 | Upgrade
|
| Other Operating Expenses | -9.8 | -9.9 | -7.2 | -8.8 | -4.9 | -8.1 | Upgrade
|
| Operating Expenses | 530.2 | 530.5 | 354.6 | 371.4 | 356 | 379.6 | Upgrade
|
| Operating Income | 80.7 | 94.2 | 155 | 191.5 | 264.5 | 240.2 | Upgrade
|
| Interest Expense | -6.8 | -7.5 | -3.9 | -4.5 | -4.7 | -5.1 | Upgrade
|
| Interest & Investment Income | 63.1 | 218.8 | 192.8 | 1.2 | 103.3 | 154.6 | Upgrade
|
| Earnings From Equity Investments | - | -0.5 | 2.6 | 7.4 | 4.2 | -1.1 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | -1.5 | -0.2 | 0.4 | -0.5 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.8 | - | 0.1 | - | - | - | Upgrade
|
| EBT Excluding Unusual Items | 136.2 | 305 | 345.1 | 195.4 | 367.7 | 388.1 | Upgrade
|
| Gain (Loss) on Sale of Investments | -151.8 | -0.1 | -0.1 | -194 | -0.6 | - | Upgrade
|
| Asset Writedown | -169.1 | -169.1 | - | - | -20.1 | - | Upgrade
|
| Pretax Income | -184.7 | 135.8 | 345 | 1.4 | 347 | 388.1 | Upgrade
|
| Income Tax Expense | -1 | 63.3 | 76.8 | -0.7 | 73.4 | 85.1 | Upgrade
|
| Earnings From Continuing Operations | -183.7 | 72.5 | 268.2 | 2.1 | 273.6 | 303 | Upgrade
|
| Earnings From Discontinued Operations | 0.9 | -10.8 | -3.8 | - | - | 3.5 | Upgrade
|
| Net Income to Company | -182.8 | 61.7 | 264.4 | 2.1 | 273.6 | 306.5 | Upgrade
|
| Net Income | -182.8 | 61.7 | 264.4 | 2.1 | 273.6 | 306.5 | Upgrade
|
| Net Income to Common | -182.8 | 61.7 | 264.4 | 2.1 | 273.6 | 306.5 | Upgrade
|
| Net Income Growth | - | -76.66% | 12490.48% | -99.23% | -10.73% | 49.29% | Upgrade
|
| Shares Outstanding (Basic) | 19 | 18 | 19 | 18 | 18 | 18 | Upgrade
|
| Shares Outstanding (Diluted) | 19 | 18 | 19 | 19 | 19 | 18 | Upgrade
|
| Shares Change (YoY) | 0.53% | -2.16% | - | -0.54% | 1.09% | -1.07% | Upgrade
|
| EPS (Basic) | -9.87 | 3.41 | 14.29 | 0.11 | 15.03 | 16.93 | Upgrade
|
| EPS (Diluted) | -9.88 | 3.40 | 14.29 | 0.10 | 14.70 | 16.70 | Upgrade
|
| EPS Growth | - | -76.21% | 14191.89% | -99.32% | -11.98% | 51.82% | Upgrade
|
| Free Cash Flow | -52.8 | -33.7 | 114.2 | 171.1 | 137.3 | 200.1 | Upgrade
|
| Free Cash Flow Per Share | -2.85 | -1.86 | 6.17 | 9.25 | 7.38 | 10.88 | Upgrade
|
| Dividend Per Share | - | - | 4.000 | 4.000 | 5.000 | 5.000 | Upgrade
|
| Dividend Growth | - | - | - | -20.00% | - | 25.00% | Upgrade
|
| Gross Margin | 47.25% | 48.00% | 55.69% | 56.56% | 60.03% | 59.29% | Upgrade
|
| Operating Margin | 6.24% | 7.24% | 16.94% | 19.24% | 25.59% | 22.98% | Upgrade
|
| Profit Margin | -14.14% | 4.74% | 28.89% | 0.21% | 26.47% | 29.32% | Upgrade
|
| Free Cash Flow Margin | -4.08% | -2.59% | 12.48% | 17.19% | 13.28% | 19.14% | Upgrade
|
| EBITDA | 134.03 | 149.1 | 181.9 | 217.2 | 291.3 | 269 | Upgrade
|
| EBITDA Margin | 10.37% | 11.46% | 19.88% | 21.82% | 28.18% | 25.73% | Upgrade
|
| D&A For EBITDA | 53.33 | 54.9 | 26.9 | 25.7 | 26.8 | 28.8 | Upgrade
|
| EBIT | 80.7 | 94.2 | 155 | 191.5 | 264.5 | 240.2 | Upgrade
|
| EBIT Margin | 6.24% | 7.24% | 16.94% | 19.24% | 25.59% | 22.98% | Upgrade
|
| Effective Tax Rate | - | 46.61% | 22.26% | - | 21.15% | 21.93% | Upgrade
|
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.