North Media A/S (CPH:NORTHM)
Denmark · Delayed Price · Currency is DKK 45.20
+0.30 (0.67%)
Jul 28, 2026, 3:58 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 1,279 | 1,296 | 1,301 | 915.1 | 995.3 | 1,034 | |
Revenue Growth | -1.07% | -0.41% | 42.21% | -8.06% | -3.71% | -1.13% |
Cost of Revenue | 674.1 | 691.9 | 676.7 | 405.5 | 432.4 | 413.1 |
Gross Profit | 605.1 | 604.1 | 624.7 | 509.6 | 562.9 | 620.5 |
Selling, General & Admin | 478.5 | 486.5 | 481.1 | 334.9 | 352.5 | 333.2 |
Depreciation & Amortization Expenses | 61.1 | 58.4 | 228.4 | 26.9 | 27.7 | 47.8 |
Other Operating Expenses | -6.4 | -7 | -9.9 | -7.2 | -8.8 | -4.9 |
Total Operating Expenses | 533.2 | 537.9 | 699.6 | 354.6 | 371.4 | 376.1 |
Operating Income | 71.9 | 66.2 | -74.9 | 155 | 191.5 | 244.4 |
Interest Income | 128.7 | 16.6 | 218.3 | 195.4 | -185.4 | 107.9 |
Interest Expense | -7.7 | -7.7 | -7.6 | -5.4 | -4.7 | 5.3 |
Total Non-Operating Income (Expense) | 121 | 8.9 | 210.7 | 190 | -190.1 | 113.2 |
Pretax Income | 192.9 | 75.1 | 135.8 | 345 | 1.4 | 347 |
Provision for Income Taxes | -44.9 | -21 | -63.3 | -76.8 | 0.7 | -73.4 |
Net Income | 148 | 54.1 | 72.5 | 268.2 | 0.7 | 420.4 |
Earnings From Discontinued Operations | 1.8 | 12.1 | -10.8 | -3.8 | - | - |
Net Income to Common | 149.8 | 66.2 | 61.7 | 264.4 | 2.1 | 273.6 |
Net Income Growth | - | 7.29% | -76.66% | 12490.48% | -99.23% | -10.73% |
Shares Outstanding (Basic) | 18 | 18 | 18 | 19 | 18 | 18 |
Shares Outstanding (Diluted) | 18 | 18 | 18 | 19 | 19 | 19 |
Shares Change | -1.27% | - | -2.16% | - | -0.54% | 1.09% |
EPS (Basic) | 8.30 | 3.70 | 3.40 | 14.30 | 0.10 | 15.00 |
EPS (Diluted) | 8.30 | 3.70 | 3.40 | 14.30 | 0.10 | 14.70 |
EPS Growth | - | 8.82% | -76.22% | 14200.00% | -99.32% | -11.98% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 | 51.5 | 24.5 | -33.7 | 114.2 | 171.1 | 130.6 |
Free Cash Flow Growth | - | - | - | -33.26% | 31.01% | -34.73% |
Free Cash Flow Per Share | 2.85 | 1.35 | -1.86 | 6.17 | 9.25 | 7.02 |
Dividends Per Share | 1.250 | 1.250 | - | 4.000 | 4.000 | 5.000 |
Dividend Growth | - | - | - | 0% | -20.00% | 0% |
Gross Margin | 47.30% | 46.61% | 48.00% | 55.69% | 56.56% | 60.03% |
Operating Margin | 5.62% | 5.11% | -5.76% | 16.94% | 19.24% | 23.65% |
Profit Margin | 11.57% | 4.17% | 5.57% | 29.31% | 0.07% | 40.67% |
FCF Margin | 4.03% | 1.89% | -2.59% | 12.48% | 17.19% | 12.64% |
EBITDA | 86.6 | 66.2 | -74.9 | 155 | 191.5 | 272.1 |
EBITDA Margin | 6.77% | 5.11% | -5.76% | 16.94% | 19.24% | 26.33% |
EBIT | 71.9 | 66.2 | -74.9 | 155 | 191.5 | 244.4 |
EBIT Margin | 5.62% | 5.11% | -5.76% | 16.94% | 19.24% | 23.65% |
Effective Tax Rate | -23.28% | -27.96% | -46.61% | -22.26% | 50.00% | -21.15% |