ProSiebenSat.1 Media SE Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	3,675	3,918	3,852	4,163	4,495
Revenue Growth (YoY)	-6.20%	1.71%	-7.47%	-7.39%	11.07%
Cost of Revenue	2,572	2,549	2,594	2,528	2,603
Gross Profit	1,103	1,369	1,258	1,635	1,892
Selling, General & Admin	1,059	1,064	1,142	1,179	1,213
Other Operating Expenses	-23	-32	-19	-29	-27
Operating Expenses	1,036	1,032	1,123	1,150	1,186
Operating Income	67	337	135	485	706
Interest Expense	-71	-81	-77	-42	-55
Interest & Investment Income	13	27	15	14	16
Earnings From Equity Investments	4	6	2	-24	-41
Currency Exchange Gain (Loss)	-4	9	1	4	1
Other Non Operating Income (Expenses)	-65	17	-42	-72	143
EBT Excluding Unusual Items	-56	315	34	365	770
Impairment of Goodwill	-137	-386	-2	-171	-
Gain (Loss) on Sale of Investments	-	-	23	-18	-3
Gain (Loss) on Sale of Assets	-34	-	-2	18	-10
Asset Writedown	-45	7	-218	-96	-143
Pretax Income	-269	-62	-164	98	614
Income Tax Expense	-88	60	-30	147	163
Earnings From Continuing Operations	-181	-122	-134	-49	451
Net Income to Company	-181	-122	-134	-49	451
Minority Interest in Earnings	12	173	10	54	5
Net Income	-169	51	-124	5	456
Net Income to Common	-169	51	-124	5	456
Net Income Growth	-	-	-	-98.90%	70.79%
Shares Outstanding (Basic)	231	227	227	226	226
Shares Outstanding (Diluted)	231	228	227	227	227
Shares Change (YoY)	1.30%	0.25%	0.04%	-0.10%	0.08%
EPS (Basic)	-0.73	0.22	-0.55	0.02	2.02
EPS (Diluted)	-0.73	0.22	-0.55	0.02	2.01
EPS Growth	-	-	-	-98.91%	70.47%
Free Cash Flow	924	994	1,021	1,137	1,321
Free Cash Flow Per Share	4.01	4.37	4.50	5.01	5.81
Dividend Per Share	0.050	0.050	0.050	0.050	0.800
Dividend Growth	-	-	-	-93.75%	63.27%
Gross Margin	30.01%	34.94%	32.66%	39.27%	42.09%
Operating Margin	1.82%	8.60%	3.50%	11.65%	15.71%
Profit Margin	-4.60%	1.30%	-3.22%	0.12%	10.14%
Free Cash Flow Margin	25.14%	25.37%	26.51%	27.31%	29.39%
EBITDA	222	485	284	686	928
EBITDA Margin	6.04%	12.38%	7.37%	16.48%	20.64%
D&A For EBITDA	155	148	149	201	222
EBIT	67	337	135	485	706
EBIT Margin	1.82%	8.60%	3.50%	11.65%	15.71%
Effective Tax Rate	-	-	-	150.00%	26.55%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.