Verve Group Media SE (ETR:VRV)
Germany · Delayed Price · Currency is EUR 1.100
+0.050 (4.76%)
At close: Sep 2, 2026
Verve Group Media SE 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 |
Operating Revenue | 625.27 | 550.92 | 437.01 | 321.98 | 324.44 | 252.17 |
Other Revenue | - | - | 0 | - | - | - |
| 625.27 | 550.92 | 437.01 | 321.98 | 324.44 | 252.17 | |
Revenue Growth | 32.16% | 26.07% | 35.72% | -0.76% | 28.66% | 79.84% |
Cost of Revenue | 388.95 | 314.56 | 236.71 | 180.56 | 188.62 | 137.97 |
Gross Profit | 236.32 | 236.37 | 200.3 | 141.42 | 135.83 | 114.2 |
Selling, General & Admin | 121.86 | 107.89 | 83.87 | 82.69 | 76.21 | 57.27 |
Other Operating Expenses | 2.99 | 6.39 | 1.98 | -0.33 | -2.19 | -2.04 |
Operating Expenses | 189.11 | 167.33 | 124.09 | 111.82 | 132.15 | 83.47 |
Operating Income | 47.21 | 69.04 | 76.21 | 29.6 | 3.67 | 30.73 |
Interest Expense | -60.87 | -68.23 | -64.89 | -55.5 | -38.31 | -22.82 |
Interest & Investment Income | 2.5 | 6.36 | 6.41 | 5.44 | 0.35 | 0.91 |
Currency Exchange Gain (Loss) | -2.4 | -2.4 | -3.5 | -1.96 | 5.4 | 6.07 |
Other Non Operating Income (Expenses) | 3.45 | 2.43 | 1.26 | 3.54 | 8.82 | -0 |
EBT Excluding Unusual Items | -10.1 | 7.2 | 15.49 | -18.88 | -20.07 | 14.89 |
Other Unusual Items | - | - | 16.32 | 67.82 | 8.73 | - |
Pretax Income | -10.1 | 7.2 | 31.8 | 48.94 | -11.34 | 14.89 |
Income Tax Expense | 0.25 | 6.51 | 3 | 2.72 | 9.06 | -1.17 |
Earnings From Continuing Operations | -10.34 | 0.69 | 28.81 | 46.22 | -20.41 | 16.05 |
Net Income to Company | -10.34 | 0.69 | 28.81 | 46.22 | -20.41 | 16.05 |
Minority Interest in Earnings | 0 | 0.01 | -0.01 | 0.51 | 0.09 | 0.01 |
Net Income | -10.34 | 0.7 | 28.8 | 46.73 | -20.32 | 16.06 |
Net Income to Common | -10.34 | 0.7 | 28.8 | 46.73 | -20.32 | 16.06 |
Net Income Growth | - | -97.59% | -38.38% | - | - | 425.04% |
Shares Outstanding (Basic) | 191 | 185 | 173 | 159 | 156 | 142 |
Shares Outstanding (Diluted) | 191 | 206 | 194 | 177 | 156 | 142 |
Shares Change | -6.36% | 6.27% | 9.30% | 13.62% | 10.21% | 48.18% |
EPS (Basic) | -0.05 | 0.00 | 0.17 | 0.29 | -0.13 | 0.11 |
EPS (Diluted) | -0.05 | 0.00 | 0.14 | 0.26 | -0.13 | 0.11 |
EPS Growth | - | -97.59% | -46.15% | - | - | 266.67% |
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 | 94.68 | 45.52 | 133.26 | 68.94 | 128.84 | 59.56 |
Free Cash Flow Per Share | 0.50 | 0.22 | 0.69 | 0.39 | 0.82 | 0.42 |
Gross Margin | 37.80% | 42.90% | 45.83% | 43.92% | 41.86% | 45.29% |
Operating Margin | 7.55% | 12.53% | 17.44% | 9.19% | 1.13% | 12.19% |
Profit Margin | -1.65% | 0.13% | 6.59% | 14.51% | -6.26% | 6.37% |
Free Cash Flow Margin | 15.14% | 8.26% | 30.49% | 21.41% | 39.71% | 23.62% |
EBITDA | 81.93 | 92.55 | 94.1 | 46.27 | 55.86 | 58.97 |
EBITDA Margin | 13.10% | 16.80% | 21.53% | 14.37% | 17.22% | 23.39% |
D&A For EBITDA | 34.71 | 23.51 | 17.9 | 16.67 | 52.19 | 28.24 |
EBIT | 47.21 | 69.04 | 76.21 | 29.6 | 3.67 | 30.73 |
EBIT Margin | 7.55% | 12.53% | 17.44% | 9.19% | 1.13% | 12.19% |
Effective Tax Rate | - | 90.43% | 9.43% | 5.55% | - | - |
Advertising Expenses | - | - | - | - | - | 0.35 |