North Media A/S (FRA:3S8)
Germany · Delayed Price · Currency is EUR 6.26
+0.04 (0.64%)
Last updated: Jan 26, 2026, 8:17 AM 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 |
| 1,279 | 1,301 | 915.1 | 995.3 | 1,034 | 1,045 | |
Revenue Growth (YoY) | 8.79% | 42.21% | -8.06% | -3.71% | -1.13% | -0.02% |
Cost of Revenue | 688.8 | 676.7 | 405.5 | 432.4 | 413.1 | 425.6 |
Gross Profit | 590.4 | 624.7 | 509.6 | 562.9 | 620.5 | 619.8 |
Selling, General & Admin | 494 | 481.1 | 334.9 | 352.5 | 333.2 | 357.5 |
Other Operating Expenses | -7.3 | -9.9 | -7.2 | -8.8 | -4.9 | -8.1 |
Operating Expenses | 526.1 | 530.5 | 354.6 | 371.4 | 356 | 379.6 |
Operating Income | 64.3 | 94.2 | 155 | 191.5 | 264.5 | 240.2 |
Interest Expense | -6.4 | -7.5 | -3.9 | -4.5 | -4.7 | -5.1 |
Interest & Investment Income | 22.6 | 218.8 | 192.8 | 1.2 | 103.3 | 154.6 |
Earnings From Equity Investments | 0.2 | -0.5 | 2.6 | 7.4 | 4.2 | -1.1 |
Currency Exchange Gain (Loss) | - | - | -1.5 | -0.2 | 0.4 | -0.5 |
Other Non Operating Income (Expenses) | - | - | 0.1 | - | - | - |
EBT Excluding Unusual Items | 80.7 | 305 | 345.1 | 195.4 | 367.7 | 388.1 |
Gain (Loss) on Sale of Investments | -0.1 | -0.1 | -0.1 | -194 | -0.6 | - |
Asset Writedown | -169.1 | -169.1 | - | - | -20.1 | - |
Pretax Income | -88.5 | 135.8 | 345 | 1.4 | 347 | 388.1 |
Income Tax Expense | 21.4 | 63.3 | 76.8 | -0.7 | 73.4 | 85.1 |
Earnings From Continuing Operations | -109.9 | 72.5 | 268.2 | 2.1 | 273.6 | 303 |
Earnings From Discontinued Operations | 8.4 | -10.8 | -3.8 | - | - | 3.5 |
Net Income to Company | -101.5 | 61.7 | 264.4 | 2.1 | 273.6 | 306.5 |
Net Income | -101.5 | 61.7 | 264.4 | 2.1 | 273.6 | 306.5 |
Net Income to Common | -101.5 | 61.7 | 264.4 | 2.1 | 273.6 | 306.5 |
Net Income Growth | - | -76.66% | 12490.48% | -99.23% | -10.73% | 49.29% |
Shares Outstanding (Basic) | 18 | 18 | 19 | 18 | 18 | 18 |
Shares Outstanding (Diluted) | 18 | 18 | 19 | 19 | 19 | 18 |
Shares Change (YoY) | -0.34% | -2.16% | - | -0.54% | 1.09% | -1.07% |
EPS (Basic) | -5.62 | 3.41 | 14.29 | 0.11 | 15.03 | 16.93 |
EPS (Diluted) | -5.63 | 3.40 | 14.29 | 0.10 | 14.70 | 16.70 |
EPS Growth | - | -76.21% | 14191.89% | -99.32% | -11.98% | 51.82% |
Free Cash Flow | -40.4 | -33.7 | 114.2 | 171.1 | 137.3 | 200.1 |
Free Cash Flow Per Share | -2.24 | -1.86 | 6.17 | 9.25 | 7.38 | 10.88 |
Dividend Per Share | - | - | 4.000 | 4.000 | 5.000 | 5.000 |
Dividend Growth | - | - | - | -20.00% | - | 25.00% |
Gross Margin | 46.15% | 48.00% | 55.69% | 56.56% | 60.03% | 59.29% |
Operating Margin | 5.03% | 7.24% | 16.94% | 19.24% | 25.59% | 22.98% |
Profit Margin | -7.94% | 4.74% | 28.89% | 0.21% | 26.47% | 29.32% |
Free Cash Flow Margin | -3.16% | -2.59% | 12.48% | 17.19% | 13.28% | 19.14% |
EBITDA | 115.9 | 149.1 | 181.9 | 217.2 | 291.3 | 269 |
EBITDA Margin | 9.06% | 11.46% | 19.88% | 21.82% | 28.18% | 25.73% |
D&A For EBITDA | 51.6 | 54.9 | 26.9 | 25.7 | 26.8 | 28.8 |
EBIT | 64.3 | 94.2 | 155 | 191.5 | 264.5 | 240.2 |
EBIT Margin | 5.03% | 7.24% | 16.94% | 19.24% | 25.59% | 22.98% |
Effective Tax Rate | - | 46.61% | 22.26% | - | 21.15% | 21.93% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.