National CineMedia, Inc. (FRA:XWM0)
Germany · Delayed Price · Currency is EUR 3.160
-0.040 (-1.25%)
Last updated: Jan 23, 2026, 8:10 AM CET
National CineMedia Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 25, 2025 | Dec '24 Dec 26, 2024 | Dec '23 Dec 28, 2023 | Dec '22 Dec 29, 2022 | Dec '21 Dec 30, 2021 | Dec '20 Dec 31, 2020 |
| 236.3 | 240.8 | 165.2 | 249.2 | 114.6 | 90.4 | |
Revenue Growth (YoY) | -3.67% | 45.76% | -33.71% | 117.45% | 26.77% | -79.68% |
Cost of Revenue | 126.7 | 124.8 | 80.1 | 117.9 | 76.9 | 43.5 |
Gross Profit | 109.6 | 116 | 85.1 | 131.3 | 37.7 | 46.9 |
Selling, General & Admin | 87.5 | 92.3 | 86.9 | 86.7 | 70.7 | 68.5 |
Amortization of Goodwill & Intangibles | 34.9 | 37.8 | 22.4 | 25 | 24.7 | 24.6 |
Operating Expenses | 126.9 | 134.7 | 112.4 | 118.2 | 106.1 | 105.8 |
Operating Income | -17.3 | -18.7 | -27.3 | 13.1 | -68.4 | -58.9 |
Interest Expense | -0.8 | -1.7 | -27.9 | -79.7 | -64.8 | -55.8 |
Interest & Investment Income | 1.9 | 2.4 | 0.1 | - | - | 0.6 |
Earnings From Equity Investments | 0.4 | 1.2 | 0.6 | 0.4 | 0.1 | -0.2 |
Other Non Operating Income (Expenses) | 3.1 | -4.5 | -9.8 | -1.9 | 16.1 | 152.7 |
EBT Excluding Unusual Items | -12.7 | -21.3 | -64.3 | -68.1 | -117 | 38.4 |
Merger & Restructuring Charges | - | - | - | -0.4 | - | - |
Gain (Loss) on Sale of Investments | - | - | 593.2 | - | - | - |
Gain (Loss) on Sale of Assets | - | - | - | 2.2 | - | - |
Asset Writedown | - | - | - | -5.8 | -0.2 | -2.1 |
Other Unusual Items | -2.3 | -0.8 | 167.8 | 5.9 | -1.2 | -0.4 |
Pretax Income | -15 | -22.1 | 696.7 | -66.2 | -118.4 | 35.9 |
Income Tax Expense | 0.2 | 0.2 | - | - | - | 162.2 |
Earnings From Continuing Operations | -15.2 | -22.3 | 696.7 | -66.2 | -118.4 | -126.3 |
Minority Interest in Earnings | - | - | 8.5 | 37.5 | 69.7 | 60.9 |
Net Income | -15.2 | -22.3 | 705.2 | -28.7 | -48.7 | -65.4 |
Net Income to Common | -15.2 | -22.3 | 705.2 | -28.7 | -48.7 | -65.4 |
Shares Outstanding (Basic) | 94 | 96 | 48 | 8 | 8 | 8 |
Shares Outstanding (Diluted) | 94 | 96 | 49 | 8 | 8 | 8 |
Shares Change (YoY) | -1.92% | 97.36% | 492.60% | 2.63% | 2.45% | 0.22% |
EPS (Basic) | -0.16 | -0.23 | 14.73 | -3.50 | -6.10 | -8.39 |
EPS (Diluted) | -0.16 | -0.23 | 14.34 | -3.50 | -6.10 | -8.40 |
Free Cash Flow | 24.8 | 54.5 | -10 | -50.2 | -100.9 | 47.3 |
Free Cash Flow Per Share | 0.26 | 0.57 | -0.21 | -6.12 | -12.63 | 6.07 |
Dividend Per Share | 0.060 | - | - | 0.600 | 2.000 | 2.600 |
Dividend Growth | - | - | - | -70.00% | -23.08% | -62.86% |
Gross Margin | 46.38% | 48.17% | 51.51% | 52.69% | 32.90% | 51.88% |
Operating Margin | -7.32% | -7.77% | -16.53% | 5.26% | -59.69% | -65.16% |
Profit Margin | -6.43% | -9.26% | 426.88% | -11.52% | -42.50% | -72.34% |
Free Cash Flow Margin | 10.50% | 22.63% | -6.05% | -20.14% | -88.05% | 52.32% |
EBITDA | 19.7 | 21.3 | -3.6 | 40.8 | -64.5 | -54.3 |
EBITDA Margin | 8.34% | 8.85% | -2.18% | 16.37% | -56.28% | -60.07% |
D&A For EBITDA | 37 | 40 | 23.7 | 27.7 | 3.9 | 4.6 |
EBIT | -17.3 | -18.7 | -27.3 | 13.1 | -68.4 | -58.9 |
EBIT Margin | -7.32% | -7.77% | -16.53% | 5.26% | -59.69% | -65.16% |
Effective Tax Rate | - | - | - | - | - | 451.81% |
Advertising Expenses | - | - | - | - | 0.1 | 0.2 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.