ad pepper media International N.V. (LON:0OOS)

LON:0OOS Income Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	21.49	21.75	24.87	27.65	25.62	21.79
Revenue Growth (YoY)	-6.82%	-12.54%	-10.05%	7.93%	17.57%	7.47%
Cost of Revenue	0.67	0.87	1.16	1.06	0.93	0.82
Gross Profit	20.82	20.88	23.7	26.59	24.69	20.97
Selling, General & Admin	20.91	22.65	23.8	23.45	20.52	19.08
Other Operating Expenses	-0.22	0.01	0.52	0.26	-0.84	-0.01
Operating Expenses	20.69	22.66	24.32	23.71	19.68	19.07
Operating Income	0.13	-1.78	-0.62	2.88	5.01	1.89
Interest Expense	-0.06	-0.05	-0.07	-0.12	-0.12	-0.11
Interest & Investment Income	0.31	0.21	0.06	0.03	0.01	0.02
Earnings From Equity Investments	0.2	0.2	-	-	-	-
Currency Exchange Gain (Loss)	-0.08	-0.08	-0.04	-0.19	-0.04	-0.15
Other Non Operating Income (Expenses)	0	0	-0.01	-	-	-
EBT Excluding Unusual Items	0.5	-1.5	-0.67	2.6	4.85	1.65
Gain (Loss) on Sale of Investments	-	-	-0.12	0.05	-	-0.12
Gain (Loss) on Sale of Assets	0.01	0.01	-0.05	0.06	0.01	0.01
Other Unusual Items	0.64	0.87	0.89	0.45	0.47	0.77
Pretax Income	1.15	-0.63	0.06	3.16	5.33	2.31
Income Tax Expense	0.15	0.07	0.31	0.59	0.99	0.39
Earnings From Continuing Operations	1	-0.7	-0.25	2.56	4.34	1.92
Minority Interest in Earnings	-0.47	-0.25	-0.64	-0.84	-0.68	-0.57
Net Income	0.52	-0.94	-0.89	1.73	3.66	1.35
Net Income to Common	0.52	-0.94	-0.89	1.73	3.66	1.35
Net Income Growth	-	-	-	-52.92%	171.01%	447.37%
Shares Outstanding (Basic)	22	21	20	21	21	21
Shares Outstanding (Diluted)	22	21	20	21	21	21
Shares Change (YoY)	8.60%	1.96%	-3.33%	-0.75%	-0.17%	-0.62%
EPS (Basic)	0.02	-0.05	-0.04	0.08	0.17	0.06
EPS (Diluted)	0.02	-0.05	-0.04	0.08	0.17	0.06
EPS Growth	-	-	-	-52.94%	183.33%	500.00%
Free Cash Flow	0.35	1.19	1.82	2.09	3.06	5.96
Free Cash Flow Per Share	0.02	0.06	0.09	0.10	0.14	0.28
Gross Margin	96.88%	95.99%	95.32%	96.17%	96.38%	96.24%
Operating Margin	0.60%	-8.20%	-2.48%	10.41%	19.55%	8.69%
Profit Margin	2.44%	-4.34%	-3.59%	6.24%	14.30%	6.21%
Free Cash Flow Margin	1.61%	5.45%	7.32%	7.55%	11.95%	27.35%
EBITDA	0.09	-1.67	-0.45	3.05	5.22	2.05
EBITDA Margin	0.40%	-7.70%	-1.79%	11.04%	20.37%	9.41%
D&A For EBITDA	-0.04	0.11	0.17	0.17	0.21	0.16
EBIT	0.13	-1.78	-0.62	2.88	5.01	1.89
EBIT Margin	0.60%	-8.20%	-2.48%	10.41%	19.55%	8.69%
Effective Tax Rate	13.30%	-	546.43%	18.76%	18.59%	16.88%
Revenue as Reported	21.49	21.75	24.87	27.65	25.62	21.79
Advertising Expenses	-	0.33	0.34	0.37	0.26	0.25

Source: S&P Global Market Intelligence. Standard template. Financial Sources.