Polaris Media ASA (OSL: POL)
Norway
· Delayed Price · Currency is NOK 83.50
0.00 (0.00%)
Dec 20, 2024, 4:28 PM CET
Polaris Media ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 3,371 | 3,416 | 3,406 | 3,472 | 3,233 | 2,221 | Upgrade
|
| Other Revenue | 211.8 | 224.2 | 209.86 | 200.68 | 196.47 | 120.4 | Upgrade
|
| Revenue | 3,583 | 3,640 | 3,616 | 3,673 | 3,429 | 2,342 | Upgrade
|
| Revenue Growth (YoY) | -1.91% | 0.67% | -1.55% | 7.10% | 46.43% | 53.57% | Upgrade
|
| Cost of Revenue | 2,342 | 2,443 | 2,483 | 2,318 | 2,246 | 1,581 | Upgrade
|
| Gross Profit | 1,241 | 1,197 | 1,133 | 1,354 | 1,183 | 760.72 | Upgrade
|
| Other Operating Expenses | 951.91 | 956.31 | 891.71 | 887.36 | 850.34 | 566.62 | Upgrade
|
| Operating Expenses | 1,191 | 1,193 | 1,107 | 1,094 | 1,047 | 709.75 | Upgrade
|
| Operating Income | 49.68 | 4.58 | 26.32 | 260.3 | 136.41 | 50.97 | Upgrade
|
| Interest Expense | -54.5 | -52.3 | -36.81 | -34.07 | -36.76 | -22.31 | Upgrade
|
| Interest & Investment Income | 704.71 | 101.31 | 81.22 | 63.27 | 59.12 | 135.2 | Upgrade
|
| Earnings From Equity Investments | 7.05 | 5.45 | 1.86 | 9.14 | 10.14 | 8.05 | Upgrade
|
| Currency Exchange Gain (Loss) | -2.79 | -2.79 | -1.56 | -0.94 | -1.21 | -0.32 | Upgrade
|
| Other Non Operating Income (Expenses) | -1.08 | -8.28 | 11.78 | -108.65 | -42.33 | -11.91 | Upgrade
|
| EBT Excluding Unusual Items | 703.07 | 47.97 | 82.8 | 189.04 | 125.37 | 159.68 | Upgrade
|
| Merger & Restructuring Charges | -55.66 | -55.66 | - | - | - | -11.6 | Upgrade
|
| Impairment of Goodwill | -6.27 | -5.27 | -4.4 | -2.1 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 5.9 | -5.1 | -0.01 | -6.3 | -0 | -2.99 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | -1.28 | - | Upgrade
|
| Asset Writedown | -69.59 | -63.89 | -1.18 | 5.18 | -3.77 | -0.64 | Upgrade
|
| Legal Settlements | - | - | - | 0.1 | - | - | Upgrade
|
| Other Unusual Items | - | - | - | - | 84.87 | - | Upgrade
|
| Pretax Income | 577.46 | -81.94 | 77.22 | 185.93 | 205.19 | 144.45 | Upgrade
|
| Income Tax Expense | -17.17 | -31.07 | 1.73 | 48.2 | 46.97 | 0.38 | Upgrade
|
| Earnings From Continuing Operations | 594.63 | -50.87 | 75.49 | 137.73 | 158.22 | 144.07 | Upgrade
|
| Minority Interest in Earnings | -8.09 | 3.91 | -27.35 | 12.94 | -61.91 | 16.15 | Upgrade
|
| Net Income | 586.54 | -46.96 | 48.14 | 150.68 | 96.31 | 160.22 | Upgrade
|
| Net Income to Common | 586.54 | -46.96 | 48.14 | 150.68 | 96.31 | 160.22 | Upgrade
|
| Net Income Growth | 4264.76% | - | -68.05% | 56.44% | -39.89% | 72.17% | Upgrade
|
| Shares Outstanding (Basic) | 49 | 49 | 49 | 49 | 49 | 49 | Upgrade
|
| Shares Outstanding (Diluted) | 49 | 49 | 49 | 49 | 49 | 49 | Upgrade
|
| Shares Change (YoY) | 0.07% | 0.04% | -0.04% | 0.25% | - | 1.78% | Upgrade
|
| EPS (Basic) | 11.98 | -0.96 | 0.98 | 3.08 | 1.97 | 3.28 | Upgrade
|
| EPS (Diluted) | 11.98 | -0.96 | 0.98 | 3.08 | 1.97 | 3.28 | Upgrade
|
| EPS Growth | 4261.94% | - | -68.04% | 56.06% | -39.89% | 69.16% | Upgrade
|
| Free Cash Flow | 119.56 | 59.16 | 139.4 | 295.47 | 236.45 | 95.58 | Upgrade
|
| Free Cash Flow Per Share | 2.44 | 1.21 | 2.85 | 6.04 | 4.84 | 1.96 | Upgrade
|
| Dividend Per Share | 1.000 | 1.000 | 1.500 | 2.000 | - | - | Upgrade
|
| Dividend Growth | -33.33% | -33.33% | -25.00% | - | - | - | Upgrade
|
| Gross Margin | 34.63% | 32.89% | 31.34% | 36.87% | 34.50% | 32.48% | Upgrade
|
| Operating Margin | 1.39% | 0.13% | 0.73% | 7.09% | 3.98% | 2.18% | Upgrade
|
| Profit Margin | 16.37% | -1.29% | 1.33% | 4.10% | 2.81% | 6.84% | Upgrade
|
| Free Cash Flow Margin | 3.34% | 1.63% | 3.86% | 8.05% | 6.90% | 4.08% | Upgrade
|
| EBITDA | 119.45 | 87.75 | 109.8 | 352.58 | 229.84 | 123.9 | Upgrade
|
| EBITDA Margin | 3.33% | 2.41% | 3.04% | 9.60% | 6.70% | 5.29% | Upgrade
|
| D&A For EBITDA | 69.77 | 83.17 | 83.48 | 92.29 | 93.43 | 72.93 | Upgrade
|
| EBIT | 49.68 | 4.58 | 26.32 | 260.3 | 136.41 | 50.97 | Upgrade
|
| EBIT Margin | 1.39% | 0.13% | 0.73% | 7.09% | 3.98% | 2.18% | Upgrade
|
| Effective Tax Rate | - | - | 2.24% | 25.92% | 22.89% | 0.26% | Upgrade
|
| Revenue as Reported | 3,587 | 3,644 | 3,630 | 3,684 | 3,516 | 2,343 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.