First Time Loading...

North Media A/S
CSE:NORTHM

Watchlist Manager
North Media A/S Logo
North Media A/S
CSE:NORTHM
Watchlist
Price: 61.4 DKK 1.66% Market Closed
Updated: May 14, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

949.1m
-34%
Revenue
Growth Rates:
1 Year
-5%
3 Years
-9%
5 Years
-17%
7 Years
-
10 Years
-
149.9m
-39%
Operating Income
Growth Rates:
1 Year
-22%
3 Years
-38%
5 Years
+37%
7 Years
-
10 Years
-
264.4m
-36%
Net Income
Growth Rates:
1 Year
+12 490%
3 Years
-14%
5 Years
+369%
7 Years
-
10 Years
-

Earnings Waterfall
North Media A/S

Revenue
949.1m DKK
Cost of Revenue
-410.8m DKK
Gross Profit
538.3m DKK
Operating Expenses
-388.4m DKK
Operating Income
149.9m DKK
Other Expenses
114.5m DKK
Net Income
264.4m DKK

Income Statement
North Media A/S

Rotate your device to view
Income Statement
Currency: DKK
Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2018 Jun-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
1 592
N/A
1 534
-4%
1 434
-7%
1 385
-3%
1 353
-2%
1 307
-3%
1 236
-5%
278
-77%
570
+105%
1 145
+101%
1 131
-1%
1 350
+19%
1 593
+18%
1 046
-34%
1 546
+48%
1 545
0%
1 563
+1%
1 045
-33%
1 549
+48%
1 540
-1%
1 526
-1%
1 034
-32%
1 528
+48%
1 535
+0%
1 516
-1%
995
-34%
1 463
+47%
1 434
-2%
1 428
0%
949
-34%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
0
(144)
(296)
(592)
(581)
(691)
(816)
(523)
(751)
(694)
(675)
(426)
(626)
(617)
(614)
(413)
(623)
(646)
(647)
(432)
(640)
(626)
(620)
(411)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
134
N/A
274
+104%
553
+102%
549
-1%
659
+20%
777
+18%
523
-33%
795
+52%
851
+7%
888
+4%
620
-30%
923
+49%
923
+0%
912
-1%
621
-32%
906
+46%
889
-2%
870
-2%
563
-35%
824
+46%
807
-2%
808
+0%
538
-33%
Operating Income
Operating Expenses
(1 461)
(1 436)
(1 420)
(1 402)
(1 386)
(1 355)
(1 281)
(105)
(223)
(443)
(444)
(506)
(591)
(357)
(527)
(534)
(542)
(378)
(558)
(548)
(542)
(356)
(557)
(573)
(580)
(371)
(559)
(562)
(562)
(388)
Selling, General & Administrative
0
0
0
0
0
0
0
(68)
(137)
(270)
(266)
(307)
(362)
(223)
(334)
(335)
(336)
(226)
(334)
(331)
(329)
(221)
(331)
(337)
(342)
(226)
(342)
(346)
(348)
(244)
Depreciation & Amortization
0
0
0
0
0
0
0
(7)
(14)
(27)
(29)
(35)
(42)
(30)
(41)
(43)
(44)
(29)
(44)
(42)
(42)
(27)
(62)
(62)
(62)
(28)
(41)
(41)
(41)
(27)
Other Operating Expenses
(1 461)
(1 436)
(1 420)
(1 402)
(1 386)
(1 355)
(1 281)
(31)
(73)
(146)
(150)
(164)
(187)
(103)
(152)
(156)
(163)
(123)
(179)
(175)
(171)
(107)
(165)
(174)
(176)
(118)
(176)
(175)
(173)
(118)
Operating Income
132
N/A
98
-26%
14
-85%
(17)
N/A
(34)
-102%
(48)
-41%
(45)
+5%
30
N/A
51
+71%
110
+117%
105
-4%
153
+45%
186
+21%
166
-11%
269
+62%
318
+18%
345
+9%
242
-30%
365
+51%
375
+3%
370
-1%
265
-28%
348
+31%
317
-9%
290
-8%
192
-34%
264
+38%
245
-7%
246
+0%
150
-39%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
14
28
(18)
27
90
85
107
54
29
76
149
190
197
172
102
24
(244)
(276)
(190)
(102)
272
281
190
Non-Reccuring Items
0
0
0
0
0
0
0
(4)
(14)
(19)
(12)
2
2
3
0
0
0
(2)
0
0
0
(20)
0
0
0
0
0
0
0
0
Total Other Income
(7)
(8)
(16)
(15)
(17)
(18)
(106)
(1)
0
0
0
0
0
0
2
2
2
(1)
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
125
N/A
90
-28%
(2)
N/A
(32)
-1 782%
(51)
-60%
(66)
-30%
(151)
-127%
39
N/A
65
+66%
73
+13%
121
+65%
245
+104%
272
+11%
276
+1%
325
+18%
349
+8%
423
+21%
388
-8%
554
+43%
571
+3%
541
-5%
347
-36%
372
+7%
72
-81%
14
-81%
1
-90%
162
+11 500%
518
+219%
527
+2%
340
-35%
Net Income
Tax Provision
(20)
(20)
0
0
(2)
(2)
22
(9)
(15)
(17)
(28)
(55)
(61)
(64)
(75)
(82)
(97)
(85)
(118)
(118)
(112)
(73)
(78)
(13)
(0)
1
(34)
(112)
(115)
(76)
Income from Continuing Operations
105
69
(2)
(32)
(53)
(68)
(129)
30
50
56
93
191
212
212
250
267
326
303
436
453
428
274
294
59
14
2
128
405
412
264
Income to Minority Interest
0
0
0
0
0
0
0
0
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
98
N/A
63
-36%
(2)
N/A
(32)
-1 782%
(34)
-5%
(49)
-45%
227
N/A
30
-87%
51
+67%
56
+11%
93
+65%
185
+98%
204
+10%
205
+1%
236
+15%
262
+11%
333
+27%
307
-8%
448
+46%
462
+3%
428
-7%
274
-36%
294
+7%
59
-80%
14
-77%
2
-84%
128
+6 010%
405
+216%
412
+2%
264
-36%
EPS (Diluted)
4.71
N/A
3.01
-36%
-0.07
N/A
-1.53
-2 086%
-1.64
-7%
-2.37
-45%
10.68
N/A
1.6
-85%
2.7
+69%
2.97
+10%
4.85
+63%
9.9
+104%
10.95
+11%
11.03
+1%
13.33
+21%
14.23
+7%
18.31
+29%
16.47
-10%
24.62
+49%
25.01
+2%
23.02
-8%
14.71
-36%
15.77
+7%
3.2
-80%
0.68
-79%
0.11
-84%
6.95
+6 218%
21.76
+213%
21.82
+0%
14.29
-35%

See Also

Summary
NORTHM intrinsic value, competitors valuation, and company profile.
DCF Valuation
NORTHM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NORTHM stock valuation using valuation multiples.
Wall Street Estimates
NORTHM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NORTHM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 137,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.