COM:PROSIEBENSAT1
ProSiebenSat.1 Media SE
- Stock
Last Close
4.75
25/11 09:20
Market Cap
1.57B
Beta: -
Volume Today
64.32K
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '13 | Mar '14 | Jun '14 | Sep '14 | Dec '14 | Mar '15 | Jun '15 | Sep '15 | Dec '15 | Mar '16 | Jun '16 | Sep '16 | Dec '16 | Mar '17 | Jun '17 | Sep '17 | Dec '17 | Mar '18 | Jun '18 | Sep '18 | Dec '18 | Mar '19 | Jun '19 | Sep '19 | Dec '19 | Mar '20 | Jun '20 | Sep '20 | Dec '20 | Mar '21 | Jun '21 | Sep '21 | Dec '21 | Mar '22 | Jun '22 | Sep '22 | Dec '22 | Mar '23 | Jun '23 | Sep '23 | Dec '23 | Mar '24 | Jun '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 840.80M - | 581.10M 30.89% | 691.10M 18.93% | 637.50M 7.76% | 966M 51.53% | 654.60M 32.24% | 772.50M 18.01% | 747.10M 3.29% | 1.09B 45.43% | 802M 26.18% | 886M 10.47% | 857M 3.27% | 1.25B 46.32% | 910M 27.43% | 962M 5.71% | 883M 8.21% | 1.32B 49.94% | 881M 33.46% | 912M 3.52% | 892M 2.19% | 1.32B 48.32% | 913M 30.99% | 947M 3.72% | 926M 2.22% | 1.35B 45.68% | 926M 31.36% | 709M 23.43% | 921M 29.90% | 1.49B 62.00% | 938M 37.13% | 1.05B 11.73% | 1.05B 0.67% | 1.45B 37.73% | 954M 34.34% | 1.05B 10.48% | 921M 12.62% | 1.23B 33.98% | 816M 33.87% | 867M 6.25% | 887M 2.31% | 1.28B 44.42% | 867M 32.32% | 907M 4.61% | |
cost of revenue | 422.30M - | 346.90M 17.85% | 365.90M 5.48% | 356.70M 2.51% | 490.90M 37.62% | 390.30M 20.49% | 405.90M 4.00% | 422.50M 4.09% | 545.20M 29.04% | 455M 16.54% | 461M 1.32% | 477M 3.47% | 628M 31.66% | 522M 16.88% | 476M 8.81% | 722M 51.68% | 670M 7.20% | 490M 26.87% | 478M 2.45% | 544M 13.81% | 1.06B 94.12% | 522M 50.57% | 535M 2.49% | 571M 6.73% | 750M 31.35% | 551M 26.53% | 499M 9.44% | 566M 13.43% | 851M 50.35% | 584M 31.37% | 676M 15.75% | 666M 1.48% | 820M 23.12% | 612M 25.37% | 674M 10.13% | 602M 10.68% | 730M 21.26% | 555M 23.97% | 619M 11.53% | 584M 5.65% | 1.05B 80.48% | 597M 43.36% | 620M 3.85% | |
gross profit | 418.50M - | 234.20M 44.04% | 325.20M 38.86% | 280.80M 13.65% | 475.10M 69.20% | 264.30M 44.37% | 366.60M 38.71% | 324.60M 11.46% | 541.30M 66.76% | 347M 35.90% | 425M 22.48% | 380M 10.59% | 626M 64.74% | 388M 38.02% | 486M 25.26% | 161M 66.87% | 654M 306.21% | 391M 40.21% | 434M 11.00% | 348M 19.82% | 267M 23.28% | 391M 46.44% | 412M 5.37% | 355M 13.83% | 599M 68.73% | 375M 37.40% | 210M 44% | 355M 69.05% | 641M 80.56% | 354M 44.77% | 372M 5.08% | 389M 4.57% | 633M 62.72% | 342M 45.97% | 380M 11.11% | 319M 16.05% | 504M 57.99% | 261M 48.21% | 248M 4.98% | 303M 22.18% | 227M 25.08% | 270M 18.94% | 287M 6.30% | |
selling and marketing expenses | 41.70M - | 61.80M 48.20% | 71.40M 15.53% | 79.20M 10.92% | 42.80M 45.96% | 72.90M 70.33% | 79.60M 9.19% | 94.70M 18.97% | 61.50M 35.06% | 113M 83.74% | 109M 3.54% | 132M 21.10% | 62M 53.03% | 142M 129.03% | 147M 3.52% | 133M 9.52% | 44M 66.92% | 119M 170.45% | 115M 3.36% | 131M 13.91% | 61M 53.44% | 140M 129.51% | 151M 7.86% | 143M 5.30% | 69M 51.75% | 163M 136.23% | 137M 15.95% | 150M 9.49% | 57M 62% | 157M 175.44% | 163M 3.82% | 172M 5.52% | 60M 65.12% | 161M 168.33% | 158M 1.86% | 179M 13.29% | 19M 89.39% | 168M 784.21% | 182M 8.33% | 170M 6.59% | -25M 114.71% | 160M 740% | ||
general and administrative expenses | -126.30M - | 65.90M 152.18% | 79.70M 20.94% | 84M 5.40% | -141.30M 268.21% | 76.10M 153.86% | 98.40M 29.30% | 102.70M 4.37% | -159.60M 255.40% | 116M 172.68% | 113M 2.59% | 116M 2.65% | -225M 293.97% | 141M 162.67% | 137M 2.84% | 138M 0.73% | -256M 285.51% | 196M 176.56% | 146M 25.51% | 105M 28.08% | -292M 378.10% | 127M 143.49% | 125M 1.57% | 153M 22.40% | -237M 254.90% | 134M 156.54% | 113M 15.67% | 126M 11.50% | -227M 280.16% | 122M 153.74% | 129M 5.74% | 124M 3.88% | -251M 302.42% | 120M 147.81% | 139M 15.83% | 113M 18.71% | -228M 301.77% | 111M 148.68% | 115M 3.60% | 93M 19.13% | -179M 292.47% | 97M 154.19% | ||
selling general and administrative expenses | -84.60M - | 127.70M 250.95% | 151.10M 18.32% | 163.20M 8.01% | -98.50M 160.36% | 149M 251.27% | 178M 19.46% | 197.40M 10.90% | -98.10M 149.70% | 229M 333.44% | 222M 3.06% | 248M 11.71% | -163M 165.73% | 283M 273.62% | 284M 0.35% | 271M 4.58% | -212M 178.23% | 315M 248.58% | 261M 17.14% | 236M 9.58% | -231M 197.88% | 267M 215.58% | 276M 3.37% | 296M 7.25% | -168M 156.76% | 297M 276.79% | 250M 15.82% | 276M 10.40% | -170M 161.59% | 279M 264.12% | 292M 4.66% | 296M 1.37% | -191M 164.53% | 281M 247.12% | 297M 5.69% | 292M 1.68% | -209M 171.58% | 279M 233.49% | 297M 6.45% | 263M 11.45% | 302M 14.83% | 257M 14.90% | 258M 0.39% | |
research and development expenses | ||||||||||||||||||||||||||||||||||||||||||||
other expenses | -500K - | -3.40M 580% | -3.40M 0% | -7.90M 132.35% | 298.70M 3,881.01% | -1.90M 100.64% | -4.20M 121.05% | -4.20M 0% | 358.50M 8,635.71% | -4M 101.12% | -7M 75% | -4M 42.86% | 484M 12,200% | -3M 100.62% | -1M 66.67% | -22M 2,100% | 820M 3,827.27% | -5M 100.61% | -5M 0% | -20M 300% | 557M 2,885% | -6M 101.08% | -7M 16.67% | -5M 28.57% | 520M 10,500% | -2M 100.38% | -5M 150% | -36M 620% | 547M 1,619.44% | -5M 100.91% | -3M 40% | 520M - | -8M 101.54% | 39M 587.50% | 255M 553.85% | 362M 41.96% | -5M 101.38% | |||||||
cost and expenses | 572.80M - | 471.20M 17.74% | 513.60M 9.00% | 512M 0.31% | 691.10M 34.98% | 537.40M 22.24% | 579.70M 7.87% | 615.70M 6.21% | 805.60M 30.84% | 680M 15.59% | 676M 0.59% | 721M 6.66% | 949M 31.62% | 802M 15.49% | 759M 5.36% | 708M 6.72% | 1.28B 80.51% | 800M 37.40% | 734M 8.25% | 760M 3.54% | 1.38B 81.84% | 783M 43.34% | 804M 2.68% | 862M 7.21% | 1.10B 27.84% | 846M 23.23% | 744M 12.06% | 806M 8.33% | 1.23B 52.36% | 858M 30.13% | 965M 12.47% | 958M 0.73% | 1.15B 19.94% | 885M 22.98% | 1.01B 14.12% | 1.15B 13.76% | 883M 23.15% | 829M 6.12% | 912M 10.01% | 844M 7.46% | 1.36B 60.66% | 854M 37.02% | 878M 2.81% | |
operating expenses | 150.50M - | 124.30M 17.41% | 147.70M 18.83% | 155.30M 5.15% | 200.20M 28.91% | 147.10M 26.52% | 173.80M 18.15% | 193.20M 11.16% | 260.40M 34.78% | 225M 13.59% | 215M 4.44% | 244M 13.49% | 321M 31.56% | 280M 12.77% | 283M 1.07% | -14M 104.95% | 608M 4,442.86% | 310M 49.01% | 256M 17.42% | 216M 15.63% | 326M 50.93% | 261M 19.94% | 269M 3.07% | 291M 8.18% | 352M 20.96% | 295M 16.19% | 245M 16.95% | 240M 2.04% | 377M 57.08% | 274M 27.32% | 289M 5.47% | 292M 1.04% | 329M 12.67% | 273M 17.02% | 336M 23.08% | 547M 62.80% | 153M 72.03% | 274M 79.08% | 293M 6.93% | 260M 11.26% | 302M 16.15% | 257M 14.90% | 258M 0.39% | |
interest expense | 34.60M - | 31.30M 9.54% | 22.60M 27.80% | 22.50M 0.44% | 25M 11.11% | 21.70M 13.20% | 19.20M 11.52% | 23M 19.79% | 29.50M 28.26% | 26M 11.86% | 22M 15.38% | 20M 9.09% | 21M 5% | 22M 4.76% | 15M 31.82% | 31M 106.67% | 17M 45.16% | 23M 35.29% | 20M 13.04% | 16M 20% | 11M 31.25% | 10M 9.09% | 15M 50% | 16M 6.67% | 17M 6.25% | 17M 0% | 17M 0% | 19M 11.76% | 22M 15.79% | 15M 31.82% | 14M 6.67% | 15M 7.14% | 12M 20% | 10M 16.67% | 10M 0% | 10M 0% | 12M 20% | 16M 33.33% | 21M 31.25% | 23M 9.52% | 16M 30.43% | 20M 25% | 20M 0% | |
ebitda | 291.10M - | 128.90M 55.72% | 187.20M 45.23% | 156.50M 16.40% | 312.70M 99.81% | 139.20M 55.48% | 224.90M 61.57% | 188M 16.41% | 296.10M 57.50% | 164M 44.61% | 270M 64.63% | 174M 35.56% | 346M 98.85% | 174M 49.71% | 247M 41.95% | 271M 9.72% | 303M 11.81% | 120M 60.40% | 256M 113.33% | 247M 3.52% | 13M 94.74% | 239M 1,738.46% | 205M 14.23% | 122M 40.49% | 323M 164.75% | 65M 79.88% | 6M 90.77% | 179M 2,883.33% | 384M 114.53% | 146M 61.98% | 219M 50% | 177M 19.18% | 373M 110.73% | 114M 69.44% | 121M 6.14% | 136M 12.40% | 286M 110.29% | 37M 87.06% | 13M 64.86% | 99M 661.54% | 4M 95.96% | 60M 1,400% | 75M 25% | |
operating income | 262.20M - | 109.90M 58.09% | 177.50M 61.51% | 125.40M 29.35% | 281.80M 124.72% | 117.20M 58.41% | 192.70M 64.42% | 131.40M 31.81% | 288.60M 119.63% | 122M 57.73% | 211M 72.95% | 137M 35.07% | 307M 124.09% | 109M 64.50% | 205M 88.07% | 174M 15.12% | 333M 91.38% | 81M 75.68% | 178M 119.75% | 133M 25.28% | -45M 133.83% | 129M 386.67% | 144M 11.63% | 64M 55.56% | 241M 276.56% | 80M 66.80% | -35M 143.75% | 114M 425.71% | 394M 245.61% | 80M 79.70% | 83M 3.75% | 97M 16.87% | 293M 202.06% | 68M 76.79% | 17M 75% | -224M 1,417.65% | 351M 256.70% | -15M 104.27% | -44M 193.33% | 44M 200% | -75M 270.45% | 13M 117.33% | 29M 123.08% | |
depreciation and amortization | 26.60M - | 26M 2.26% | 31.30M 20.38% | 31.50M 0.64% | 35M 11.11% | 28.70M 18% | 32.80M 14.29% | 35M 6.71% | 54.60M 56.00% | 39M 28.57% | 47M 20.51% | 52M 10.64% | 68M 30.77% | 54M 20.59% | 53M 1.85% | 108M 103.77% | 48M 55.56% | 51M 6.25% | 52M 1.96% | 54M 3.85% | 65M 20.37% | 51M 21.54% | 59M 15.69% | 58M 1.69% | 91M 56.90% | 64M 29.67% | 57M 10.94% | 60M 5.26% | 67M 11.67% | 58M 13.43% | 68M 17.24% | 59M 13.24% | 66M 11.86% | 46M 30.30% | 104M 126.09% | 360M 246.15% | -65M 118.06% | 52M 180% | 51M 1.92% | 49M 3.92% | 75M 53.06% | 47M 37.33% | 46M 2.13% | |
total other income expenses net | -38.10M - | -38.30M 0.52% | -44.20M 15.40% | -23M 47.96% | -22.20M 3.48% | -28.40M 27.93% | -19.90M 29.93% | -1.40M 92.96% | -68.90M 4,821.43% | -23M 66.62% | -9M 60.87% | -34M 277.78% | -49M 44.12% | -10M 79.59% | -24M 140% | -42M 75% | 192M 557.14% | -36M 118.75% | 6M 116.67% | 45M 650% | -3M 106.67% | 49M 1,733.33% | -13M 126.53% | -16M 23.08% | -32M 100% | -36M 12.50% | -32M 11.11% | -14M 56.25% | 31M 321.43% | -7M 122.58% | 54M 871.43% | 6M 88.89% | -9M 250% | -18M 100% | -10M 44.44% | -10M 0% | -77M 670% | -16M 79.22% | -15M 6.25% | -17M 13.33% | -28M 64.71% | -7M 75% | -17M 142.86% | |
income before tax | 229.90M - | 71.60M 68.86% | 133.30M 86.17% | 102.50M 23.11% | 252.70M 146.54% | 88.80M 64.86% | 172.90M 94.71% | 130M 24.81% | 212M 63.08% | 99M 53.30% | 201M 103.03% | 102M 49.25% | 257M 151.96% | 98M 61.87% | 179M 82.65% | 132M 26.26% | 238M 80.30% | 46M 80.67% | 184M 300% | 177M 3.80% | -63M 135.59% | 178M 382.54% | 131M 26.40% | 48M 63.36% | 215M 347.92% | 43M 80% | -68M 258.14% | 100M 247.06% | 295M 195% | 73M 75.25% | 137M 87.67% | 103M 24.82% | 295M 186.41% | 50M 83.05% | 7M 86% | -234M 3,442.86% | 274M 217.09% | -31M 111.31% | -59M 90.32% | 27M 145.76% | -103M 481.48% | 6M 105.83% | 12M 100% | |
income tax expense | 73.10M - | 21.50M 70.59% | 41M 90.70% | 32.80M 20% | 83.30M 153.96% | 26.20M 68.55% | 53.60M 104.58% | 55.30M 3.17% | 72.60M 31.28% | 31M 57.30% | 63M 103.23% | 32M 49.21% | 80M 150% | 31M 61.25% | 57M 83.87% | 5M 91.23% | 71M 1,320% | 16M 77.46% | 59M 268.75% | 49M 16.95% | -30M 161.22% | 57M 290% | 37M 35.09% | 15M 59.46% | 52M 246.67% | 12M 76.92% | -7M 158.33% | 31M 542.86% | 82M 164.52% | 7M 91.46% | 23M 228.57% | 31M 34.78% | 105M 238.71% | 19M 81.90% | 30M 57.89% | 13M 56.67% | 85M 553.85% | -1M 101.18% | -3M 200% | 11M 466.67% | -37M 436.36% | 3M 108.11% | -2M 166.67% | |
net income | 59.40M - | 36.20M 39.06% | 96.20M 165.75% | 64.50M 32.95% | 149.40M 131.63% | 62.40M 58.23% | 117.30M 87.98% | 69.50M 40.75% | 141.70M 103.88% | 66M 53.42% | 94M 42.42% | 68M 27.66% | 174M 155.88% | 64M 63.22% | 117M 82.81% | 122M 4.27% | 167M 36.89% | 27M 83.83% | 126M 366.67% | 126M 0% | -31M 124.60% | 122M 493.55% | 93M 23.77% | 34M 63.44% | 164M 382.35% | 37M 77.44% | -54M 245.95% | 69M 227.78% | 215M 211.59% | 66M 69.30% | 123M 86.36% | 73M 40.65% | 187M 156.16% | 31M 83.42% | -23M 174.19% | -247M 973.91% | 155M 162.75% | -30M 119.35% | -54M 80% | 15M 127.78% | -58M 486.67% | 2M 103.45% | 14M 600% | |
weighted average shs out | 213.03M - | 213.12M 0.04% | 213.22M 0.04% | 213.37M 0.07% | 213.37M 0% | 213.64M 0.13% | 213.70M 0.03% | 213.71M 0.01% | 213.71M 0% | 214.36M 0.30% | 214.53M 0.08% | 214.57M 0.02% | 214.57M 0% | 228.81M 6.64% | 228.83M 0.01% | 228.86M 0.01% | 228.86M 0% | 225M 1.69% | 228.95M 1.76% | 229.09M 0.06% | 228.95M 0.06% | 225.93M 1.32% | 226.83M 0.40% | 226.67M 0.07% | 226.67M 0% | 231.25M 2.02% | 225M 2.70% | 230M 2.22% | 230M 0% | 227.59M 1.05% | 227.78M 0.08% | 228.13M 0.15% | 228.13M 0% | 221.43M 2.94% | 230M 3.87% | 225.71M 1.86% | 226.32M 0.27% | 233.33M 3.10% | 225M 3.57% | 214.29M 4.76% | 226.52M 5.71% | 226.70M 0.08% | 226.70M 0% | |
weighted average shs out dil | 213.03M - | 214.96M 0.91% | 214.89M 0.04% | 215.10M 0.10% | 213.37M 0.80% | 215.45M 0.98% | 215.55M 0.04% | 215.59M 0.02% | 213.71M 0.87% | 214.49M 0.36% | 215.09M 0.28% | 215.18M 0.04% | 214.57M 0.28% | 228.88M 6.67% | 229.37M 0.21% | 229.41M 0.02% | 228.86M 0.24% | 245.45M 7.25% | 229.47M 6.51% | 233.33M 1.68% | 228.95M 1.88% | 230.19M 0.54% | 226.83M 1.46% | 242.86M 7.07% | 226.67M 6.67% | 231.25M 2.02% | 225M 2.70% | 230M 2.22% | 230M 0% | 227.59M 1.05% | 227.78M 0.08% | 228.13M 0.15% | 228.13M 0% | 221.43M 2.94% | 230M 3.87% | 225.71M 1.86% | 226.97M 0.56% | 233.33M 2.80% | 225M 3.57% | 250M 11.11% | 226.52M 9.39% | 226.70M 0.08% | 226.70M 0% | |
eps | 0.28 - | 0.17 39.29% | 0.45 164.71% | 0.30 33.33% | 0.70 133.33% | 0.29 58.57% | 0.55 89.66% | 0.33 40% | 0.66 100% | 0.31 53.03% | 0.44 41.94% | 0.32 27.27% | 0.81 153.13% | 0.28 65.43% | 0.51 82.14% | 0.53 3.92% | 0.73 37.74% | 0.12 83.56% | 0.55 358.33% | 0.55 0% | -0.14 125.45% | 0.54 485.71% | 0.41 24.07% | 0.15 63.41% | 0.72 380% | 0.16 77.78% | -0.24 250% | 0.30 225.00% | 0.93 210.00% | 0.29 68.82% | 0.54 86.21% | 0.32 40.74% | 0.83 159.38% | 0.14 83.13% | -0.10 171.43% | -1.09 990% | 0.84 177.06% | -0.13 115.48% | -0.24 84.62% | 0.07 129.17% | -0.26 471.43% | 0.01 103.38% | 0.06 602.27% | |
epsdiluted | 0.28 - | 0.17 39.29% | 0.45 164.71% | 0.30 33.33% | 0.70 133.33% | 0.29 58.57% | 0.54 86.21% | 0.32 40.74% | 0.66 106.25% | 0.31 53.03% | 0.42 35.48% | 0.32 23.81% | 0.81 153.13% | 0.28 65.43% | 0.51 82.14% | 0.51 0% | 0.73 43.14% | 0.11 84.93% | 0.54 390.91% | 0.54 0% | -0.14 125.93% | 0.53 478.57% | 0.41 22.64% | 0.14 65.85% | 0.72 414.29% | 0.16 77.78% | -0.24 250% | 0.30 225.00% | 0.93 210.00% | 0.29 68.82% | 0.54 86.21% | 0.32 40.74% | 0.83 159.38% | 0.14 83.13% | -0.10 171.43% | -1.09 990% | 0.83 176.15% | -0.13 115.66% | -0.24 84.62% | 0.06 125% | -0.26 533.33% | 0.01 103.38% | 0.06 602.27% |
All numbers in EUR (except ratios and percentages)