Media Statements
ED
Data from Media`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
EUR - Euro
Last reporting period:
30 Sep, 2023
Next reporting period:
28 Mar, 2024
Report frequency:
Semi-annual
Earnings release date:
—
Expected release date:
—
Media Income Statement
B
M
EUR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
53.364
18 %
100
31.205
58.5
22.159
19.4 %
41.5
—
0
16.704
31.3
17.348
-2.1 %
32.5
4.811
479.6 %
9
-0.148
-0.3
-0.06
-0.1
4.603
654.6 %
8.6
0.798
1.5
3.805
1168.3 %
7.1
1.609
2.365
45.23
5.6 %
100
26.68
59
18.56
17.8 %
41
—
0
16.21
35.8
17.72
12.7 %
39.2
0.83
2666.7 %
1.8
-0.13
-0.3
-0.1
-0.2
0.61
205.2 %
1.3
0.3
0.7
0.3
181.1 %
0.7
0.1
2.88
42.85
7 %
100
27.1
63.2
15.76
-1.1 %
36.8
—
0
14.6
34.1
15.73
3.8 %
36.7
0.03
-96.2 %
0.07
-0.28
-0.7
-0.33
-0.8
-0.58
-165.2 %
-1.4
-0.21
-0.5
-0.37
-142 %
-0.9
-0.13
2.88
40.06
20.2 %
100
24.12
60.2
15.93
12.7 %
39.8
—
0
14.04
35
15.15
21.5 %
37.8
0.79
-52.7 %
2
-0.15
-0.4
0.45
1.1
0.89
-16 %
2.2
0.01
0.02
0.88
-3.3 %
2.2
0.31
2.88
33.34
2.9 %
100
19.2
57.6
14.14
10.6 %
42.4
—
0
13.29
39.9
12.47
-13.6 %
37.4
1.67
201.2 %
5
-0.12
-0.4
-0.03
-0.09
1.06
158.9 %
3.2
0.15
0.4
0.91
145 %
2.7
0.32
2.88
32.4
-1 %
100
19.6
60.5
12.79
0.9 %
39.5
—
0
13.99
43.2
14.44
20.8 %
44.6
-1.65
-329.2 %
-5.09
-0.12
-0.4
-0.03
-0.09
-1.8
38.4 %
-5.6
0.21
0.6
-2.02
41.6 %
-6.2
-0.7
2.88
32.73
-7.6 %
100
20.06
61.3
12.67
-9.5 %
38.7
—
0
11.59
35.4
11.95
-15.8 %
36.5
0.72
460 %
2.2
-0.1
-0.3
-0.08
-0.2
-2.92
-472.5 %
-8.9
0.54
1.6
-3.46
-1630 %
-10.6
-1.13
3.05
35.42
-11.9 %
100
21.42
60.5
14
-13.5 %
39.5
—
0
13.35
37.7
14.2
5.7 %
40.1
-0.2
-107.2 %
-0.6
-0.07
-0.2
-0.19
-0.5
-0.51
-117.6 %
-1.4
-0.32
-0.9
-0.2
-110.1 %
-0.6
-0.06
3.05
40.19
8.9 %
100
24
59.7
16.19
7.6 %
40.3
—
0
12.38
30.8
13.43
-3.7 %
33.4
2.76
148.6 %
6.9
-0.03
-0.07
0.21
0.5
2.9
205.3 %
7.2
0.91
2.3
1.99
226.2 %
5
0.62
3.2
36.9
-11.3 %
100
21.85
59.2
15.05
-4 %
40.8
—
0
12.75
34.6
13.94
9.2 %
37.8
1.11
-61.7 %
3
-0.03
-0.08
-0.07
-0.2
0.95
-60.3 %
2.6
0.35
0.9
0.61
-65.3 %
1.7
0.21
2.9
41.58
1.8 %
100
25.91
62.3
15.67
-6.1 %
37.7
—
0
11.93
28.7
12.77
-14.4 %
30.7
2.9
64.8 %
7
-0.04
-0.1
0.04
0.1
2.39
35 %
5.7
0.62
1.5
1.76
44.3 %
4.2
0.58
3.06
40.85
1.9 %
100
24.18
59.2
16.68
2.5 %
40.8
—
0
14.06
34.4
14.91
1.2 %
36.5
1.76
15 %
4.3
0.01
0.02
-0.07
-0.2
1.77
51.3 %
4.3
0.55
1.3
1.22
1116.7 %
3
0.4
3.05
40.1
-8.3 %
100
23.82
59.4
16.28
-11.8 %
40.6
—
0
13.9
34.7
14.74
-2.4 %
36.8
1.53
-54.3 %
3.8
—
0
-0.28
-0.7
1.17
-63.8 %
2.9
1.29
3.2
-0.12
-105.6 %
-0.3
-0.03
3.5
43.72
17.7 %
100
25.26
57.8
18.46
32.2 %
42.2
—
0
13.99
32
15.11
17 %
34.6
3.35
216 %
7.7
—
0
-0.06
-0.1
3.23
271.3 %
7.4
1.1
2.5
2.13
688.9 %
4.9
0.69
3.1
37.13
13 %
100
23.16
62.4
13.96
-6.5 %
37.6
—
0
12.36
33.3
12.91
-11.7 %
34.8
1.06
241.9 %
2.9
0.02
0.05
-0.12
-0.3
0.87
200 %
2.3
0.6
1.6
0.27
107.7 %
0.7
0.09
3.07
32.86
-0.1 %
100
17.93
54.6
14.93
17.2 %
45.4
—
0
13.14
40
14.62
17.1 %
44.5
0.31
19.2 %
0.9
0.02
0.06
0.1
0.3
0.29
118.2 %
0.9
0.16
0.5
0.13
109.9 %
0.4
0.04
3.14
32.9
9.2 %
100
20.16
61.3
12.74
-5.3 %
38.7
—
0
11.97
36.4
12.49
3.3 %
38
0.26
-80.9 %
0.8
0.03
0.09
-0.11
-0.3
-1.59
-216.9 %
-4.8
-0.28
-0.9
-1.31
-342.6 %
-4
-0.37
3.53
30.12
1.1 %
100
16.67
55.3
13.45
0.8 %
44.7
—
0
10.25
34
12.09
2.9 %
40.1
1.36
-15 %
4.5
0.02
0.07
0.31
1
1.36
6.3 %
4.5
0.82
2.7
0.54
-56.1 %
1.8
0.15
3.53
29.8
20 %
100
16.45
55.2
13.34
27.4 %
44.8
—
0
9.66
32.4
11.75
3.5 %
39.4
1.6
281.8 %
5.4
-0.01
-0.03
0.27
0.9
1.28
185.9 %
4.3
0.05
0.2
1.23
202.5 %
4.1
0.35
3.53
24.84
-9 %
100
14.37
57.9
10.47
-15.3 %
42.1
—
0
10.14
40.8
11.35
0.6 %
45.7
-0.88
-182.2 %
-3.5
-0.02
-0.08
-0.04
-0.2
-1.49
-247.5 %
-6
-0.29
-1.2
-1.2
-279.1 %
-4.8
-0.34
3.53
27.3
4.2 %
100
14.94
54.7
12.36
14 %
45.3
—
0
9.92
36.3
11.28
3.4 %
41.3
1.07
1437.5 %
3.9
-0.01
-0.04
-0.13
-0.5
1.01
294.2 %
3.7
0.34
1.2
0.67
271.8 %
2.5
0.19
3.53
26.21
-16.3 %
100
15.37
58.6
10.84
-13.9 %
41.4
—
0
9.98
38.1
10.91
-9.2 %
41.6
-0.08
-114 %
-0.3
-0.04
-0.2
0.07
0.3
-0.52
-157.8 %
-2
-0.13
-0.5
-0.39
-195.1 %
-1.5
-0.11
3.53
31.31
2.1 %
100
18.71
59.8
12.59
-3.2 %
40.2
—
0
10.64
34
12.02
-3.8 %
38.4
0.57
9.6 %
1.8
-0.01
-0.03
0.27
0.9
0.9
50 %
2.9
0.49
1.6
0.41
13.9 %
1.3
0.11
3.53
30.68
-19.9 %
100
17.67
57.6
13.01
-1.7 %
42.4
—
0
11.3
36.8
12.49
3.1 %
40.7
0.52
-53.6 %
1.7
-0.09
-0.3
0.11
0.4
0.6
36.4 %
2
0.24
0.8
0.36
-71.4 %
1.2
0.1
3.53
38.3
-5.1 %
100
25.07
65.5
13.24
-13.7 %
34.6
—
0
12.42
32.4
12.12
-26.3 %
31.6
1.12
201.8 %
2.9
-0.13
-0.3
-0.11
-0.3
0.44
144.9 %
1.1
-0.78
-2.04
1.26
296.9 %
3.3
0.36
3.53
40.36
7.2 %
100
25.02
62
15.34
-3.5 %
38
—
0
13.68
33.9
16.44
8.5 %
40.7
-1.1
-246.7 %
-2.7
-0.13
-0.3
-0.37
-0.9
-0.98
-526.1 %
-2.4
-0.39
-1
-0.64
-293.9 %
-1.6
-0.18
3.53
37.64
27 %
100
21.74
57.8
15.89
26.4 %
42.2
—
0
13.01
34.6
15.15
-8.3 %
40.2
0.75
118.9 %
2
-0.14
-0.4
0.08
0.2
0.23
104.6 %
0.6
-0.2
-0.5
0.33
108.8 %
0.9
0.09
3.53
29.64
-60.6 %
100
17.07
57.6
12.57
-60.3 %
42.4
—
0
14.36
48.4
16.53
-51.8 %
55.8
-3.96
-47.2 %
-13.4
-0.17
-0.6
0.19
0.6
-4.97
-26.5 %
-16.8
-1.1
-3.7
-3.77
-33.2 %
-12.7
-1.07
3.53
75.21
97.8 %
100
43.58
57.9
31.63
98.8 %
42.1
—
0
30.04
39.9
34.32
95.9 %
45.6
-2.69
-67.1 %
-3.6
-0.2
-0.3
-0.12
-0.2
-3.93
-57.8 %
-5.2
-0.9
-1.2
-2.83
-70.5 %
-3.8
-0.8
3.53
38.03
-14.9 %
100
22.12
58.2
15.91
-24.6 %
41.8
—
0
15.65
41.2
17.52
-3.5 %
46.1
-1.61
-154.8 %
-4.2
-0.04
-0.1
0.05
0.1
-2.49
-184.7 %
-6.5
-0.69
-1.8
-1.66
-187.8 %
-4.4
-0.47
3.53
44.69
6.4 %
100
23.6
52.8
21.09
12.6 %
47.2
—
0
14.94
33.4
18.15
9.7 %
40.6
2.94
33.6 %
6.6
-0.04
-0.09
0.01
0.02
2.94
40 %
6.6
0.96
2.1
1.89
42.1 %
4.2
0.54
3.53
42
-0.9 %
100
23.27
55.4
18.73
-6.6 %
44.6
—
0
14.9
35.5
16.54
-3.6 %
39.4
2.2
-24.4 %
5.2
-0.05
-0.1
-0.06
-0.1
2.1
-26.8 %
5
0.78
1.9
1.33
-19.9 %
3.2
0.38
3.53
42.4
5.6 %
100
22.34
52.7
20.06
7.6 %
47.3
—
0
15.19
35.8
17.15
-1.3 %
40.4
2.91
131 %
6.9
-0.03
-0.07
-0.01
-0.02
2.87
119.1 %
6.8
1.09
2.6
1.66
88.6 %
3.9
0.47
3.5
40.14
7.5 %
100
21.5
53.6
18.64
9 %
46.4
—
0
15.74
39.2
17.38
9.7 %
43.3
1.26
0.8 %
3.1
-0.06
-0.1
-0.03
-0.07
1.31
4 %
3.3
0.44
1.1
0.88
46.7 %
2.2
0.25
3.56
37.33
3.2 %
100
20.23
54.2
17.1
-2.6 %
45.8
—
0
13.8
37
15.85
3.6 %
42.5
1.25
-44.7 %
3.3
-0.06
-0.2
—
0
1.26
-42.7 %
3.4
0.51
1.4
0.6
-60.5 %
1.6
0.17
3.47
36.19
-11.4 %
100
18.64
51.5
17.55
-7.1 %
48.5
—
0
13.78
38.1
15.3
-6.4 %
42.3
2.26
-10.7 %
6.2
-0.05
-0.1
-0.03
-0.08
2.2
-4.3 %
6.1
0.7
1.9
1.52
27.7 %
4.2
0.43
3.56
40.83
3.6 %
100
21.94
53.7
18.89
-2.5 %
46.3
—
0
14.04
34.4
16.35
0.9 %
40
2.53
-20.7 %
6.2
-0.02
-0.05
—
0
2.3
-25.6 %
5.6
0.97
2.4
1.19
-37.7 %
2.9
0.33
3.56
39.43
4.6 %
100
20.05
50.8
19.38
2.6 %
49.2
—
0
14.71
37.3
16.2
-0.7 %
41.1
3.19
24.6 %
8.1
-0.1
-0.3
-0.08
-0.2
3.09
25.6 %
7.8
1.24
3.1
1.91
9.8 %
4.8
0.54
3.56
37.7
-7.1 %
100
18.82
49.9
18.89
0.6 %
50.1
—
0
14.62
38.8
16.32
-1 %
43.3
2.56
10.8 %
6.8
-0.1
-0.3
-0.05
-0.1
2.46
11.3 %
6.5
0.74
2
1.74
51.3 %
4.6
0.49
3.56
40.56
20 %
100
21.78
53.7
18.78
13.7 %
46.3
—
0
14.03
34.6
16.48
1.1 %
40.6
2.31
950 %
5.7
-0.14
-0.3
-0.01
-0.02
2.21
274.6 %
5.4
1.03
2.5
1.15
271 %
2.8
0.32
3.56
33.79
—
100
17.27
51.1
16.51
—
48.9
—
0
13.64
40.4
16.3
—
48.2
0.22
—
0.7
-0.19
-0.6
-0.02
-0.06
0.59
—
1.7
0.23
0.7
0.31
—
0.9
0.08
3.75