Medios AG
FSX:ILM1.DE
15.34 (EUR) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 451.037 | 456.224 | 441.245 | 489.942 | 422.278 | 431.238 | 399.38 | 419.218 | 399.224 | 392.955 | 368.643 | 353.839 | 319.019 | 315.908 | 173.643 | 160.015 | 130.05 | 162.834 | 145.126 | 143.172 | 121.748 | 114.465 | 91.913 | 91.913 | 72.476 | 72.476 | 68.395 | 68.395 | 58.672 | 58.672 | 37.844 | 37.844 | 28.762 | 28.762 |
Kosten van de omzet
| 437.144 | 443.636 | 430.007 | 461.142 | 396.148 | 403.634 | 372.782 | 391.389 | 372.602 | 367.135 | 349.563 | 336.624 | 302.516 | 300.226 | 162.303 | 151.251 | 121.636 | 153.773 | 135.243 | 133.999 | 114.076 | 106.978 | 85.305 | 85.305 | 67.52 | 67.52 | 63.538 | 63.538 | 54.797 | 54.797 | 35.566 | 35.566 | 27.372 | 27.372 |
Brutowinst
| 13.893 | 12.588 | 11.238 | 28.8 | 26.13 | 27.604 | 26.598 | 27.829 | 26.622 | 25.82 | 19.08 | 17.215 | 16.503 | 15.682 | 11.34 | 8.764 | 8.414 | 9.061 | 9.883 | 9.173 | 7.672 | 7.487 | 6.609 | 6.609 | 4.956 | 4.956 | 4.857 | 4.857 | 3.875 | 3.875 | 2.278 | 2.278 | 1.39 | 1.39 |
Brutowinstmarge
| 0.031 | 0.028 | 0.025 | 0.059 | 0.062 | 0.064 | 0.067 | 0.066 | 0.067 | 0.066 | 0.052 | 0.049 | 0.052 | 0.05 | 0.065 | 0.055 | 0.065 | 0.056 | 0.068 | 0.064 | 0.063 | 0.065 | 0.072 | 0.072 | 0.068 | 0.068 | 0.071 | 0.071 | 0.066 | 0.066 | 0.06 | 0.06 | 0.048 | 0.048 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.428 | 0 | 0 | 0 | 0.045 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 8.153 | 7.263 | 6.975 | 5.333 | 5.151 | 5.577 | 7.977 | 5.697 | 5.65 | 4.694 | 5.654 | 2.619 | 2.573 | 2.557 | 5.602 | 3.784 | 3.688 | 3.158 | 4.36 | 2.666 | 2.543 | 2.442 | 2.613 | 2.613 | 2.275 | 2.275 | 2.227 | 2.227 | 1.06 | 1.06 | 3.189 | 3.189 | 0.205 | 0.205 |
Overige kosten
| 0.353 | 1.205 | 1.401 | 0.408 | 0.383 | 19.862 | 22.501 | 19.144 | 18.98 | 18.362 | 0.189 | 0.13 | 0.096 | 0.139 | 0.18 | 0.102 | 0.094 | 0.092 | -0.802 | 0.962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 7.8 | 6.058 | 5.574 | 18.865 | 19.168 | 19.862 | 22.501 | 19.144 | 18.98 | 18.362 | 19.646 | 11.657 | 11.324 | 11.181 | 8.468 | 6.84 | 7.484 | 5.714 | 6.28 | 4.636 | 4.495 | 4.504 | 4.378 | 4.378 | 3.487 | 3.487 | 3.387 | 3.387 | 1.941 | 1.941 | 3.722 | 3.722 | 0.355 | 0.355 |
Bedrijfsresultaat
| 6.093 | 6.53 | 5.664 | 10.343 | 7.346 | 8.028 | 3.996 | 8.877 | 8.245 | 7.848 | -0.34 | 5.687 | -5.273 | 4.641 | 3.069 | 2.027 | -1.024 | 3.439 | 2.936 | 5.509 | 3.213 | 3.02 | 2.349 | 2.349 | 1.446 | 1.446 | 1.465 | 1.465 | 1.934 | 1.934 | -1.455 | -1.455 | 1.035 | 1.035 |
Bedrijfsresultaat ratio
| 0.014 | 0.014 | 0.013 | 0.021 | 0.017 | 0.019 | 0.01 | 0.021 | 0.021 | 0.02 | -0.001 | 0.016 | -0.017 | 0.015 | 0.018 | 0.013 | -0.008 | 0.021 | 0.02 | 0.038 | 0.026 | 0.026 | 0.026 | 0.026 | 0.02 | 0.02 | 0.021 | 0.021 | 0.033 | 0.033 | -0.038 | -0.038 | 0.036 | 0.036 |
Totaal overige inkomsten en kosten netto
| -1.818 | -0.671 | -0.419 | -0.61 | -0.531 | -0.452 | -0.289 | -0.283 | -0.313 | -0.26 | -0.874 | -0.269 | -0.312 | -0.267 | -0.144 | -0.225 | -0.23 | -0.066 | -0.074 | -0.052 | -0.067 | -0.07 | -0.124 | -0.124 | 0.017 | 0.017 | -0.044 | -0.044 | 0.001 | 0.001 | -0.635 | -0.635 | -0 | -0 |
Inkomen voor belasting
| 4.275 | 5.859 | 5.245 | 9.733 | 6.815 | 7.576 | 3.707 | 8.594 | 7.932 | 7.588 | -1.183 | 5.418 | 4.967 | 4.374 | 2.925 | 1.802 | 0.801 | 3.373 | 2.862 | 5.457 | 3.146 | 2.95 | 2.226 | 2.226 | 1.464 | 1.464 | 1.421 | 1.421 | 1.934 | 1.934 | -2.09 | -2.09 | 1.035 | 1.035 |
Inkomen voor belasting ratio
| 0.009 | 0.013 | 0.012 | 0.02 | 0.016 | 0.018 | 0.009 | 0.021 | 0.02 | 0.019 | -0.003 | 0.015 | 0.016 | 0.014 | 0.017 | 0.011 | 0.006 | 0.021 | 0.02 | 0.038 | 0.026 | 0.026 | 0.024 | 0.024 | 0.02 | 0.02 | 0.021 | 0.021 | 0.033 | 0.033 | -0.055 | -0.055 | 0.036 | 0.036 |
Belastingkosten
| 1.86 | 1.867 | 2.804 | 2.63 | 2.378 | 2.747 | 1.229 | 2.715 | 2.998 | 2.549 | 1.305 | 1.801 | 1.535 | 1.533 | 1.13 | 0.702 | -0.057 | 1.062 | 1.062 | 1.47 | 1.067 | 0.965 | 0.825 | 0.825 | 0.701 | 0.701 | 0.646 | 0.646 | 0.642 | 0.642 | 0.369 | 0.369 | 0.313 | 0.313 |
Nettowinst
| 2.415 | 3.992 | 2.441 | 7.103 | 4.437 | 4.829 | 2.478 | 5.879 | 4.934 | 5.038 | -2.488 | 3.617 | 3.432 | 2.841 | 1.795 | 1.101 | 0.859 | 2.31 | 1.802 | 3.987 | 2.079 | 1.986 | 1.4 | 1.4 | 0.763 | 0.763 | 0.775 | 0.775 | 1.292 | 1.292 | -2.307 | -2.307 | 0.722 | 0.722 |
Nettowinstmarge
| 0.005 | 0.009 | 0.006 | 0.014 | 0.011 | 0.011 | 0.006 | 0.014 | 0.012 | 0.013 | -0.007 | 0.01 | 0.011 | 0.009 | 0.01 | 0.007 | 0.007 | 0.014 | 0.012 | 0.028 | 0.017 | 0.017 | 0.015 | 0.015 | 0.011 | 0.011 | 0.011 | 0.011 | 0.022 | 0.022 | -0.061 | -0.061 | 0.025 | 0.025 |
WPA (Winst Per Aandeel)
| 0.099 | 0.17 | 0.1 | 0.3 | 0.19 | 0.2 | 0.1 | 0.25 | 0.21 | 0.21 | -0.12 | 0.18 | 0.17 | 0.15 | 0.11 | 0.07 | 0.06 | 0.15 | 0.11 | 0.27 | 0.14 | 0.14 | 0.099 | 0.099 | 0.055 | 0.055 | 0.057 | 0.057 | 0.1 | 0.1 | -0.29 | -0.29 | 0.85 | 0.85 |
Verwaterde WPA
| 0.099 | 0.17 | 0.1 | 0.3 | 0.19 | 0.2 | 0.1 | 0.25 | 0.21 | 0.21 | -0.12 | 0.17 | 0.17 | 0.14 | 0.11 | 0.07 | 0.05 | 0.15 | 0.11 | 0.27 | 0.14 | 0.14 | 0.097 | 0.097 | 0.056 | 0.056 | 0.059 | 0.059 | 0.1 | 0.1 | -0.29 | -0.29 | 0.85 | 0.85 |
EBITDA
| 12.83 | 11.733 | 10.924 | 15.676 | 12.657 | 13.305 | 10.188 | 14.314 | 13.52 | 13.304 | 7.469 | 9.613 | 9.117 | 8.478 | 4.052 | 2.973 | 2.026 | 4.072 | 3.294 | 6.028 | 3.667 | 3.42 | 2.563 | 2.563 | 1.626 | 1.626 | 1.622 | 1.622 | 2.022 | 2.022 | -1.414 | -1.414 | 1.047 | 1.047 |
EBITDA ratio
| 0.028 | 0.026 | 0.025 | 0.032 | 0.03 | 0.031 | 0.026 | 0.034 | 0.034 | 0.034 | 0.02 | 0.027 | 0.029 | 0.027 | 0.023 | 0.019 | 0.016 | 0.025 | 0.023 | 0.042 | 0.03 | 0.03 | 0.028 | 0.028 | 0.022 | 0.022 | 0.024 | 0.024 | 0.034 | 0.034 | -0.037 | -0.037 | 0.036 | 0.036 |