Medios AG (MEDOF)

PNK: MEDOF · Real-Time Price · USD

50.00

0.00 (0.00%)

At close: Apr 30, 2025, 8:00 PM

Medios Income Statement

Financials in EUR. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	1.88B	1.84B	1.84B	1.81B	1.78B	1.74B	1.67B	1.65B	1.61B	1.58B	1.51B	1.43B	1.36B	1.16B	968.59M	779.62M	626.54M	598.02M	581.18M	572.88M	524.51M	471.3M	420.04M	370.77M	328.78M	305.26M	281.74M	267.94M	254.13M	223.58M	193.03M	163.12M	133.21M	95.37M	57.52M	28.76M
Cost of Revenue	1.76B	1.76B	1.77B	1.73B	1.69B	1.63B	1.56B	1.54B	1.5B	1.48B	1.43B	1.36B	1.29B	1.1B	916.3M	735.42M	588.96M	561.9M	544.65M	537.09M	490.3M	440.36M	391.66M	345.11M	305.65M	283.88M	262.12M	249.39M	236.67M	208.7M	180.73M	153.3M	125.88M	90.31M	54.74M	27.37M
Gross Profit	119.12M	84.36M	66.52M	78.76M	93.77M	109.13M	108.16M	108.65M	106.87M	99.35M	88.74M	78.62M	68.48M	60.74M	52.29M	44.2M	37.58M	36.12M	36.53M	35.79M	34.21M	30.94M	28.38M	25.66M	23.13M	21.38M	19.63M	18.55M	17.46M	14.88M	12.31M	9.82M	7.34M	5.06M	2.78M	1.39M
Operating Income	31.67M	27.98M	28.63M	29.88M	31.38M	29.71M	28.25M	29.15M	28.97M	24.63M	21.44M	7.92M	4.71M	8.12M	4.46M	8.71M	7.51M	7.38M	10.86M	15.1M	14.68M	14.09M	10.93M	9.17M	7.59M	6.71M	5.82M	6.31M	6.8M	3.88M	956.65K	57.58K	-841.49K	613.95K	2.07M	1.03M
Interest Income	1.05M	867K	885K	431K	407K	215K	131K	108K	113K	80K	71K	58K	44K	28K	25K	27K	30K	24.75K	31.75K	54.75K	81.25K	76.53K	73.57K	47.8K	20.54K	64.48K	108.41K	103.9K	99.39K	696.33K	1.29M	1.29M	1.29M	646.09K	173.00	87.00
Pretax Income	21.85M	21.62M	25.11M	27.65M	29.37M	27.83M	26.69M	27.81M	27.82M	22.93M	19.75M	16.79M	13.58M	17.68M	14.07M	9.9M	8.9M	8.84M	12.49M	14.84M	14.42M	13.78M	10.55M	8.86M	7.38M	6.57M	5.77M	6.24M	6.71M	3.2M	-311.76K	-1.21M	-2.11M	-21.16K	2.07M	1.03M
Net Income	12.55M	12.88M	15.95M	17.97M	18.81M	18.85M	17.62M	18.12M	18.33M	13.36M	11.1M	9.6M	7.4M	11.69M	9.17M	6.6M	6.07M	6.07M	8.96M	10.18M	9.85M	9.45M	6.87M	5.55M	4.33M	3.7M	3.08M	3.61M	4.13M	1.05M	-2.03M	-2.6M	-3.17M	-863.81K	1.44M	721.79K
Selling & General & Admin	7.26M	14.24M	19.57M	24.72M	23.04M	24.04M	24.4M	24.9M	24.02M	21.7M	18.62M	15.54M	13.4M	13.35M	14.52M	15.63M	16.23M	14.99M	13.87M	12.73M	12.01M	10.26M	10.21M	9.94M	9.78M	9.39M	9M	7.79M	6.57M	7.54M	8.5M	7.64M	6.79M	3.6M	409.81K	204.91K
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	428K	428K	428K	428K	45K	90K	90K	90K	45K	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	82.6M	47.35M	10.81M	3.4M	22.05M	43.15M	61.89M	80.49M	78.99M	56.67M	37.66M	18.78M	554K	545K	517K	515K	468K	-514K	346K	252K	160K	962K	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Operating Expenses	87.45M	56.38M	38.3M	49.66M	63.47M	80.4M	80.67M	80.49M	78.99M	76.13M	68.64M	60.99M	53.81M	42.63M	37.81M	33.97M	28.51M	26.32M	24.11M	21.13M	19.92M	18.01M	17.75M	16.75M	15.73M	14.74M	13.75M	12.2M	10.66M	10.99M	11.33M	9.74M	8.16M	4.43M	710.06K	355.03K
Interest Expense	10.86M	7.23M	4.4M	2.66M	2.41M	2.09M	1.67M	1.43M	1.26M	1.78M	1.75M	1.74M	1.73M	997K	949K	867K	670K	598.9K	426.9K	196.9K	124.9K	52K	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	418K	418K	418K	418K	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	1.85B	1.81B	1.81B	1.78B	1.75B	1.71B	1.64B	1.62B	1.58B	1.56B	1.49B	1.42B	1.34B	1.14B	954.11M	769.39M	617.47M	588.22M	568.77M	558.22M	510.21M	458.37M	409.42M	361.85M	321.38M	298.62M	275.86M	261.59M	247.33M	219.69M	192.05M	163.04M	134.03M	94.74M	55.45M	27.73M
Income Tax Expense	9.3M	8.74M	9.16M	9.68M	10.56M	8.98M	9.07M	9.69M	9.49M	9.57M	8.65M	7.19M	6.17M	6M	4.9M	3.31M	2.84M	2.77M	3.54M	4.66M	4.56M	4.33M	3.68M	3.32M	3.05M	2.87M	2.69M	2.64M	2.58M	2.3M	2.02M	1.69M	1.36M	994.21K	625.62K	312.81K
Shares Outstanding (Basic)	24.43M	n/a	24.43M	23.81M	23.81M	23.81M	23.81M	23.81M	23.81M	23.52M	23.5M	23.81M	20.04M	20.09M	20.19M	18.94M	15.73M	15.73M	14.32M	15.4M	15.73M	14.77M	14.85M	14.71M	14.19M	14.19M	13.87M	13.87M	13.54M	13.54M	12.42M	12.42M	7.84M	7.84M	850K	850K
Shares Outstanding (Diluted)	24.43M	n/a	24.43M	23.81M	23.81M	23.81M	23.81M	23.81M	23.81M	23.52M	23.5M	23.99M	20.16M	21.28M	20.19M	20.29M	15.73M	15.73M	17.18M	15.4M	15.73M	14.77M	14.85M	14.56M	14.51M	14.51M	13.66M	13.66M	13.12M	13.12M	12.42M	12.42M	7.85M	7.85M	850K	850K
EPS (Basic)	0.36	0.37	0.67	0.76	0.79	0.79	0.74	0.76	0.77	0.55	0.48	0.44	0.38	0.61	0.50	0.39	0.39	0.39	0.59	0.67	0.66	0.65	0.48	0.40	0.31	0.27	0.23	0.27	0.31	-0.03	-0.38	0.37	1.12	1.41	1.70	0.85
EPS (Diluted)	0.36	0.37	0.67	0.76	0.79	0.79	0.74	0.76	0.77	0.55	0.47	0.43	0.36	0.59	0.49	0.37	0.38	0.38	0.58	0.67	0.66	0.65	0.47	0.39	0.31	0.27	0.23	0.28	0.32	-0.03	-0.38	0.37	1.12	1.41	1.70	0.85
EBITDA	63.97M	55.56M	51.66M	50.99M	52.56M	51.83M	50.46M	51.33M	51.33M	48.61M	43.91M	39.5M	34.68M	31.26M	24.62M	17.53M	13.12M	12.37M	15.42M	17.06M	16.41M	15.68M	12.21M	10.17M	8.38M	7.44M	6.5M	6.89M	7.29M	4.25M	1.22M	241.08K	-734.49K	679.45K	2.09M	1.05M
EBIT	26.15M	16.36M	6.59M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Depreciation & Amortization	31.29M	27.01M	22.43M	20.97M	21.04M	21.91M	22.1M	22.09M	22.25M	23.9M	22.4M	20.98M	19.37M	12.58M	9.6M	6.76M	3.55M	2.93M	2.5M	1.96M	1.73M	1.59M	1.28M	1.01M	787.72K	730.9K	674.08K	582.58K	491.08K	375.54K	260K	183.5K	107K	65.5K	24K	12K