Financials in USD. Standardized financial statements.
A compact view of how ProSiebenSat.1 Media SE turns revenue into operating income and net income.
| Metric | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $3.53B | $3.92B | $3.85B | $4.16B | $4.49B | $4.05B | $4.13B | $4.01B | $4.08B | $3.80B |
| Revenue Growth? | -9.9% | +1.7% | -7.4% | -7.4% | +11.0% | -2.1% | +3.2% | -1.7% | +7.4% | 0.0% |
| Cost of Revenue? | $2.54B | $2.43B | $2.81B | $2.62B | $2.75B | $2.47B | $2.38B | $2.57B | $2.39B | $2.02B |
| Gross Profit? | $989.35M | $1.49B | $1.04B | $1.54B | $1.75B | $1.58B | $1.76B | $1.44B | $1.69B | $1.78B |
| Gross Margin? | +28.0% | +37.9% | +27.0% | +37.1% | +38.9% | +39.0% | +42.5% | +35.9% | +41.4% | +46.8% |
| Operating Expenses? | $783.79M | $1.45B | $1.13B | $1.31B | $1.18B | $1.03B | $1.17B | $1.11B | $1.16B | $1.00B |
| Operating Income? | $205.55M | $41.00M | -$87.00M | $236.00M | $553.00M | $553.00M | $578.00M | $348.00M | $820.00M | $777.00M |
| EBITDA? | $389.98M | $588.00M | $153.00M | $686.00M | $928.00M | $693.00M | $997.00M | $824.00M | $1.08B | $1.07B |
| Income Before Tax | -$258.38M | -$62.00M | -$164.00M | $98.00M | $614.00M | $370.00M | $573.00M | $344.00M | $646.00M | $658.00M |
| Income Tax Expense | -$84.53M | $60.00M | -$30.00M | $147.00M | $163.00M | $118.00M | $161.00M | $94.00M | $165.00M | $206.00M |
| Net Income? | -$162.33M | $51.00M | -$124.00M | $5.00M | $456.00M | $267.00M | $413.00M | $248.00M | $471.00M | $402.00M |
| EPS? | $-0.18 | $0.06 | $-0.14 | $0.01 | $0.51 | $0.30 | $0.46 | $0.27 | $0.52 | $0.47 |
| Diluted EPS? | $-0.18 | $0.06 | $-0.14 | $0.01 | $0.50 | $0.30 | $0.45 | $0.27 | $0.51 | $0.46 |
Revenue, profitability, margins, EPS, and share-count trends over time.
Top-line demand and scale over time
Profit left after direct production costs
Core business profitability before financing and tax
Bottom-line profit after all expenses
Profit allocated to each diluted share
Share count trend that affects EPS quality
Gross, operating, and net margin quality