Filings/APM/ANNUAL

Source document

Loading document…
KPIsSections17
Headline metrics
RevenueGREEN€21.7M
Gross marginGREEN96.0%
Net incomeGREEN-€944,000
Net marginGREEN-4.3%
Operating marginGREEN-4.6%
Income Statement
Income Statement
MetricValueFlag
Revenue€21.7MGREEN
Gross Margin96.0%GREEN
Operating Margin-4.6%GREEN
Net Margin-4.3%GREEN
Gross Profit€20.9MGREEN
Operating Income-€994,000GREEN
Net Income-€944,000GREEN
EBITDA€24,000GREEN
Income Tax Expense€68,000GREEN
Pre-tax Income-€631,000GREEN
EPS Diluted€-0.05GREEN
Interest Expense€46,000GREEN
Cost Of Revenue€873,000GREEN
Interest and Investment Income€210,000GREEN
Other Non Operating Income (Expenses)€966,000GREEN
Basic EPS-€0.05GREEN
Balance Sheet
Balance Sheet
MetricValueFlag
Total Assets€42.9MGREEN
Current Assets€37.3MGREEN
Current Liabilities€23.2MGREEN
Total Liabilities€24.1MGREEN
Total Equity€17.7MGREEN
Noncontrolling Interest€1.2MGREEN
Cash & Equivalents€19.8MGREEN
Deferred Revenue (Current)€382,000GREEN
Trade Receivables€13.1MGREEN
Short Term Investments€98,000GREEN
Gross Property, Plant & Equipment€173,000GREEN
Other Intangibles€168,000GREEN
Other Current Liabilities€2.0MGREEN
Common Stock€1.2MGREEN
Additional Paid In Capital€67.2MGREEN
Cash Flow
Cash Flow
MetricValueFlag
Operating Cash Flow€1.2MGREEN
Investing Cash Flow€2.5MGREEN
Depreciation & Amortization€1.0MGREEN
Financing Cash Flow-€893,000GREEN
Net Income (starting point for CFO)-€790,000GREEN
Change in Accounts Receivable€4.4MGREEN
Change in Accounts Payable-€2.3MGREEN
Change in Other Net Operating Assets-€25,000GREEN
Repurchase of Common Stock€0GREEN
Foreign Exchange Rate Effect€33,000GREEN
Cash Interest Paid€46,000GREEN

Sections in this filing

Business / Consolidation

Basis of consolidation The Consolidated Financial Statements comprise the financial statements of ad pepper media International N.V. and its subsidiaries as at 31 December each year. The financial statements of the subsidiaries are prepared for the same reporting year as those of the parent company, using consistent accounting policies. Subsidiaries are all entities over which the Group has control. The Group controls an entity when the Group is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. Subsidiaries are fully consolidated from the date of acquisition, being the date on which the Group obtains control, and continue to be consolidated until the date that such control ceases. All business combinations are accounted for under the acquisition method. In accordance with this method, the purchase price has been allocated to the fair value of the interest held in the net assets of the consolidated subsidiaries at the time of acquisition. In doing so, all identifiable assets, liabilities and contingent liabilities are recognised at fair value and measured accordingly in the consolidated balance sheet. Following adjustments to the fair values of assets acquired and liabilities assumed, any resulting positive difference is capitalised in the balance sheet as goodwill. Situations in which the fair value of net assets is greater than the purchase price paid result in a negative difference. In the event that such difference remains following reassessment of the allocation of the purchase price or determining the fair value of acquired assets, liabilities, and contingent liabilities, this is recognised immediately as income. The proportion of assets, liabilities, and contingent liabilities of the subsidiary applicable to non- controlling interest is also recognised at fair value. All intra-group balances, transactions, income and expenses, and profits and losses resulting from intra-group transactions that are recognised in assets are eliminated in full. Consolidated Group The subsidiaries included in consolidation are as follows: Entity 31/ 12/ 2023 31/ 12/ 2022 Share in percent Share in percent ad pepper media GmbH, Nuremberg, Germany 100 100 ad pepper media France S.A.R.L., Paris, France 100 100 ad pepper media USA LLC, New York, USA 100 100