Data is not available at this time.
1000mercis operates as a specialized digital marketing and advertising firm, offering a suite of interactive solutions tailored to modern customer engagement. The company's core revenue model is built on three pillars: interactive advertising (email retargeting, real-time bidding), data-driven marketing (processing and leveraging consumer data for third parties), and mobile marketing (SMS campaigns, mobile CRM, and app-based promotions). With operations spanning approximately 50 countries, 1000mercis serves a diverse clientele seeking targeted, performance-driven campaigns. The company competes in the fragmented advertising agency sector, differentiating itself through its focus on digital precision and data analytics. Its Paris headquarters and European roots position it as a regional player with international reach, though it faces stiff competition from global ad-tech giants and niche specialists. The firm’s ability to integrate nominative and non-nominative data into actionable marketing strategies underscores its adaptability in an industry increasingly reliant on personalization and ROI measurement.
In FY 2023, 1000mercis reported revenue of €72.8 million, with net income of €3.3 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €3.2 million, indicating efficient working capital management. Notably, the absence of capital expenditures suggests a lean operational structure, though this may limit long-term asset growth. The diluted EPS of €1.53 underscores earnings consistency.
The company’s earnings power is supported by its diversified service offerings, with interactive and mobile marketing driving recurring revenue streams. However, the total debt of €42.2 million against cash reserves of €11.2 million raises questions about leverage, though the lack of dividend payouts allows for internal reinvestment. The beta of 0.643 suggests lower volatility relative to the market.
1000mercis maintains a mixed financial position, with €11.2 million in cash providing liquidity but €42.2 million in total debt indicating significant leverage. The absence of capital expenditures in FY 2023 may reflect conservative growth strategies or reliance on existing infrastructure. The balance sheet warrants monitoring for debt servicing capacity, especially in a competitive digital advertising landscape.
The company has not pursued dividend distributions, opting instead to retain earnings for operational flexibility or potential reinvestment. Growth appears organic, with no reported capex in FY 2023. The global reach of its services offers scalability, but revenue growth will depend on its ability to innovate in a rapidly evolving digital marketing environment.
With a market cap of €64.8 million, 1000mercis trades at a modest valuation, reflecting its niche position and regional focus. The absence of dividends may deter income-focused investors, but its profitability and low beta could appeal to those seeking stable exposure to the digital advertising sector. Market expectations likely hinge on its ability to expand margins and manage debt.
1000mercis benefits from its specialized data-driven marketing solutions and international footprint, though its reliance on third-party data processing exposes it to regulatory risks. The outlook depends on its capacity to adapt to privacy laws and technological shifts. A focus on high-margin services like mobile CRM and real-time bidding could strengthen its competitive edge in the medium term.
Company description, financial data from public filings (likely Euronext disclosures), and industry context.
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |