Data is not available at this time.
Sirius Media operates in the competitive advertising and audiovisual production sector, specializing in feature films, animation, TV series, and commercials across France and Europe. The company, rebranded from Metadvertise in 2023, leverages its creative expertise to serve clients in the dynamic media and entertainment industry. Its revenue model is primarily driven by project-based contracts, with a focus on high-quality production services that cater to broadcasters, streaming platforms, and advertisers. Positioned as a niche player, Sirius Media competes with larger production houses by emphasizing agility, innovation, and cost efficiency. The European audiovisual market is highly fragmented, with demand influenced by advertising budgets and content consumption trends. Sirius Media’s ability to secure recurring projects and adapt to digital transformation will be critical for sustaining its market position amid evolving industry dynamics.
In FY 2023, Sirius Media reported revenue of €14.2 million but recorded a net loss of €2.9 million, reflecting margin pressures in its production-heavy business model. Operating cash flow was positive at €2.2 million, though capital expenditures of €12 million suggest significant reinvestment needs. The company’s negative EPS of €0.0986 underscores profitability challenges, likely tied to project timing and cost overruns.
The company’s negative net income and diluted EPS indicate weak earnings power, exacerbated by high capital expenditures relative to revenue. Operating cash flow, while positive, is insufficient to cover capex, signaling reliance on external financing. The capital-intensive nature of audiovisual production limits near-term capital efficiency improvements without revenue scale or cost discipline.
Sirius Media holds €11.4 million in cash against €27.4 million in total debt, highlighting a leveraged balance sheet. The debt-to-equity ratio appears elevated, though liquidity is supported by cash reserves. The absence of dividends aligns with reinvestment priorities, but sustained losses could strain financial flexibility if not addressed through operational turnaround or funding.
Growth is contingent on project pipelines and market demand, with no dividend payouts as the company prioritizes cash preservation. The sector’s cyclicality and competition pose risks, but opportunities exist in digital content expansion. Historical losses suggest a need for strategic pivots to achieve sustainable top-line growth and margin recovery.
With a market cap of €681k and a beta of 1.68, Sirius Media is viewed as a high-risk, small-cap play. Investors likely discount its prospects due to consistent losses and sector headwinds. Valuation metrics are skewed by negative earnings, leaving future upside dependent on execution improvements or industry consolidation.
Sirius Media’s rebranding and focus on audiovisual production could differentiate it in a crowded market, but execution risks remain. The outlook hinges on cost management, project wins, and potential partnerships. Sector tailwinds like streaming demand may offset cyclical risks, but the company must demonstrate profitability to regain investor confidence.
Company filings, Euronext Paris disclosures
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |