Data is not available at this time.
ad pepper media International N.V. operates as a specialized digital marketing services provider, focusing on performance-driven online advertising across Europe. The company’s three core segments—ad pepper, ad agents, and Webgains—cater to diverse digital marketing needs, including lead generation, affiliate management, and data-driven campaign optimization. Its proprietary iLead platform enhances targeted customer acquisition, while its expertise in Amazon and Google marketing platforms strengthens its competitive edge in performance marketing. Positioned in the fragmented advertising agency sector, ad pepper media differentiates itself through technology-enabled solutions and a multi-channel approach, serving clients across Germany, Italy, France, and other European markets. The company’s niche focus on performance metrics and affiliate networks allows it to compete with larger players by delivering measurable ROI for advertisers. However, its regional concentration and reliance on digital ad spend cycles expose it to macroeconomic volatility and shifting advertiser budgets.
In FY 2023, ad pepper media reported revenue of €21.7 million, reflecting its mid-scale presence in the digital advertising market. The company posted a net loss of €944,000, with diluted EPS of -€0.0457, indicating profitability challenges amid competitive pressures. Operating cash flow of €1.24 million suggests some operational resilience, though capital expenditures were minimal at -€114,000, highlighting a lean investment approach.
The negative net income underscores ongoing earnings pressure, likely due to high customer acquisition costs or margin compression in performance marketing. With €19.8 million in cash and equivalents against €1.29 million in total debt, the balance sheet remains liquid, but the lack of profitability raises questions about sustainable capital allocation in a low-growth environment.
ad pepper media maintains a robust liquidity position, with cash reserves significantly exceeding its modest debt load. The absence of dividends aligns with its focus on preserving capital, while the €74.1 million market capitalization implies investor skepticism about near-term earnings recovery. The 1.17 beta suggests higher volatility relative to the market, typical for small-cap advertising firms.
Top-line growth appears stagnant, with no dividend payments reflecting a prioritization of reinvestment or loss mitigation. The company’s reliance on digital advertising trends necessitates innovation to capture higher-margin opportunities, such as AI-driven ad targeting or expanded affiliate partnerships. Its zero-dividend policy is expected to persist until profitability stabilizes.
The market values ad pepper media at approximately 3.4x revenue, a discount to larger peers, likely due to its unprofitability and niche scale. Investors seem to price in limited near-term upside, with the stock’s beta indicating heightened sensitivity to sector-wide ad spend fluctuations.
The company’s strengths lie in its specialized performance marketing platforms and European footprint, but it faces structural challenges in scaling profitably. Success hinges on leveraging its iLead technology and expanding high-margin services, though macroeconomic headwinds and competition from global ad-tech players remain risks. A turnaround would require sharper cost controls or strategic partnerships.
Company filings, market data
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 |