Data is not available at this time.
National CineMedia, Inc. (NCMI) operates as a leading cinema advertising network in the U.S., leveraging its exclusive access to premium movie theater screens to deliver targeted ad campaigns. The company generates revenue primarily through the sale of on-screen advertising, pre-show content, and digital media placements, capitalizing on the captive audience of moviegoers. Its partnerships with major theater chains, including AMC, Regal, and Cinemark, solidify its dominance in the cinema advertising space, offering advertisers a unique blend of reach and engagement. NCMI’s business model thrives on the high-impact nature of cinema ads, which combine sight, sound, and motion to drive brand recall. The company differentiates itself through data-driven audience segmentation and integrated cross-platform solutions, enhancing its value proposition for advertisers. Despite competition from digital and traditional media, NCMI maintains a stronghold in the niche cinema advertising market, supported by its exclusive agreements and innovative ad formats. The company’s ability to adapt to evolving media consumption trends, such as programmatic ad buying and digital out-of-home (DOOH) expansion, positions it for sustained relevance in a fragmented advertising landscape.
In FY 2024, NCMI reported revenue of $240.8 million, reflecting its core advertising-driven model. The company posted a net loss of $22.3 million, with diluted EPS of -$0.23, indicating ongoing profitability challenges. Operating cash flow stood at $60.3 million, demonstrating solid cash generation despite net losses, while capital expenditures were modest at $5.8 million, suggesting efficient capital allocation.
NCMI’s operating cash flow of $60.3 million underscores its ability to convert revenue into cash, a key strength for its capital-light model. The company’s negative net income highlights margin pressures, likely tied to fixed costs in its theater partnerships. With minimal debt ($10 million) and a focus on ad yield optimization, NCMI retains flexibility to reinvest in growth or stabilize earnings.
NCMI maintains a conservative balance sheet, with $75.1 million in cash and equivalents against $10 million in total debt, providing ample liquidity. The low leverage ratio signals financial stability, though the net loss warrants monitoring. Shareholders’ equity remains under pressure due to cumulative losses, but strong operating cash flow mitigates near-term solvency risks.
NCMI’s growth hinges on ad demand recovery post-pandemic and digital expansion. The company paid a dividend of $0.12 per share, signaling confidence in cash flow sustainability. However, the payout ratio appears high relative to earnings, suggesting dividends are supported by operating cash flow rather than net income. Future growth may depend on diversifying revenue streams beyond traditional cinema ads.
The market likely prices NCMI based on its cash flow potential and niche positioning, rather than near-term earnings. The stock’s valuation may reflect optimism around ad spend cyclicality and digital initiatives. Investors should weigh the company’s high-margin cash flows against its exposure to secular shifts in media consumption.
NCMI’s exclusive theater partnerships and high-engagement ad inventory provide durable competitive advantages. The outlook depends on its ability to innovate in digital and programmatic ads while maintaining cinema ad yields. Risks include competition from streaming platforms, but NCMI’s focus on experiential advertising could sustain its niche appeal in a crowded media landscape.
Company filings (10-K), investor presentations
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 |