Data is not available at this time.
Splendid Medien AG operates in the dynamic entertainment sector, specializing in film and television content distribution and production. The company’s core revenue model revolves around licensing rights for a diverse portfolio of approximately 1,600 film titles across genres such as action, documentaries, and family entertainment. It monetizes these assets through multiple channels, including physical media sales (Blu-ray, DVD), video-on-demand (VoD), electronic sell-through (EST), and TV broadcasting. Additionally, its Services segment offers post-production and dubbing services, enhancing its value chain integration. Splendid Medien holds a niche position in the German and international markets, leveraging its extensive content library and production capabilities to cater to both traditional and digital platforms. While the industry faces disruption from streaming giants, the company’s hybrid approach—combining physical media, VoD, and TV syndication—provides resilience. Its focus on localized content, including dubbing and digitization, further strengthens its regional market positioning.
In FY 2023, Splendid Medien reported revenue of €38.6 million, with net income of €2.2 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €13.98 million, indicating efficient cash generation from core operations. Capital expenditures were minimal at €378,000, suggesting a lean operational model with limited reinvestment needs. The company’s ability to maintain positive earnings amid industry shifts highlights its operational adaptability.
The company’s diluted EPS of €0.23 demonstrates its ability to translate revenue into shareholder returns. With operating cash flow significantly exceeding net income, Splendid Medien exhibits strong earnings quality. Its capital-light model, evidenced by low capex, allows for efficient allocation of resources, though growth investments remain conservative. The absence of dividends suggests a focus on retaining earnings for potential reinvestment or debt reduction.
Splendid Medien’s balance sheet shows €4.41 million in cash and equivalents against total debt of €4.48 million, indicating a near-neutral net debt position. The manageable debt level, coupled with robust operating cash flow, underscores financial stability. Liquidity appears adequate, with no immediate solvency risks, though the company’s small market cap (€12.1 million) may limit access to capital for aggressive expansion.
Revenue trends are not explicitly provided, but the company’s diversified content distribution strategy may mitigate volatility. No dividends were paid in FY 2023, aligning with its focus on organic growth or debt management. The lack of a dividend policy may appeal to investors prioritizing capital appreciation over income, though it could limit attractiveness to income-focused stakeholders.
With a market cap of €12.1 million and a beta of 0.981, Splendid Medien trades with market-like volatility. The P/E ratio, inferred from EPS, suggests modest valuation multiples, potentially reflecting market skepticism about scalability in a competitive industry. Investor expectations likely hinge on the company’s ability to sustain profitability and navigate digital disruption.
Splendid Medien’s key strengths include its extensive content library and hybrid distribution model, which provide revenue diversification. However, its small scale and reliance on physical media sales pose long-term risks as consumer preferences shift to streaming. The outlook depends on its ability to expand digital offerings and optimize content monetization, though execution risks remain in a crowded market.
Company description, financial data from disclosed filings (likely annual report), and market data from exchange sources.
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 |