AS Ekspress Grupp: Consolidated unaudited interim report for Q1 of
2024
The revenue of AS Ekspress Grupp for the
1st quarter of 2024 totalled EUR 16.2 million, EBITDA
totalled EUR 0.4 million and net loss totalled EUR 1.2 million.
Digital revenue increased by 2% as compared to the same period last
year and made up 84% of the Group’s total revenue. The digital
subscription revenue of the Group's media companies and the number
of people with digital subscriptions grew strongly year-over-year
in all three countries. The revenue from ticket sales
platforms and the advertising revenue from outdoor screens have
also increased strongly.
As expected, the Group’s results for the
1st quarter were primarily impacted by seasonality as a
result of which the company’s profitability is always under the
greatest pressure in the 1st quarter each year. On the
other hand, the advertising revenue in the 1st quarter
this year was impacted by lower demand caused by the weak economic
environment, which was exacerbated by the election cycles taking
place in later quarters.
The revenue of Ekspress Grupp for the
1st quarter totalled EUR 16.2 million, decreasing by 3%
as compared to the same period last year. The reasons for lower
revenue also include last year’s higher base of comparison:
parliamentary elections were held both in Lithuania and Estonia in
the 1st quarter of 2023, which additionally boosted
advertising revenue. This year, elections in the Baltic States will
be held in the second and third quarter and for this reason the
impact on revenue is to be expected later. At the same time, the
decline in the advertising market due to the general weak economic
environment in the Baltic States also plays a role in the annual
comparison, the greatest impact of which can be felt in Estonia. In
the 1st quarter’s results, this also impacts EBITDA. The
decrease in advertising revenue is also compensated by the increase
in the volume of ticket sales platforms and digital outdoor screens
as well as the increase in digital subscription revenue.
In a year-over-year comparison, the Group
received nearly 50 000 digital subscriptions in the Baltic States,
i.e. 31% more than at the end of March last year. At the end of
March 2024, digital subscriptions totalled 211 000. The
Group’s digital revenue is increasingly based on the revenue from
digital subscriptions and it makes up an increasingly larger
recurring revenue base without the need for additional sales
activity (and costs). We have enhanced the quality and volume of
the content offered by the Group’s media companies in order to be
the leader in the digital subscription field in all Baltic States.
The Group is gradually moving towards its financial strategic goals
and wishes to offer paid digital content to at least 340 000
subscribers by the year 2026.
In the 1st quarter, the earnings
before interest, tax, depreciation and amortisation (EBITDA) of
Ekspress Grupp totalled EUR 0.4 million, decreasing by -62%.
Although the quarterly profitability fell against the background of
the advertising market cooldown and the increasing pressure of
input costs caused by the overall economic environment, the Group’s
earnings before interest, tax, depreciation and amortisation of the
trailing 12-month period increased by EUR 0.1 million.
The net loss for the 1st quarter of
2024 amounted to EUR 1.2 million, which is 67% higher as compared
to last year. Higher net loss is also primarily related to higher
interest rates due to the increase in Euribor and higher
depreciation expenses arising from the Group’s investments.
The Group’s liquidity continues to be strong. The
Management Board considers it important to maintain liquidity
reserves both for the use of potential new acquisitions and for
situations related to further cooling of the economy. As of 31
March 2024, the Group’s available cash totalled EUR 8.8 million
(31.03.2023: EUR 7.3 million). The regular general meeting of
shareholders to be held on 3 May 2024 will vote on the profit
allocation proposal, according to which regular dividends of 6 euro
cents per share will be paid to the shareholders in the total
amount of EUR 1.8 million.
Q1 RESULTS
REVENUE
In the 1st quarter of 2024, the
consolidated revenue totalled EUR 16.2 million (Q1 2023: EUR 16.8
million). The revenue for the 1st quarter decreased by
-3% year-over-year. The Group’s results for the 1st
quarter were primarily impacted by seasonality as a result of which
the company’s profitability is always under the greatest pressure
in the 1st quarter each year. On the other hand, the
advertising revenue in the 1st quarter this year was
impacted by lower demand caused by the weak economic environment,
which was exacerbated by the election cycles taking place in later
quarters. The reasons for lower revenue also include last year’s
higher base of comparison: parliamentary elections were held both
in Lithuania and Estonia in the 1st quarter of 2023,
which additionally boosted advertising revenue. This year,
elections in the Baltic States will be held in the second and third
quarter and for this reason the impact on revenue is to be expected
later. At the same time, the decline in the advertising market due
to the general weak economic environment in the Baltic States also
plays a role in the annual comparison, the greatest impact of which
can be felt in Estonia. In the 1st quarter’s results,
this also impacts EBITDA. The decrease in advertising revenue is
also compensated by the increase in the volume of ticket sales
platforms and digital outdoor screens as well as the increase in
digital subscription revenue. The share of the Group’s digital
revenue in total revenue was 84% at the end of the 1st
quarter of 2024 (at the end of Q1 2023: 80% of total revenue).
Digital revenue for the 1st quarter of 2024 increased by
2% as compared to the same period last year.
PROFITABILITY
In the 1st quarter of 2024, the
consolidated EBITDA totalled EUR 0.4 million (Q1 2023: EUR 1.2
million). EBITDA decreased by -62% as compared to last year and the
EBITDA margin was 3% (Q1 2023: 7%). The decrease in profitability
is impacted by the decline in the advertising market due to the
general weak economic environment in the Baltic States and the
increasing pressure of input costs.
The consolidated net loss for the 1st
quarter of 2024 totalled EUR -1.2 million (Q1 2023: EUR -0.7
million). In addition to expected seasonality, higher net loss is
also primarily related to higher interest rates due to the increase
in Euribor rates and higher depreciation expenses arising from the
Group’s investments.
EXPENSES
In the 1st quarter of 2024, the cost
of goods sold, marketing, and general and administrative costs
totalled EUR 17.3 million (Q1 2023: EUR 16.8 million). Operating
expenses increased by EUR 0.5 million (+3%) as compared to the same
period last year. Labour costs increased the most, by EUR 0.4
million (+5%).
CASH POSITION
At the end of the reporting period, the Group
had available cash in the amount of EUR 8.8 million and equity in
the amount of EUR 55.7 million (53% of total assets). The
comparable data as of 31 March 2023 were EUR 7.3 million and EUR
53.7 million (53% of total assets), respectively. As of 31 March
2024, the Group’s net debt was EUR 10.8 million (31 March 2023: EUR
13.6 million).
In the 1st quarter of 2024, the
Group’s cash flows from operating activities totalled EUR 0.9
million (Q1 2023: EUR 2.4 million).
In the 1st quarter of 2024, the
Group’s cash flows from investing activities totalled EUR -0.9
million (Q1 2023: EUR -0.7 million), of which EUR -1.1 million was
related to development and acquisition of property, plant and
equipment and intangible assets, indicating higher investments in
products and technologies.
In the 1st quarter of 2024, the
Group’s cash flows from financing activities totalled EUR -0.8
million (Q1 2023: EUR -1.9 million, of which EUR -1.0 million was
the share buy-back). Financing activities also include a net change
in borrowings in the amount of EUR -0.6 million and lease
liabilities in the amount of EUR -0.6 million.
DIVIDENDS
In March 2024, the Group's Management Board
proposed to pay 6 euro cents per share as dividends to shareholders
from the net profit of the financial year 2023 in the total amount
of EUR 1.8 million. The profit allocation proposal will be made at
the ordinary general meeting of shareholders on 3 May 2024.
SEGMENT OVERVIEW
Key financial indicators for segments
(EUR thousand) |
Sales |
|
Q1 2024 |
Q1 2023 |
Change % |
12 months 2023 |
Media segment |
16 205 |
16 867 |
-4% |
73 365 |
advertising revenue |
8 800 |
9 681 |
-9% |
42 074 |
subscriptions (incl. single-copy sales) |
5 043 |
4 560 |
11% |
19 016 |
marketplaces |
910 |
636 |
43% |
3 434 |
outdoor screens |
783 |
688 |
14% |
3 530 |
sale of other goods and services |
669 |
1 302 |
-49% |
5 311 |
Corporate functions |
170 |
1 226 |
-86% |
2 642 |
Inter-segment eliminations |
(155) |
(1 339) |
|
(2 920) |
TOTAL GROUP |
16 220 |
16 755 |
-3% |
73 086 |
incl. revenue from all digital channels |
13 668 |
13 384 |
2% |
60 460 |
% of revenue from all digital channels |
84% |
80% |
|
83% |
(EUR thousand) |
EBITDA |
|
Q1 2024 |
Q1 2023 |
Change % |
12 months 2023 |
Media segment |
914 |
1 478 |
-38% |
11 695 |
Corporate functions |
(477) |
(321) |
-48% |
(1 477) |
Inter-segment eliminations |
4 |
(3) |
|
(1) |
TOTAL GROUP |
442 |
1 153 |
-62% |
10 217 |
EBITDA margin |
Q1 2024 |
Q1 2023 |
12 months 2023 |
Media segment |
6% |
9% |
16% |
TOTAL GROUP |
3% |
7% |
14% |
Consolidated statement of financial position
(unaudited)
(EUR thousand) |
31.03.2024 |
31.12.2023 |
ASSETS |
|
|
Current assets |
|
|
Cash and cash equivalents |
8 761 |
9 606 |
Trade and other receivables |
12 772 |
13 143 |
Corporate income tax prepayment |
93 |
24 |
Inventories |
332 |
321 |
Total current assets |
21 958 |
23 094 |
Non-current assets |
|
|
Other receivables and investments |
1 624 |
1 628 |
Deferred tax asset |
132 |
130 |
Investments in joint ventures |
890 |
851 |
Investments in associates |
2 175 |
2 197 |
Property, plant and equipment |
10 440 |
10 384 |
Intangible assets |
67 749 |
67 482 |
Total non-current assets |
83 011 |
82 672 |
TOTAL ASSETS |
104 968 |
105 766 |
LIABILITIES |
|
|
Current liabilities |
|
|
Borrowings |
3 766 |
4 353 |
Trade and other payables |
23 648 |
23 046 |
Corporate income tax payable |
38 |
39 |
Total current liabilities |
27 453 |
27 438 |
Non-current liabilities |
|
|
Long-term borrowings |
21 829 |
21 765 |
Other long-term liabilities |
22 |
22 |
Total non-current liabilities |
21 851 |
21 787 |
TOTAL LIABILITIES |
49 304 |
49 225 |
EQUITY |
|
|
Share capital |
18 478 |
18 478 |
Share premium |
14 277 |
14 277 |
Treasury shares |
(147) |
(1 057) |
Reserves |
2 242 |
2 285 |
Retained earnings |
20 814 |
22 558 |
TOTAL EQUITY |
55 664 |
56 541 |
TOTAL LIABILITIES AND EQUITY |
104 968 |
105 766 |
Consolidated statement of comprehensive income
(unaudited)
(EUR thousand) |
Q1 2024 |
Q1 2023 |
12 months 2023 |
Sales |
16 220 |
16 755 |
73 086 |
Cost of sales |
(13 569) |
(13 641) |
(55 046) |
Gross
profit |
2 652 |
3 114 |
18 040 |
Other income |
156 |
70 |
581 |
Marketing
expenses |
(858) |
(571) |
(2 803) |
Administrative
expenses |
(2 834) |
(2 551) |
(9 582) |
Other expenses |
(21) |
(20) |
(737) |
Operating profit
/(loss) |
(906) |
42 |
5 499 |
Interest income |
36 |
9 |
60 |
Interest expenses |
(457) |
(330) |
(1 499) |
Other finance
income/(costs) |
(11) |
(11) |
(55) |
Net finance
cost |
(432) |
(331) |
(1 494) |
Profit/(loss) on
shares of joint ventures |
39 |
(553) |
(661) |
Profit/(loss) on
shares of associates |
80 |
128 |
239 |
Profit /(loss)
before income tax |
(1 218) |
(715) |
3 583 |
Income tax
expense |
(4) |
(16) |
(232) |
Net profit /(loss)
for the reporting period |
(1 221) |
(730) |
3 351 |
Net profit /(loss)
for the reporting period attributable to |
|
|
|
Equity holders of the parent company |
(1 221) |
(733) |
3 349 |
Minority interest |
0 |
3 |
2 |
Total comprehensive
income /(loss) |
(1 221) |
(730) |
3 351 |
Comprehensive income /(loss) for the reporting period
attributable to |
Equity holders of the parent company |
(1 221) |
(733) |
3 349 |
Minority interest |
0 |
3 |
2 |
Earnings per share (euro) |
|
|
|
Basic earnings per share |
(0.0404) |
(0.0243) |
0.1113 |
Diluted earnings per share |
(0.0404) |
(0.0235) |
0.1081 |
Consolidated cash flow statement (unaudited)
(EUR thousand) |
Q1 2024 |
Q1 2023 |
12 months 2023 |
Cash flows from operating activities |
|
|
|
Operating profit /(loss) for the reporting year |
(906) |
42 |
5 499 |
Adjustments for (non-cash): |
|
|
|
Depreciation and amortisation |
1 353 |
1 112 |
4 719 |
(Gain)/loss on sale, write-down and impairment of property, plant
and equipment |
4 |
(2) |
387 |
Change in value of share option |
0 |
8 |
26 |
Cash flows from operating activities: |
|
|
|
Trade and other receivables |
367 |
(441) |
(1 539) |
Inventories |
(11) |
7 |
(35) |
Trade and other payables |
469 |
1 960 |
4 921 |
Income tax paid |
(73) |
(44) |
(263) |
Interest paid |
(336) |
(262) |
(1 476) |
Net cash generated from operating activities |
867 |
2 380 |
12 239 |
Cash flows from investing activities |
|
|
|
Acquisition of subsidiaries/ associates (less cash acquired) and
other investments /
cash paid-in equity-accounted investees |
0 |
(387) |
(1 469) |
Receipts of other investments |
0 |
0 |
13 |
Interest received |
36 |
0 |
28 |
Purchase of property, plant and equipment and intangible
assets |
(1 082) |
(495) |
(3 391) |
Proceeds from sale of property, plant and equipment and intangible
assets |
3 |
2 |
275 |
Loan repayments received |
4 |
0 |
8 |
Dividends received |
102 |
199 |
674 |
Net cash used in investing activities |
(937) |
(681) |
(3 862) |
Cash flows from financing activities |
|
|
|
Dividends paid |
0 |
0 |
(1 488) |
Payment of lease liabilities |
(557) |
(456) |
(2 004) |
Repayments of bank loans |
(561) |
(420) |
(1 727) |
Proceeds from sale of treasury shares |
343 |
0 |
0 |
Purchases of treasury shares |
0 |
(1 000) |
(1 000) |
Net cash used in financing activities |
(775) |
(1 876) |
(6 219) |
NET (DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS |
(845) |
(176) |
2 158 |
Cash and cash equivalents at the beginning of the period |
9 606 |
7 448 |
7 448 |
Cash and cash equivalents at the end of the period |
8 761 |
7 272 |
9 606 |
Argo Rannamets
CFO
AS Ekspress Grupp
Email: argo.rannamets@egrupp.ee
AS Ekspress Grupp is the leading Baltic
media group whose key activities include web media content
production, and publishing of newspapers, magazines and books. The
Group also operates an electronic ticket sales platform and ticket
sales offices and offers outdoor screen service in Estonia and
Latvia. Ekspress Grupp launched its operations in 1989 and employs
almost 1,100 people
Ekspress Grupp As (LSE:0JPX)
Historical Stock Chart
From Jan 2025 to Feb 2025
Ekspress Grupp As (LSE:0JPX)
Historical Stock Chart
From Feb 2024 to Feb 2025