Börsiteade
AS Ekspress Grupp
LEI kood
529900B52V1TUMW7FS54
Emitendi suuruskategooria
Suur kontsern
Majandustegevusalad
Kutse-, teadus- ja tehnikaalane tegevus
Emitendi registreeritud asukoht
Eesti
Üldandmed
Kategooriad
Juhtkonna vaheteadaanne või kvartaalne finantsaruanne
Teate ID
10114
Manused
Esitamise kuupäev ja aeg
15.02.2023 08:00:00
Teate sisu eesti keeles
Pealkiri
AS Ekspress Grupp: 2022.aasta IV kvartali ja 12 kuu konsolideeritud auditeerimata vahearuanne
Teade
AS-i Ekspress Grupp müügitulu oli 2022. aasta IV kvartalis 19,2 miljonit ja
puhaskasum 2,4 miljonit eurot. Kokku 12 kuu müügitulu ulatus 64,1 miljoni
euroni, kasvades eelmise aastaga võrreldes 20%. 12 kuu puhaskasum oli kokku 4,1
miljonit eurot, mis on eelmise aastaga võrreldes samal tasemel. Digitaalsed
tulud kasvasid 23% ja digitaalsete tulude osakaal moodustas detsembri lõpus 78%
kontserni kogukäibest.
Kontsern lõpetas 2022. aasta tugeva tulemusega, seda vaatamata väga
ebastabiilsele keskkonnale ja sellest tingitud mõjudele majanduses. Kontserni IV
kvartali müügitulu tegi tugeva kasvu võrreldes 2021. aasta sama perioodiga.
Kvartali konsolideeritud müügitulu ulatus 19,2 miljoni euroni (IV kvartal
2021: 15,9 miljonit eurot), kasvades 20% võrreldes eelmise aastaga. Kontserni
online-reklaami müük jätkas tõusu ajal, kui koguturg ei suurenenud. Grupi
meediaettevõtted suutsid edukalt kasvada konkurentide arvelt, pakkudes oma
reklaamiklientidele paremaid lahendusi tarbijateni jõudmisel. 12 kuu müügitulu
ulatus 64,1 miljoni euroni, suurenedes võrreldes eelmise aastaga samuti 20%.
Lisaks reklaamimüügile toetasid 12 kuu tulemuste suurenemist digitellimuste arvu
ja nii paber- kui digitoodete keskmise hinna kasv. Elavnes ka nõudlus kontserni
piletäri platvormide kaudu toimuvatele üritustele. Tänu suurenenud digitaalsete
väliekraanide võrgustikulule, kus lisandus 27 uut ekraani, kasvasid
väliekraanide müügimahud.
AS-i Ekspress Grupp digitaalsete tellimuste hulk kasvas 2022. aasta detsembri
lõpuks võrdluses eelmise aastaga 12% ja ulatus 146,6 tuhande tellimuseni.
Digitellimuste arv jätkas 2022. aastal tempokat kasvu, mis tõestab, et tasulise
sisu mudel on jätkusuutlik ja omab järjest olulisemat rolli kontserni
meediaettevõtete tulupoolel. Kuigi Baltimaade inimeste kulutused on inflatsiooni
ja üldise hinnatõusu tõttu järjest teravamalt tähelepanu all, hoidsid eelmise
aasta ärevad sündmused lugejate huvi sõltumatu ajakirjanduse vastu endiselt
kõrgel. Delfi kindel turuliidri positsioon kõigis Balti riikides paneb lugejaid
eelistama kõige rikkalikuma sisuga portaali.
Ekspress Grupi kasum enne intresse, makse, kulumit ja amortisatsiooni (EBITDA)
oli IV kvartalis 3,8 miljonit ja 12 kuuga 8,9 miljonit eurot. EBITDA kasvas nii
IV kvartalis kui ka 12 kuuga võrreldes eelmise aasta sama perioodiga vastavalt
19% ja 8%. Kontserni jaoks on olnud väljakutseks EBITDA marginaali hoidmine,
seda tulenevalt sisendhindade kasvust (peamiselt paberi-, trüki- ja
energiakulude osas) ning üldise majanduskeskkonna survest palgakuludele. Samas,
arvestades kuludest tingitud surveid, oleme siiski rahul, et tulude kasvu baasil
suutsime hoida 12 kuu EBITDA marginaali 14% juures (12 kuud 2021: 15%).
Kasumlikkuse hoidmine ja kiire reageerimine, eriti kui turu muutused peaks
olema pikemaajalisemad, kui tänased prognoosid näitavad, püsivad kontserni jaoks
oluliste teemadena ka järgnevatel perioodidel.
2022. aasta IV kvartali konsolideeritud puhaskasumiks kujunes 2,4 miljonit eurot
ja 12 kuu puhaskasumiks 4,1 miljonit eurot. 12 kuu puhaskasum püsis samal
tasemel (12 kuud 2021: 4,1 miljonit eurot). Kontsern näitas küll mõõdukat,
8%list EBITDA kasvu, kuid puhaskasum jäi samale tasemele võrreldes 2021.
aastaga. Negatiivset mõju avaldas kontserni 2022. aasta puhaskasumile
ühisettevõtte AS-i Express Post perioodi suurenenud kahjum ja kontserni
amortisatsioonikulu kasv tulenevalt suurematest investeeringutest võrreldes
eelmise aasta sama perioodiga. Lisaks sisaldus 2021. aasta tuludes ühekordse
finantstuluna kajastatud 0,4 miljonit eurot piletimüügiplatvormi ostuhinna
tasumata tulevikukohustuse osa õiglase väärtuse korrigeerimisest.
2022. aasta detsembris omandas kontsern 100%lise osaluse Leedu ühes
populaarseimas uudisteportaalis lrytas.lt (https://www.lrytas.lt/). Lrytase
uudisportaali omandamine on kontserni strateegia orgaaniline osa. Omandamise
peamine eesmärk on digitaalse meediaäri kasvatamine regiooni suurimal turul.
Uudisteportaalil on päevas keskmiselt üle 420 000 lugeja (allikas: Gemius) ja
portaali reklaamitulu on umbes 3 miljonit eurot aastas. Lrytase ja Ekspress
Grupi ühine eesmärk on pakkuda oma lugejatele köitvat ja sõltumatut sisu. Lrytas
jätkab tehingu järgselt tegutsemist iseseisva meediaettevõttena.
Ekspress Grupi juhatus hindab kontserni 12 kuu tulemusi positiivseteks: kontsern
suutis kasvatada digitaalset tulubaasi (nii digitaalsete tulude käivet ja
osakaalu kui ka digitaalsete tellijate arvu) ning säilitada ebakindlale
majanduskeskkonnale ja sisendhindade ning palgakulude kasvule vaatamata hea
kasumlikkuse. See näitab, et Ekspress Grupp on viimasel kahel aastal suutnud
kiiresti ja tõhusalt kohaneda muutunud majanduskeskkonnaga, jäädes samas
kindlaks oma valitud strateegiale. Vastuolulised tulevikuprognoosid nõuavad
valmisolekut paindlikkuseks ja kiireks reageerimiseks ka järgmistes kvartalites.
Aruandeperioodi lõpus oli kontsernil vabu rahalisi vahendeid 7,4 miljonit eurot
ja omakapitali 55,4 miljonit eurot (56% bilansimahust). Võrreldavad andmed
2021. aasta 31. detsembri seisuga olid vastavalt 11,0 miljonit eurot ja EUR
53,7 miljonit eurot (57% bilansimahust). Arvestades kontserni rahalist seisu
kuulutas kontsern seisuga 8. veebruar 2023 välja 2022. aasta mais aktsionäride
poolt kinnitatud tagasiostuprogrammi. Kõikidele aktsionäridele suunatud
tagasiostupakkumise käigus pakub kontsern aktsionäridele 15. veebruarist kuni
6. märtsini 2023 võimalust müüa Ekspress Grupi aktsiaid tagasi hinnaga 1,7 eurot
aktsia. Tagasiostu maksimaalne maht on kuni 1 miljon eurot (kuni 588 235
aktsiat). Oma aktsiate omandamise eesmärk on kasutada atraktiivseid
turutingimusi aktsionäridele väärtuse loomiseks, ostes oma aktsiaid tagasi ning
kasutades neid seejärel aktsiakapitali vähendamiseks või muudel eesmärkidel (nt
aktsiate müük või kasutamine optsiooniprogrammi tarbeks).
Tagasiostupakkumise tulemused võivad mõjutada kontserni 2022. aasta kasumist
makstavate dividendide suurust. Juhatus teeb dividendide määramise ettepaneku
koos korralise üldkoosoleku kokkukutsumise teatega ja lähtub oma ettepanekus
varem kinnitatud dividendipoliitikast ning aktsiate tagasiostupakkumise
tulemusena tagasiostetud aktsiate mahust. Kontsern maksab dividendidena välja
vähemalt 30% eelmise aasta puhaskasumist tingimusel, et põhitegevuse
rahastamiseks ja uute strateegiliste investeeringute tegemiseks on piisavalt
rahalisi vahendeid. Juhul, kui majanduskeskkond oluliselt aeglustub või kui
rahavood on muudel põhjustel väiksemad, võib kontsern dividendimäära vähendada
või otsustada dividendi mitte maksta.
IV KVARTALI JA 12 KUU TULEMUSED
MÜÜGITULU
2022. aasta IV kvartali konsolideeritud müügitulu oli 19,2 miljonit eurot (IV
kvartal 2021: 15,9 miljonit eurot). IV kvartali müügitulu suurenes 20% võrreldes
eelmise aastaga. 2022. aasta 12 kuu konsolideeritud müügitulu oli 64,1 miljonit
eurot (12 kuud 2021: 53,5 miljonit eurot). 12 kuu müügitulu suurenes 20%
võrreldes eelmise aastaga. Kasvu taga on nii veebi reklaamitulud kui
digitellimuste tulud. Kontserni digitaalsete tulude osakaal moodustas 2022.
aasta IV kvartali lõpus 78% kogukäibest (2021. aasta IV kvartali lõpp: 76%
kogukäibest). 2022. aasta 12 kuu digitaalsed tulud suurenesid 23% võrreldes
eelmise aasta sama perioodiga.
KASUMLIKKUS
2022. aasta IV kvartali konsolideeritud EBITDA oli 3,8 miljonit eurot (IV
kvartal 2021: 3,2 miljonit eurot). 2022. aasta IV kvartalis kasvas EBITDA 19%
võrreldes eelmise aastaga ning EBITDA marginaal oli 20% (IV kvartal
2021: 20%). 2022. aasta 12 kuu konsolideeritud EBITDA oli 8,9 miljonit eurot (12
kuud 2021: 8,2 miljonit eurot). 2022. aasta 12 kuuga kasvas EBITDA 8% võrreldes
eelmise aastaga ning EBITDA marginaal oli 14% (12 kuud 2021: 15%).
2022. aasta IV kvartali konsolideeritud puhaskasum oli 2,4 miljonit eurot (IV
kvartal 2021: 2,3 miljonit eurot). 2022. aasta IV kvartalis kasvas puhaskasum
6% võrreldes eelmise aastaga. 2022. aasta 12 kuu konsolideeritud puhaskasum oli
4,1 miljonit eurot (12 kuud 2021: 4,1 miljonit eurot). Kontsern on näidanud
mõõdukat 8%list kasvu EBITDA tasemel, kuid puhaskasum on jäänud samale tasemele
võrreldes 2021. aastaga. Negatiivse mõjuna on kontserni 2022. aasta puhaskasum
vähenenud ühisettevõtte AS Express Post perioodi kahjumi suurenemisest ning
kontserni amortisatsioonikulu kasvust tulenevalt kõrgematest investeeringutest
võrreldes eelmise aasta sama perioodiga. Lisaks teeb 2021. aasta võrreldava
baasi kõrgemaks ühekordse finantstuluna kajastatud 0,4 miljonit eurot
piletimüügiplatvormi ostuhinna tasumata tulevikukohustuse osa õiglase väärtuse
korrigeerimine.
KULUD
2022. aasta 12 kuu müüdud kaupade kulu, turundus- ja üldhalduskulud kokku
moodustasid 60,0 miljonit eurot (12 kuud 2021: 49,5 miljonit eurot).
Tegevuskulud suurenesid 12 kuuga 10,5 miljonit eurot (+21%). Suurima kasvu
moodustab tööjõukulude kasv summas 5,4 miljonit eurot (+20%). Oluline
sisendkulude kasv on toimunud pabermeediaga seotud trükiteenuse kui ka kojukande
teenuse sisseostmisel, kasv kokku 1,0 miljonit eurot (+17%).
Seisuga 31.12.2022 on kontsernis 884 töötajat, mis on 143 töötajat rohkem
võrreldes eelmise aasta sama perioodiga (31.12.2021 741 töötajat). Kasvu taga
olevad 66 töötajat on lisandunud läbi ettevõtete ostude, sh OÜ Geenius Meedia,
ELTA uudiste agentuur Leedus ja 2022. aasta detsembris omandatud uudisteportaali
lrytas.lt arvelt. 77 töötajat lisandus teistes ettevõtetes Eestis, Lätis ja
Leedus. Arvestades kõrget inflatsioonilist ja tõusvate intresside keskkonda,
oleme valikuliselt korrigeerinud kontserni töötajate palkasid ja loonud
ühekordseid toetusmeetmeid. Lisaks on juba 2022. aasta III kvartalis tehtud
Lätis kulukärpeid ja üksikuid koondamisi, sest reklaamimüük on seal jäänud alla
kontserni sisemiste eesmärkide.
12 kuuga on kajastatud ühekordse väljaminekuna toetuseid Ukrainale kogusummas
0,2 miljonit eurot.
Ukraina sõda on avaldanud olulist negatiivset mõju Baltimaade majanduskasvule.
Mõju tulemusena on majanduskasv vähenenud ning tekitanud kõrge inflatsioonilise
keskkonna (2022. aasta detsembris oli inflatsioon Eestis: 17,5%, Leedus 20,0% ja
Lätis: 20,7% võrreldes eelmise aastaga), mis on hetkel üks kõrgemaid kogu
eurotsoonis. Inflatsioonile keskkond saab olema väljakutseks 2023. aastal, samas
näeme positiivsena selle langustrendi võrreldes 2022. oktoobris olnud
näitajatega. Kontsern ei oma äritegevust ega vara Ukrainas või Venemaal, seega
mõjutab kontserni vaid sõja kaudne mõju.
RAHAPOSITSIOON
Aruandeperioodi lõpus oli kontsernil vabu rahalisi vahendeid 7,4 miljonit eurot
ja omakapitali 55,4 miljonit eurot (56% bilansimahust). Võrreldavad andmed
2021. aasta 31. detsembri seisuga olid vastavalt 11,0 miljonit eurot ja EUR
53,7 miljonit eurot (57% bilansimahust). Seisuga 31. detsember 2022 oli
kontserni netovõlg 13,3 miljonit eurot (31. detsember 2021: EUR 6,1 miljonit
eurot).
2022. aasta 12 kuu kontserni rahavood äritegevusest olid 8,0 miljonit eurot (12
kuud 2021: 8,1 miljonit eurot, sh trükiteenuste segment), mida mõjutasid
positiivselt nii Eestis kui Lätis piletimüügi platvormid. Läti
piletimüügiplatvormi müügiaktiivsus on taastunud ning tulenevalt kõrgematest
piletihindadest parem võrreldes koroona eelsele perioodile.
2022. aasta 12 kuu kontserni rahavood investeerimistegevusest olid -10,6
miljonit eurot (12 kuud 2021: 1,0 miljonit eurot, sh lõpetatud tegevusvaldkonna
müük 6,3 miljonit eurot), millest -3,7 miljonit eurot oli seotud materiaalse ja
immateriaalse põhivara arendamise ja soetamisega, mis näitab suurenenud
investeeringuid toodetesse ja tehnoloogiasse. 12 kuuga investeeris kontsern
uutesse LED ekraanidesse -1,9 miljonit eurot, mis on osaliselt finantseeritud
kapitalirendiga.
2022. aasta 12 kuu kontserni rahavood finantseerimistegevusest olid -0,9
miljonit eurot (12 kuud 2021: -4,4 miljonit eurot), millest -2,4 miljonit eurot
moodustab dividendimakse ASi Ekspress Grupp aktsionäridele.
Finantseerimistegevused sisaldavad samuti netomuutust laenukohustustes 3,3
miljonit eurot ja rendikohustustes -1,8 miljonit eurot. Kontsern on 2022. aasta
investeeringute tegemisel kaasanud mõõdukalt võõrfinantseeringut pangalaenu
näol.
DIVIDENDID
2. mail 2022. aastal toimunud ASi Ekspress Grupp aktsionäride korralisel
üldkoosolekul otsustati maksta dividendi 8 eurosenti aktsia kohta kogusummas
2,43 miljonit eurot. Dividendid maksti aktsionäridele välja 20. mail 2022.
aastal.
Segmentide peamised finantsnäitajad
(tuhandetes EUR) Müügitulu
IV kv IV kv 12 kuud 12 kuud
2022 2021 Muutus % 2022 2021 Muutus %
Meediasegment 18 803 15 608 20% 62 690 52 093 20%
reklaam 11 623 10 171 14% 37 613 33 781 11%
tellimused (sh
üksikmüük) 4 677 3 629 29% 16 819 13 311 26%
turuplatsid 822 408 101% 2 232 1 013 120%
väliekraanid 749 569 31% 2 396 1 448 65%
muud müügitulud 933 830 12% 3 630 2 539 43%
Kesksed tegevused 1 157 1 013 14% 4 500 4 118 9%
Segmentidevahelised
elimineerimised (776) (677) (3 050) (2 695)
KONTSERN KOKKU 19 185 15 943 20% 64 141 53 516 20%
sh tulu kõikidest
digitaalsetest
kanalitest 15 342 12 610 22% 49 928 40 453 23%
% tulu kõikidest
digitaalsetest
kanalitest 80% 79% 78% 76%
(tuhandetes EUR) EBITDA
IV kv IV kv 12 kuud 12 kuud
2022 2021 Muutus % 2022 2021 Muutus %
Meediasegment 4 175 3 449 21% 10 183 8 927 14%
Kesksed tegevused (319) (245) -30% (1 122) (669) -68%
Segmentidevahelised
elimineerimised (61) (15) (171) (18)
KONTSERN KOKKU 3 795 3 189 19% 8 891 8 240 8%
EBITDA marginaal IV kv 2022 IV kv 2021 12 kuud 2022 12 kuud 2021
Meediasegment 22% 22% 16% 17%
KONTSERN KOKKU 20% 20% 14% 15%
Konsolideeritud bilanss (auditeerimata)
(tuhandetes EUR) 31.12.2022 31.12.2021
------------------------------------------------------------------------
VARAD
------------------------------------------------------------------------
Käibevara
------------------------------------------------------------------------
Raha ja raha ekvivalendid 7 448 10 962
------------------------------------------------------------------------
Nõuded ostjatele ja muud nõuded 11 661 9 323
------------------------------------------------------------------------
Ettevõtte tulumaksu nõuded 49 2
------------------------------------------------------------------------
Varud 286 266
------------------------------------------------------------------------
Käibevara kokku 19 444 20 553
------------------------------------------------------------------------
Põhivara
------------------------------------------------------------------------
Muud nõuded ja investeeringud 1 580 1 671
------------------------------------------------------------------------
Edasilükkunud tulumaksu vara 60 42
------------------------------------------------------------------------
Investeeringud ühisettevõtetesse 1 017 1 011
------------------------------------------------------------------------
Investeeringud sidusettevõtetesse 2 279 2 210
------------------------------------------------------------------------
Materiaalne põhivara 8 736 7 964
------------------------------------------------------------------------
Immateriaalne põhivara 66 720 60 807
------------------------------------------------------------------------
Põhivara kokku 80 392 73 705
------------------------------------------------------------------------
VARAD KOKKU 99 836 94 258
------------------------------------------------------------------------
KOHUSTUSED
------------------------------------------------------------------------
Lühiajalised kohustused
------------------------------------------------------------------------
Võlakohustused 3 393 3 201
------------------------------------------------------------------------
Võlad tarnijatele ja muud võlad 19 004 17 664
------------------------------------------------------------------------
Ettevõtte tulumaksu kohustused 25 82
------------------------------------------------------------------------
Lühiajalised kohustused kokku 22 422 20 947
------------------------------------------------------------------------
Pikaajalised kohustused
------------------------------------------------------------------------
Pikaajalised võlakohustused 21 948 19 018
------------------------------------------------------------------------
Muud pikaajalised kohustused 43 601
------------------------------------------------------------------------
Pikaajalised kohustused kokku 21 991 19 619
------------------------------------------------------------------------
KOHUSTUSED KOKKU 44 413 40 566
------------------------------------------------------------------------
OMAKAPITAL
------------------------------------------------------------------------
Vähemusosalus 147 140
------------------------------------------------------------------------
Emaettevõtte omanikele kuuluv kapital:
------------------------------------------------------------------------
Aktsiakapital 18 478 18 478
------------------------------------------------------------------------
Ülekurss 14 277 14 277
------------------------------------------------------------------------
Omaaktsiad (334) (384)
------------------------------------------------------------------------
Reservid 2 059 1 920
------------------------------------------------------------------------
Jaotamata kasum 20 796 19 261
------------------------------------------------------------------------
Emaettevõtte omanikele kuuluv kapital kokku 55 276 53 552
------------------------------------------------------------------------
OMAKAPITAL KOKKU 55 423 53 692
------------------------------------------------------------------------
KOHUSTUSED JA OMAKAPITAL KOKKU 99 836 94 258
------------------------------------------------------------------------
Konsolideeritud koondkasumiaruanne (auditeerimata)
(tuhandetes EUR) IV kv 2022 IV kv 2021 12 kuud 2022 12 kuud 2021
-------------------------------------------------------------------------------
Jätkuvad tegevusvaldkonnad
-------------------------------------------------------------------------------
Müügitulu 19 185 15 943 64 141 53 516
-------------------------------------------------------------------------------
Müüdud toodangu kulu (13 473) (11 132) (48 185) (39 674)
-------------------------------------------------------------------------------
Brutokasum 5 712 4 811 15 956 13 842
-------------------------------------------------------------------------------
Muud äritulud 263 320 789 929
-------------------------------------------------------------------------------
Turunduskulud (847) (766) (2 979) (2 359)
-------------------------------------------------------------------------------
Üldhalduskulud (2 381) (2 013) (8 823) (7 435)
-------------------------------------------------------------------------------
Muud ärikulud (7) (51) (146) (113)
-------------------------------------------------------------------------------
Ärikasum /(-kahjum) 2 740 2 301 4 797 4 864
-------------------------------------------------------------------------------
Intressitulud 9 9 36 35
-------------------------------------------------------------------------------
Intressikulud (208) (172) (738) (709)
-------------------------------------------------------------------------------
Muud finantstulud/(kulud) (14) 401 179 339
-------------------------------------------------------------------------------
Kokku finantstulud/(-kulud) (214) 239 (523) (335)
-------------------------------------------------------------------------------
Kasum/(kahjum) ühisettevõtete
aktsiatelt ja osadelt 85 (153) (242) (281)
-------------------------------------------------------------------------------
Kasum/(kahjum) sidusettevõtete
aktsiatelt ja osadelt (1) 78 325 161
-------------------------------------------------------------------------------
Kasum /(kahjum) enne
tulumaksustamist 2 610 2 465 4 357 4 409
-------------------------------------------------------------------------------
Tulumaks (173) (156) (302) (276)
-------------------------------------------------------------------------------
Aruandeperioodi kasum
/(kahjum)
jätkuvatest
tegevusvaldkondadest 2 438 2 310 4 055 4 133
-------------------------------------------------------------------------------
Aruandeperioodi kasum
/(kahjum)
lõpetatud tegevusvaldkonnast 0 0 0 (1 876)
-------------------------------------------------------------------------------
Aruandeperioodi kasum
/(kahjum) 2 438 2 310 4 055 2 257
-------------------------------------------------------------------------------
Aruandeperioodi kasum /(kahjum), mis on omistatav
-------------------------------------------------------------------------------
Emaettevõtte aktsionäridele 2 431 2 300 4 048 2 243
-------------------------------------------------------------------------------
Vähemusosalusele 7 10 7 14
-------------------------------------------------------------------------------
Koondkasum /(-kahjum) kokku 2 438 2 310 4 055 2 257
-------------------------------------------------------------------------------
Aruandeperioodi koondkasum /(kahjum), mis on
omistatav
-------------------------------------------------------------------------------
Emaettevõtte aktsionäridele 2 431 2 300 4 048 2 243
-------------------------------------------------------------------------------
Vähemusosalusele 7 10 7 14
-------------------------------------------------------------------------------
Puhaskasum (-kahjum) aktsia kohta jätkuvatest tegevusvaldkondadest (eurodes)
-------------------------------------------------------------------------------
Tavakasum /(-kahjum) aktsia
kohta 0,0801 0,0760 0,1335 0,1362
-------------------------------------------------------------------------------
Lahustunud kasum /(kahjum)
aktsia kohta 0,0776 0,0734 0,1294 0,1316
-------------------------------------------------------------------------------
Puhaskasum (-kahjum) aktsia kohta (eurodes)
-------------------------------------------------------------------------------
Tavakasum /(-kahjum) aktsia
kohta 0,0801 0,0760 0,1335 0,0742
-------------------------------------------------------------------------------
Lahustunud kasum /(kahjum)
aktsia kohta 0,0776 0,0734 0,1294 0,0716
-------------------------------------------------------------------------------
Konsolideeritud rahavoogude aruanne (auditeerimata)
12 kuud
(tuhandetes EUR) 12 kuud 2022 2021*
-------------------------------------------------------------------------------
Rahavood äritegevusest
-------------------------------------------------------------------------------
Aruandeperioodi ärikasum /(-kahjum) 4 797 3 060
-------------------------------------------------------------------------------
Korrigeerimised (mitterahalised):
-------------------------------------------------------------------------------
Põhivara kulum 4 084 4 162
-------------------------------------------------------------------------------
(Kasum)/ kahjum põhivara müügist, mahakandmisest ja
väärtuse langusest 29 (10)
-------------------------------------------------------------------------------
Aktsiaoptsiooni väärtuse muutus 29 36
-------------------------------------------------------------------------------
Kahjum lõpetatud tegevusvaldkonna müügist 0 2 077
-------------------------------------------------------------------------------
Äritegevuse rahavood:
-------------------------------------------------------------------------------
Äritegevusega seotud nõuete ja ettemaksete muutus (1 939) (1 599)
-------------------------------------------------------------------------------
Varude muutus (9) (33)
-------------------------------------------------------------------------------
Äritegevusega seotud kohustuste ja ettemaksete muutus 2 188 1 464
-------------------------------------------------------------------------------
Makstud ettevõtte tulumaks (401) (281)
-------------------------------------------------------------------------------
Makstud intressid (767) (803)
-------------------------------------------------------------------------------
Rahavood äritegevusest kokku 8 011 8 073
-------------------------------------------------------------------------------
Rahavood investeerimistegevusest
-------------------------------------------------------------------------------
Tütar- ja sidusettevõtete ning muude investeeringute ost
(miinus omandatud sularaha) /
sissemaksed kapitaliosaluse meetodil arvestatud
investeeringutesse (7 632) (3 325)
-------------------------------------------------------------------------------
Netorahavoog lõpetatud tegevusvaldkonna müügist 0 6 326
-------------------------------------------------------------------------------
Laekumised muudest investeeringutest 10 51
-------------------------------------------------------------------------------
Saadud intressid 2 3
-------------------------------------------------------------------------------
Materiaalse ja immateriaalse põhivara soetamine (3 748) (2 786)
-------------------------------------------------------------------------------
Materiaalse ja immateriaalse põhivara müük 66 3
-------------------------------------------------------------------------------
Antud laenud (30) (212)
-------------------------------------------------------------------------------
Antud laenude tagasimaksed 86 156
-------------------------------------------------------------------------------
Saadud dividendid 601 828
-------------------------------------------------------------------------------
Rahavood investeerimistegevusest kokku (10 645) 1 044
-------------------------------------------------------------------------------
Rahavood finantseerimistegevusest
-------------------------------------------------------------------------------
Makstud dividendid (2 425) (3 028)
-------------------------------------------------------------------------------
Rendikohustuse põhiosa tagasimaksed (1 751) (1 814)
-------------------------------------------------------------------------------
Saadud laenud / Laenude tagasimaksed 3 296 864
-------------------------------------------------------------------------------
Tasutud omaaktsiate tagasiostmisel 0 (446)
-------------------------------------------------------------------------------
Rahavood finantseerimistegevusest kokku (880) (4 424)
-------------------------------------------------------------------------------
RAHA JA RAHA EKVIVALENTIDE MUUTUS (3 514) 4 693
-------------------------------------------------------------------------------
Raha ja raha ekvivalendid perioodi alguses 10 962 6 269
-------------------------------------------------------------------------------
Raha ja raha ekvivalendid perioodi lõpus 7 448 10 962
-------------------------------------------------------------------------------
*2021. aasta konsolideeritud rahavoogudes vastavalt IFRS-i nõuetele
korrigeerimisi tehtud ei ole. Trükiteenuste segmendiga seotud rahavood on
endiselt rida-realt konsolideeritud.
Signe Kukin
Kontserni finantsjuht
AS Ekspress Grupp
Tel: +372 669 8381
E-kiri: [email protected] (mailto:[email protected])
AS Ekspress Grupp on Baltimaade juhtiv meediakontsern, mille tegevus hõlmab
veebimeedia sisutootmist ning ajalehtede, ajakirjade ja raamatute kirjastamist.
Samuti haldab kontsern elektroonilist piletimüügiplatvormi ja
piletimüügikohtasid ning pakub väliekraanide teenust Eestis ja Lätis. Ekspress
Grupp alustas oma tegevust 1989. aastal ja annab tööd ligi 1600 inimesele.
Teate sisu inglise keeles
Pealkiri
AS Ekspress Grupp: Consolidated unaudited interim report for Q4 and 12 months of 2022
Teade
In the 4(th) quarter of 2022, the revenue of AS Ekspress Grupp totalled EUR
19.2 million and net profit totalled EUR 2.4 million. The revenue for the 12-
month period totalled EUR 64.1 million, increasing by 20% as compared to the
previous year. The net profit for the 12-month period totalled EUR 4.1 million
which is at the same level as in the previous year. Digital revenue increased by
23% and digital revenue made up 78% of the Group's total revenue at the end of
December.
The Group's performance in 2022 was solid, despite the extremely unstable
environment and the related effects in the economy. The Group's revenue in the
4(th) quarter grew strongly as compared to the same period in 2021. The
consolidated revenue for the quarter totalled EUR 19.2 million (Q4 2021: EUR
15.9 million), increasing by 20% as compared to the previous year. The Group's
online advertising sales continued to grow at the time when the total market did
not increase. The Group's media companies managed to successfully increase their
sales as opposed to their competitors by offering better solutions to their
advertising customers in reaching consumers. 12-month revenue totalled EUR 64.1
million, also increasing by 20% as compared to the previous year. In addition to
advertising sales, 12-month revenue was also boosted by the higher number of
digital subscriptions and the growth in the average price of both paper as well
as digital products. Demand for the events offered through the Group's ticket
business platforms also picked up. The sales volumes of outdoor screens
increased due to the more extensive digital outdoor screen network where 27 new
screens were added.
The number of digital subscriptions of AS Ekspress Grupp increased by 12% year-
over-year by the end of December 2022 and totalled 146.6 thousand subscriptions.
The number of digital subscriptions continued to grow rapidly, which is a proof
that the paid content model is sustainable and has an increasingly more
important role on the revenue side of the Group's media companies. Despite the
fact that the expenses of the people in the Baltic States are being more
scrutinized due to inflation and general price rally, reader's interest in
independent journalism remained high because of the disturbing events last year.
Delfi's solid market leadership position in all Baltic States makes readers
prefer the portal with the most comprehensive content.
The earnings before interest, tax, depreciation and amortisation (EBITDA) of
Ekspress Grupp totalled EUR 3.8 million in the 4(th) quarter and EUR 8.9 million
over the 12-month period. EBITDA increased both in the 4(th) quarter as well as
over the 12-month period, by 19% and 8%, respectively. The Group has found it
challenging to maintain its EBITDA margin due to the growth in input prices
(primarily paper, printing and energy costs) and the general pressure from the
economic environment on wage costs. Still, given the cost pressures, we are
satisfied that due to revenue growth, we managed to maintain the 12-month EBITDA
margin at around 14% (12 months 2021: 15%). The ability to maintain
profitability and react quickly, especially if market developments are longer
term than shown by current forecasts, will remain key topics for the Group in
subsequent periods.
The consolidated net profit in the 4(th) quarter of 2022 totalled EUR 2.4
million and 12-month net profit totalled EUR 4.1 million. 12-month net profit
remained at the same level (12 months 2021: EUR 4.1 million). Despite the Group
demonstrating moderate, 8% EBITDA growth, net profit stayed at the same level as
in 2021. The higher loss of the joint venture AS Express Post for the period and
the increase of the Group's depreciation charge due to higher capital
expenditures as compared to the same period last year had a negative impact on
the Group's net profit in 2022. In addition, the revenue for 2021 included one-
off finance income in the amount of EUR 0.4 million for fair value adjustment of
the future commitment related the purchase price of the ticket sales platform.
In December 2022, the Group acquired a 100% ownership interest in one of the
most popular Lithuanian news portals lrytas.lt (https://www.lrytas.lt/). The
acquisition of the news portal Lrytas forms an organic part of the Group's
strategy. The main purpose for the acquisition is the growth of the digital
media business in the region's largest market. The news portal has an average of
420 000 daily readers (source: Gemius) and the portal's advertising revenue
totals about EUR 3 million per year. The common goal of Lrytas and Ekspress
Grupp is to provide captivating and independent content for its readers. After
the transaction, Lrytas will continue to operate as an independent media
company.
The Management Board of Ekspress Grupp rates the Group's 12-month performance as
positive: the Group managed to increase its digital revenue base (both turnover
and share of digital revenue, as well as the number of digital subscribers) and
maintain decent profitability despite the unstable economic environment and the
growth of both input prices and wage costs. This demonstrates that over the last
two years, Ekspress Grupp has managed to quickly and efficiently adapt to the
changed economic environment while adhering to its chosen strategy.
Contradictory future forecasts require the readiness to be flexible and react
promptly in the coming quarters.
At the end of the reporting period, the Group had available cash in the amount
of EUR 7.4 million and equity in the amount of EUR 55.4 million (56% of total
assets). The comparable data as of 31 December 2021 were EUR 11.0 million and
EUR 53.7 million (57% of total assets), respectively. Given the Group's cash
position, at 8 February 2023 the Group announced a share buyback programme
approved by the shareholders in May 2022. In the buyback offer targeting all
shareholders, the Group offers shareholders from 15 February to 6 March 2023 the
opportunity to sell Ekspress Grupp's shares back at the price of EUR 1.70 per
share. The maximum volume of shares to be bought back is up to EUR 1 million (up
to 588,235 shares). The purpose of share buyback is to take advantage of
attractive market conditions to create value for shareholders by buying back own
shares and using them for the reduction of share capital or for other purposes
(e.g. sale of shares or use them for share option program).
The results of the buyback offer may affect the amount of dividends paid out of
the Group's 2022 profits. The Management Board will make a proposal regarding
the dividends to be paid out of the profit for 2022 along with the notice to
call an ordinary general meeting, proceeding from the previously approved
dividend policy and the volume of the shares to be bought back under the share
buyback offer. The Group will pay out at least 30% of the last year's net profit
as dividends under the condition that there will be sufficient monetary funds
available to fund key operations and make new strategic investments. In case the
economic environment significantly slows down or the cash flows are smaller than
expected for other reasons, the Group may lower the dividend pay-out ratio or
decide not to pay dividends.
Q4 AND 12 MONTHS RESULTS
REVENUE
In the 4(th) quarter of 2022, the consolidated revenue totalled EUR 19.2 million
(Q4 2021: EUR 15.9 million). The revenue for the 4(th) quarter increased by 20%
year-over-year. The consolidated revenue for the 12 months of 2022 totalled EUR
64.1 million (12 months 2021: EUR 53.5 million). The revenue for the 12-month
period increased by 20% year-over-year. This growth was attributable to both
online advertising revenue as well as digital subscription revenue. The share of
the Group's digital revenue in total revenue was 78% at the end of the 4(th)
quarter of 2022 (at the end of Q4 2021: 76% of total revenue). Digital revenue
for the 12 months of 2022 increased by 23% as compared to the same period last
year.
PROFITABILITY
In the 4(th) quarter of 2022, the consolidated EBITDA totalled EUR 3.8 million
(Q4 2021: EUR 3.2 million). In the 4(th) quarter of 2022, EBITDA increased by
19% as compared to last year and the EBITDA margin was 20% (Q4 2021: 20%). The
consolidated EBITDA for the 12 months of 2022 totalled EUR 8.9 million (12
months 2021: EUR 8.2 million). In the 12 months of 2022, EBITDA increased by 8%
as compared to the previous year and the EBITDA margin was 14% (12 months
2021: 15%).
The consolidated net profit for the 4(th) quarter of 2022 totalled EUR 2.4
million (Q4 2021: EUR 2.3 million). In the 4(th) quarter of 2022, net profit
increased by 6% as compared to the previous year. The consolidated net profit
for the 12 months of 2022 totalled EUR 4.1 million (12 months 2021: EUR 4.1
million). The Group demonstrated modest EBITDA growth of 8% while the net profit
stayed at the same level as in 2021. The net profit for 2022 declined due the
higher loss of the joint venture AS Express Post for the period and the Group's
higher depreciation charge resulting from higher capital expenditures as
compared to the same period last year. In addition, the comparable base for
2021 is higher due to recognition of one-off finance income in the amount of EUR
0.4 million for fair value adjustment of the future commitment related to the
purchase price of the ticket sales platform.
EXPENSES
In the 12 months of 2022, the cost of goods sold, marketing, and general and
administrative costs totalled EUR 60.0 million (12 months 2021: EUR 49.5
million). In the 12 months of the year, operating expenses increased by EUR
10.5 million (+21%). Staff costs in the amount of EUR 5.4 million (+20%)
increased the most. The significant growth in input expenses is linked to the
outsourcing of the printing service related to print media as well as the home
delivery service, total growth was EUR 1.0 million (+17%).
As of 31 December 2022, the Group employed 884 employees which is 143 more as
compared to the same period last year (31.12.2021: 741 employees). This growth
is attributable to 66 employees who were transferred from the companies
acquired, incl. OÜ Geenius Meedia, ELTA news agency in Lithuania and the news
portal lrytas.lt acquired in December 2022. 77 employees were hired in other
companies in Estonia, Latvia and Lithuania. Given the high inflationary and
rising interest rate environment, we have selectively adjusted the salaries of
Group employees and set up one-off support measures. In addition, cost
reductions and individual redundancies were carried out in Latvia already in the
3(rd) quarter of 2022, as its advertising sales have failed to meet the Group's
internal targets.
In the 12 months of the year, the one-off expenditure includes donations to
Ukraine in the total amount of EUR 0.2 million.
The war in Ukraine has had a major negative effect on the GDP growth in the
Baltic States. As a result, the economy has slowed down and created a high
inflationary environment (in December 2022, inflation was 17.5% in Estonia,
20.0% in Lithuania and 20.7% in Latvia as compared to the previous year) which
is currently one of the highest in the Eurozone. The inflationary environment
will be a challenge in 2023. However, the positive news is that it is in a
downward trend as compared to October data. The Group has neither any operations
nor any assets in Ukraine and Russia, and therefore, the war has only an
indirect impact on the Group.
CASH POSITION
At the end of the reporting period, the Group had available cash in the amount
of EUR 7.4 million and equity in the amount of EUR 55.4 million (56% of total
assets). The comparable data as of 31 December 2021 were EUR 11.0 million and
EUR 53.7 million (57% of total assets), respectively. As of 31 December 2022,
the Group's net debt was EUR 13.3 million (31 December 2021: EUR 6.1 million).
In the 12 months of 2022, the Group's cash flows from operating activities
totalled EUR 8.0 million (12 months 2021: EUR 8.1 million, incl. printing
services segment) that were positively impacted by the ticket sales platforms in
Estonia and Latvia. The sales activity of the Latvian ticket sales platform has
recovered and is in a better position due to higher ticket prices as compared to
the pre-Covid-19 period.
In the 12 months of 2022, the Group's cash flows from investing activities
totalled EUR -10.6 million (12 months 2021: EUR 1.0 million, incl. the sale of a
discontinued operation in the amount of EUR 6.3 million), of which EUR -3.7
million was related to development and acquisition of property, plant and
equipment and intangible assets, indicating higher investments in products and
technologies. In the 12 months of the year, the Group invested EUR -1.9 million
in new LED screens, which has been partially funded with a finance lease.
In the 12 months of 2022, the Group's cash flows from financing activities
totalled EUR -0.9 million (12 months 2021: EUR -4.4 million), of which EUR -2.4
was the dividend payment to the shareholders of AS Ekspress Grupp. Financing
activities also include a net change in borrowings in the amount of EUR 3.3
million and lease liabilities in the amount of EUR -1.8 million. When making
investments in 2022, the Group has used debt in moderate amounts in the form of
bank loans.
DIVIDENDS
At the regular General Meeting of Shareholders of AS Ekspress Grupp held on 2
May 2022, it was decided to pay a dividend of 8 euro cents per share in the
total amount of EUR 2.43 million. Dividends were paid to shareholders on 20 May
2022.
Key financial indicators for segments
(EUR thousand) Sales
12 months 12 months
Q4 2022 Q4 2021 Change % 2022 2021 Change %
Media segment 18 803 15 608 20% 62 690 52 093 20%
advertising
revenue 11 623 10 171 14% 37 613 33 781 11%
subscriptions (incl
single-copy sales) 4 677 3 629 29% 16 819 13 311 26%
marketplaces 822 408 101% 2 232 1 013 120%
outdoor screens 749 569 31% 2 396 1 448 65%
sale of other goods
and services 933 830 12% 3 630 2 539 43%
Corporate functions 1 157 1 013 14% 4 500 4 118 9%
Inter-segment
eliminations (776) (677) (3 050) (2 695)
TOTAL GROUP 19 185 15 943 20% 64 141 53 516 20%
incl. revenue from
all digital
channels 15 342 12 610 22% 49 928 40 453 23%
% of revenue from
all digital
channels 80% 79% 78% 76%
(EUR thousand) EBITDA
12 months 12 months
Q4 2022 Q4 2021 Change % 2022 2021 Change %
Media segment 4 175 3 449 21% 10 183 8 927 14%
Corporate
functions (319) (245) -30% (1 122) (669) -68%
Inter-segment
eliminations (61) (15) (171) (18)
TOTAL GROUP 3 795 3 189 19% 8 891 8 240 8%
EBITDA margin Q4 2022 Q4 2021 12 months 2022 12 months 2021
Media segment 22% 22% 16% 17%
TOTAL GROUP 20% 20% 14% 15%
Consolidated balance sheet (unaudited)
(EUR thousand) 31.12.2022 31.12.2021
-------------------------------------------------------------------------------
ASSETS
-------------------------------------------------------------------------------
Current assets
-------------------------------------------------------------------------------
Cash and cash equivalents 7 448 10 962
-------------------------------------------------------------------------------
Trade and other receivables 11 661 9 323
-------------------------------------------------------------------------------
Corporate income tax prepayment 49 2
-------------------------------------------------------------------------------
Inventories 286 266
-------------------------------------------------------------------------------
Total current assets 19 444 20 553
-------------------------------------------------------------------------------
Non-current assets
-------------------------------------------------------------------------------
Other receivables and investments 1 580 1 671
-------------------------------------------------------------------------------
Deferred tax asset 60 42
-------------------------------------------------------------------------------
Investments in joint ventures 1 017 1 011
-------------------------------------------------------------------------------
Investments in associates 2 279 2 210
-------------------------------------------------------------------------------
Property, plant and equipment 8 736 7 964
-------------------------------------------------------------------------------
Intangible assets 66 720 60 807
-------------------------------------------------------------------------------
Total non-current assets 80 392 73 705
-------------------------------------------------------------------------------
TOTAL ASSETS 99 836 94 258
-------------------------------------------------------------------------------
LIABILITIES
-------------------------------------------------------------------------------
Current liabilities
-------------------------------------------------------------------------------
Borrowings 3 393 3 201
-------------------------------------------------------------------------------
Trade and other payables 19 004 17 664
-------------------------------------------------------------------------------
Corporate income tax payable 25 82
-------------------------------------------------------------------------------
Total current liabilities 22 422 20 947
-------------------------------------------------------------------------------
Non-current liabilities
-------------------------------------------------------------------------------
Long-term borrowings 21 948 19 018
-------------------------------------------------------------------------------
Other long-term liabilities 43 601
-------------------------------------------------------------------------------
Total non-current liabilities 21 991 19 619
-------------------------------------------------------------------------------
TOTAL LIABILITIES 44 413 40 566
-------------------------------------------------------------------------------
EQUITY
-------------------------------------------------------------------------------
Minority interest 147 140
-------------------------------------------------------------------------------
Capital attributable to equity holders of parent
company:
-------------------------------------------------------------------------------
Share capital 18 478 18 478
-------------------------------------------------------------------------------
Share premium 14 277 14 277
-------------------------------------------------------------------------------
Treasury shares (334) (384)
-------------------------------------------------------------------------------
Reserves 2 059 1 920
-------------------------------------------------------------------------------
Retained earnings 20 796 19 261
-------------------------------------------------------------------------------
Total capital attributable to equity holders of parent
company 55 276 53 552
-------------------------------------------------------------------------------
TOTAL EQUITY 55 423 53 692
-------------------------------------------------------------------------------
TOTAL LIABILITIES AND EQUITY 99 836 94 258
-------------------------------------------------------------------------------
Consolidated statement of comprehensive income (unaudited)
(EUR thousand) Q4 2022 Q4 2021 12 months 2022 12 months 2021
-------------------------------------------------------------------------------
Continuing operations
-------------------------------------------------------------------------------
Sales 19 185 15 943 64 141 53 516
-------------------------------------------------------------------------------
Cost of sales (13 473) (11 132) (48 185) (39 674)
-------------------------------------------------------------------------------
Gross profit 5 712 4 811 15 956 13 842
-------------------------------------------------------------------------------
Other income 263 320 789 929
-------------------------------------------------------------------------------
Marketing expenses (847) (766) (2 979) (2 359)
-------------------------------------------------------------------------------
Administrative expenses (2 381) (2 013) (8 823) (7 435)
-------------------------------------------------------------------------------
Other expenses (7) (51) (146) (113)
-------------------------------------------------------------------------------
Operating profit /(loss) 2 740 2 301 4 797 4 864
-------------------------------------------------------------------------------
Interest income 9 9 36 35
-------------------------------------------------------------------------------
Interest expenses (208) (172) (738) (709)
-------------------------------------------------------------------------------
Other finance income/(costs) (14) 401 179 339
-------------------------------------------------------------------------------
Net finance cost (214) 239 (523) (335)
-------------------------------------------------------------------------------
Profit/(loss) on shares of
joint ventures 85 (153) (242) (281)
-------------------------------------------------------------------------------
Profit/(loss) on shares of
associates (1) 78 325 161
-------------------------------------------------------------------------------
Profit /(loss) before income
tax 2 610 2 465 4 357 4 409
-------------------------------------------------------------------------------
Income tax expense (173) (156) (302) (276)
-------------------------------------------------------------------------------
Net profit /(loss) from
continuing operations 2 438 2 310 4 055 4 133
-------------------------------------------------------------------------------
Net profit /(loss) from
discontinued operation 0 0 0 (1 876)
-------------------------------------------------------------------------------
Net profit /(loss) for the
reporting period 2 438 2 310 4 055 2 257
-------------------------------------------------------------------------------
Net profit /(loss) for the reporting period
attributable to
-------------------------------------------------------------------------------
Equity holders of the parent
company 2 431 2 300 4 048 2 243
-------------------------------------------------------------------------------
Minority interest 7 10 7 14
-------------------------------------------------------------------------------
Total comprehensive income
/(loss) 2 438 2 310 4 055 2 257
-------------------------------------------------------------------------------
Comprehensive income /(loss) for the reporting
period attributable to
-------------------------------------------------------------------------------
Equity holders of the parent
company 2 431 2 300 4 048 2 243
-------------------------------------------------------------------------------
Minority interest 7 10 7 14
-------------------------------------------------------------------------------
Earnings per share (euro) - continuing operations
-------------------------------------------------------------------------------
Basic earnings per share 0.0801 0.0760 0.1335 0.1362
-------------------------------------------------------------------------------
Diluted earnings per share 0.0776 0.0734 0.1294 0.1316
-------------------------------------------------------------------------------
Earnings per share (euro)
-------------------------------------------------------------------------------
Basic earnings per share 0.0801 0.0760 0.1335 0.0742
-------------------------------------------------------------------------------
Diluted earnings per share 0.0776 0.0734 0.1294 0.0716
-------------------------------------------------------------------------------
Consolidated cash flow statement (unaudited)
12 months
(EUR thousand) 12 months 2022 2021*
-------------------------------------------------------------------------------
Cash flows from operating activities
-------------------------------------------------------------------------------
Operating profit /(loss) for the reporting year 4 797 3 060
-------------------------------------------------------------------------------
Adjustments for (non-cash):
-------------------------------------------------------------------------------
Depreciation and amortisation 4 084 4 162
-------------------------------------------------------------------------------
(Gain)/loss on sale, write-down and impairment of
property, plant and equipment 29 (10)
-------------------------------------------------------------------------------
Change in value of share option 29 36
-------------------------------------------------------------------------------
Loss on sale of discontinued operation 0 2 077
-------------------------------------------------------------------------------
Cash flows from operating activities:
-------------------------------------------------------------------------------
Trade and other receivables (1 939) (1 599)
-------------------------------------------------------------------------------
Inventories (9) (33)
-------------------------------------------------------------------------------
Trade and other payables 2 188 1 464
-------------------------------------------------------------------------------
Income tax paid (401) (281)
-------------------------------------------------------------------------------
Interest paid (767) (803)
-------------------------------------------------------------------------------
Net cash generated from operating activities 8 011 8 073
-------------------------------------------------------------------------------
Cash flows from investing activities
-------------------------------------------------------------------------------
Acquisition of subsidiaries/ associates (less cash
acquired) and other investments /
cash paid-in equity-accounted investees (7 632) (3 325)
-------------------------------------------------------------------------------
Disposal of discontinued operation, net of cash
disposed of 0 6 326
-------------------------------------------------------------------------------
Receipts of other investments 10 51
-------------------------------------------------------------------------------
Interest received 2 3
-------------------------------------------------------------------------------
Purchase of property, plant and equipment and
intangible assets (3 748) (2 786)
-------------------------------------------------------------------------------
Proceeds from sale of property, plant and equipment
and intangible assets 66 3
-------------------------------------------------------------------------------
Loans granted (30) (212)
-------------------------------------------------------------------------------
Loan repayments received 86 156
-------------------------------------------------------------------------------
Dividends received 601 828
-------------------------------------------------------------------------------
Net cash used in investing activities (10 645) 1 044
-------------------------------------------------------------------------------
Cash flows from financing activities
-------------------------------------------------------------------------------
Dividends paid (2 425) (3 028)
-------------------------------------------------------------------------------
Payment of lease liabilities (1 751) (1 814)
-------------------------------------------------------------------------------
Loans received / Repayments of bank loans 3 296 864
-------------------------------------------------------------------------------
Purchases of treasury shares 0 (446)
-------------------------------------------------------------------------------
Net cash used in financing activities (880) (4 424)
-------------------------------------------------------------------------------
NET (DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS (3 514) 4 693
-------------------------------------------------------------------------------
Cash and cash equivalents at the beginning of the
period 10 962 6 269
-------------------------------------------------------------------------------
Cash and cash equivalents at the end of the period 7 448 10 962
-------------------------------------------------------------------------------
*No adjustments have been made to the consolidated cash flows for 2021 in
accordance with the requirements of IFRS. Cash flows related to the printing
services segment are still consolidated line-by-line.
Signe Kukin
Group CFO
AS Ekspress Grupp
Telephone: +372 669 8381
E-mail address: [email protected] (mailto:[email protected])
AS Ekspress Grupp is the leading Baltic media group whose key activities include
web media content production as well as publishing of newspapers, magazines and
books. The Group also operates an electronic ticket sales platform and ticket
offices and provides an outdoor screen service in Estonia and Latvia. Ekspress
Grupp launched its operations in 1989 and it employs almost 1600 people.