Sirius Media
Sirius Media engages in audio visual production activities in France and Europe. It offers feature films, animated films, TV series, commercials, etc. The company was formerly known as Metadvertise Société anonyme and changed its name to Sirius Media in July 2023. Sirius Media was incorporated in 2003 and is based in Paris, France.
Sirius Media (ALSRS) - Net Assets
Latest net assets as of June 2025: €8.56 Million EUR
Based on the latest financial reports, Sirius Media (ALSRS) has net assets worth €8.56 Million EUR as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€61.43 Million) and total liabilities (€52.88 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | €8.56 Million |
| % of Total Assets | 13.93% |
| Annual Growth Rate | N/A |
| 5-Year Change | N/A |
| 10-Year Change | -931.83% |
| Growth Volatility | 103.57 |
Sirius Media - Net Assets Trend (2010–2024)
This chart illustrates how Sirius Media's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Sirius Media (2010–2024)
The table below shows the annual net assets of Sirius Media from 2010 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | €-19.68 Million | -275.18% |
| 2023-12-31 | €11.23 Million | +103.05% |
| 2022-12-31 | €5.53 Million | +306.38% |
| 2021-12-31 | €-2.68 Million | +33.23% |
| 2020-12-31 | €-4.01 Million | -39.12% |
| 2019-12-31 | €-2.89 Million | -39.69% |
| 2018-12-31 | €-2.07 Million | -1354.93% |
| 2017-12-31 | €-142.00K | -109.19% |
| 2016-12-31 | €1.54 Million | -34.70% |
| 2015-12-31 | €2.37 Million | -54.37% |
| 2014-12-31 | €5.18 Million | +24.13% |
| 2013-12-31 | €4.18 Million | -21.04% |
| 2012-12-31 | €5.29 Million | -9.26% |
| 2011-12-31 | €5.83 Million | +34394.12% |
| 2010-12-31 | €-17.00K | -- |
Equity Component Analysis
This analysis shows how different components contribute to Sirius Media's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 3070100000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | €4.15 Million | % |
| Other Components | €5.60 Million | % |
| Total Equity | €-21.60 Million | 100.00% |
Sirius Media Competitors by Market Cap
The table below lists competitors of Sirius Media ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Platypus Minerals Ltd
STU:AUB
|
$9.75 |
|
VIKING ASHANTI
BE:AVI
|
$9.77 |
|
Astrid Intelligence PLC
F:6XS
|
$9.77 |
|
Pongs & Zahn AG vz. (Pref Shares)
HM:PUZ2
|
$9.78 |
|
ATWEC Technologies Inc
PINK:ATWT
|
$9.69 |
|
Trimax Corp
PINK:TMXN
|
$9.68 |
|
Hawaiian Hospitality Group Inc
PINK:HHGI
|
$9.65 |
|
Greenrise Global Brands Inc
STU:C4T
|
$9.62 |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Sirius Media's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 2,027,000 to -21,598,000, a change of -23,625,000 (-1165.5%).
- Net loss of 25,013,000 reduced equity.
- Other comprehensive income increased equity by 6,366,000.
- Other factors decreased equity by 4,978,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €-25.01 Million | -115.81% |
| Other Comprehensive Income | €6.37 Million | +29.47% |
| Other Changes | €-4.98 Million | -23.05% |
| Total Change | €- | -1165.52% |
Book Value vs Market Value Analysis
This analysis compares Sirius Media's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2010-12-31 | €0.00 | €0.00 | x |
| 2011-12-31 | €1.07 | €0.00 | x |
| 2012-12-31 | €0.86 | €0.00 | x |
| 2013-12-31 | €0.65 | €0.00 | x |
| 2014-12-31 | €0.65 | €0.00 | x |
| 2015-12-31 | €0.28 | €0.00 | x |
| 2016-12-31 | €0.15 | €0.00 | x |
| 2017-12-31 | €-0.01 | €0.00 | x |
| 2018-12-31 | €-0.21 | €0.00 | x |
| 2019-12-31 | €-0.23 | €0.00 | x |
| 2020-12-31 | €-0.32 | €0.00 | x |
| 2021-12-31 | €-0.14 | €0.00 | x |
| 2022-12-31 | €-0.07 | €0.00 | x |
| 2023-12-31 | €0.07 | €0.00 | x |
| 2024-12-31 | €-0.52 | €0.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Sirius Media utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 0.00%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -1680.98%
- • Asset Turnover: 0.02x
- • Equity Multiplier: 0.00x
- Recent ROE (0.00%) is above the historical average (-38.70%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2010 | 0.00% | 6196.58% | 0.98x | 0.00x | €29.00 Million |
| 2011 | -23.62% | -23.11% | 0.36x | 2.80x | €-1.96 Million |
| 2012 | -44.52% | -30.66% | 0.69x | 2.09x | €-2.88 Million |
| 2013 | -39.31% | -18.49% | 0.82x | 2.60x | €-2.06 Million |
| 2014 | -39.85% | -15.12% | 0.91x | 2.90x | €-2.58 Million |
| 2015 | -143.79% | -21.90% | 1.00x | 6.55x | €-3.64 Million |
| 2016 | -148.35% | -13.18% | 1.11x | 10.14x | €-2.45 Million |
| 2017 | 0.00% | -8.15% | 1.30x | 0.00x | €-1.45 Million |
| 2018 | 0.00% | -10.74% | 1.35x | 0.00x | €-1.62 Million |
| 2019 | 0.00% | -10.18% | 1.64x | 0.00x | €-1.27 Million |
| 2020 | 0.00% | -7.18% | 1.51x | 0.00x | €-594.50K |
| 2021 | 0.00% | -5.89% | 1.66x | 0.00x | €-612.90K |
| 2022 | 0.00% | 10.63% | 0.17x | 0.00x | €1.85 Million |
| 2023 | -141.14% | -20.20% | 0.16x | 44.63x | €-3.06 Million |
| 2024 | 0.00% | -1680.98% | 0.02x | 0.00x | €-22.85 Million |
Industry Comparison
This section compares Sirius Media's net assets metrics with peer companies in the Advertising Agencies industry.
Industry Context
- Industry: Advertising Agencies
- Average net assets among peers: $10,562,119
- Average return on equity (ROE) among peers: 6.20%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Sirius Media (ALSRS) | €8.56 Million | 0.00% | 6.18x | $9.72 |
| Acheter Louer (ALALO) | $7.97 Million | 1.61% | 0.32x | $172.75K |
| Obiz Concept SAS (ALBIZ) | $830.15K | 9.40% | 5.72x | $6.21 Million |
| Bilendi (ALBLD) | $18.67 Million | 15.70% | 0.41x | $61.13 Million |
| ALDUX (ALDUX) | $-5.20 Million | 0.00% | 0.00x | $4.38 Million |
| Fill Up Media SA (ALFUM) | $4.73 Million | -55.66% | 3.21x | $14.68 Million |
| Hopscotch Groupe S.A. (ALHOP) | $14.53 Million | 6.54% | 4.76x | $15.03 Million |
| Invibes Advertising NV (ALINV) | $1.71 Million | 35.93% | 1.36x | $3.14 Million |
| ISPD Network S.A. (ALISP) | $16.58 Million | 7.73% | 0.53x | $630.07K |
| Klarsen SA (ALKLA) | $17.69 Million | 12.59% | 0.61x | $2.88 Million |
| 1000mercis SA (ALMIL) | $28.12 Million | 28.15% | 0.58x | $2.59 Million |