National Cinemedia, Inc. balance sheet
At the end of fiscal 2025, National Cinemedia, Inc. had total assets of $491m, total liabilities of $115m and shareholders' equity of $375m. It held $34.6m in cash against $12.0m of debt: net cash of $22.6m.
Balance sheet
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Jan 2015 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Jan 2026 | LTMJul 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 91 | 74 | 66 | 72 | 55 | 13 | 32 | 23 | 30 | 41 | 56 | 180 | 101 | 62 | 35 | 75 | 35 | 43 |
| Receivables | — | 101 | 99 | 99 | 120 | 117 | 149 | 161 | 161 | 150 | 171 | 16 | 53 | 92 | 97 | 85 | 97 | 62 |
| Total current assets | — | 189 | 184 | 221 | 266 | 172 | 204 | 221 | 213 | 231 | 254 | 200 | 158 | 164 | 144 | 178 | 138 | 112 |
| Goodwill | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 1 | 1 |
| Total assets | — | 855 | 820 | 811 | 1,067 | 991 | 1,074 | 1,143 | 1,173 | 1,142 | 1,130 | 886 | 817 | 792 | 568 | 569 | 491 | 446 |
| Accounts payable | — | 12 | 14 | 16 | 21 | 13 | 15 | 17 | 19 | 18 | 21 | 14 | 16 | 25 | 22 | 23 | 26 | 26 |
| Deferred revenue (current) | — | 4 | 3 | 6 | 5 | 9 | 10 | 10 | 7 | 7 | 8 | 5 | 15 | 10 | 10 | 24 | 11 | 17 |
| Total current liabilities | — | 112 | 116 | 91 | 132 | 107 | 125 | 121 | 110 | 111 | 120 | 50 | 70 | 1,203 | 58 | 74 | 62 | 61 |
| Short-term debt | — | 1 | 0 | — | 14 | — | — | — | 0 | 3 | 3 | 3 | 3 | 1,121 | 0 | — | — | — |
| Long-term debt | — | 775 | 794 | 879 | 876 | 892 | 925 | 924 | 923 | 921 | 924 | 1,050 | 1,094 | 0 | 10 | 10 | 12 | 12 |
| Total debt | 0 | 776 | 794 | 879 | 890 | 892 | 936 | 924 | 923 | 926 | 929 | 1,055 | 1,101 | 1,129 | 10 | 10 | 12 | 12 |
| Total liabilities | — | 1,173 | 1,167 | 1,167 | 1,213 | 1,200 | 1,245 | 1,259 | 1,248 | 1,231 | 1,251 | 1,155 | 1,201 | 1,256 | 133 | 157 | 115 | 112 |
| Shareholders' equity | −493 | −411 | −428 | −439 | −354 | −408 | −407 | −358 | −363 | −368 | −380 | −473 | −527 | −515 | 435 | 411 | 375 | 334 |
| Non-controlling interests and other (assets − liabilities − equity) | — | 92 | 81 | 83 | 208 | 200 | 235 | 242 | 288 | 279 | 258 | 205 | 143 | 51 | — | — | — | — |
| Net debt (negative = net cash) | −91 | 702 | 728 | 807 | 835 | 879 | 904 | 901 | 893 | 885 | 873 | 875 | 1,000 | 1,067 | −25 | −65 | −23 | −31 |
| Shares outstanding | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 97m | 96m | 93m | 94m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Jan 2026 | 2026 Q1Apr 2026 | 2026 Q2Jul 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 63 | 85 | 47 | 57 | 59 | 97 | 70 | 62 |
| Total current assets | 126 | 178 | 124 | 101 | 96 | 138 | 126 | 112 |
| Goodwill | — | 0 | — | — | — | 1 | 1 | 1 |
| Total assets | 526 | 569 | 504 | 462 | 452 | 491 | 469 | 446 |
| Accounts payable | 16 | 23 | 20 | 19 | 21 | 26 | 26 | 26 |
| Deferred revenue (current) | 15 | 24 | 18 | 19 | 10 | 11 | 26 | 17 |
| Total current liabilities | 51 | 74 | 54 | 58 | 51 | 62 | 69 | 61 |
| Long-term debt | 10 | 10 | 0 | 0 | 0 | 12 | 12 | 12 |
| Total debt | 10 | 10 | 0 | 0 | 0 | 12 | 12 | 12 |
| Total liabilities | 141 | 157 | 133 | 112 | 101 | 115 | 124 | 112 |
| Shareholders' equity | 386 | 411 | 371 | 350 | 351 | 375 | 345 | 334 |
| Shares outstanding | 95m | 96m | 95m | 93m | 94m | 93m | 94m | 94m |
Compare with peers
- Fluent, Inc. balance sheet
- Nexxen International Ltd. balance sheet
- Viant Technology Inc. balance sheet
- Harte Hanks Inc balance sheet
- Perion Network Ltd. balance sheet
Head to head: FLNT vs NCMINCMI vs NEXNDSP vs NCMIHHS vs NCMI
More: Advertising stocks compared, Communication Services sector, rankings of US companies