National CineMedia, Inc.NCMI
Market cap
$392.31M
P/E ratio
| Dec 29, 2011 | Dec 27, 2012 | Dec 26, 2013 | Jan 1, 2015 | Dec 31, 2015 | Dec 29, 2016 | Dec 28, 2017 | Dec 27, 2018 | Dec 26, 2019 | Dec 31, 2020 | Dec 30, 2021 | Dec 29, 2022 | Dec 28, 2023 | Dec 26, 2024 | |
| Cash and cash equivalents | 66 | 72 | 55 | 13 | 32 | 23 | 30 | 41 | 56 | 180 | 101 | 62 | 35 | 75 |
| Restricted cash | - | - | - | - | - | - | - | - | - | - | - | 2 | 3 | 3 |
| Marketable Securities, Current | 14 | 34 | 71 | 22 | 13 | 26 | 26 | 48 | 35 | 1 | 1 | 1 | - | 0 |
| Receivables, net of allowance of $1.2 and $1.4, respectively | 99 | 99 | 120 | 117 | 149 | 161 | 161 | 150 | 171 | 16 | 53 | 92 | 97 | 85 |
| Amounts due from ESA Parties | - | - | - | - | - | - | - | - | - | - | - | - | - | 11 |
| Prepaid expenses and other current assets | - | - | - | - | - | - | - | - | - | - | - | - | 10 | 4 |
| Total current assets | 184 | 221 | 266 | 172 | 210 | 221 | 213 | 231 | 254 | 200 | 158 | 164 | 144 | 178 |
| Property, Plant and Equipment, Net | 25 | 26 | 26 | 22 | 25 | 30 | 31 | 34 | 33 | 28 | 21 | 13 | 16 | 16 |
| Finite-Lived Intangible Assets, Net | 275 | 280 | 492 | 489 | 567 | 561 | 717 | 685 | 644 | 628 | 606 | 587 | 394 | 351 |
| Other investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 |
| Debt issuance costs, net | - | - | - | - | - | 2 | 1 | 5 | 4 | 3 | 5 | 3 | 2 | 2 |
| Other assets | 1 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 24 | 26 | 25 | 24 | 11 | 18 |
| Total non-current assets | 636 | 590 | 802 | 819 | 875 | 836 | 936 | 911 | 876 | 686 | 659 | 628 | 424 | 391 |
| TOTAL ASSETS | 820 | 811 | 1,067 | 991 | 1,084 | 1,057 | 1,148 | 1,142 | 1,130 | 886 | 817 | 792 | 568 | 569 |
| DueToFoundingMembersCurrent | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 |
| Payable under the TRA | - | 20 | 29 | 20 | 26 | 18 | 20 | 16 | 14 | 1 | - | 0 | - | 4 |
| Accrued expenses | 17 | 19 | 20 | 19 | 20 | 20 | 20 | 22 | 22 | 19 | 16 | 18 | 2 | 2 |
| Accrued payroll and related expenses | 11 | 12 | 14 | 11 | 18 | 12 | 11 | 15 | 14 | 5 | 8 | 8 | 18 | 16 |
| Accounts payable | 14 | 16 | 21 | 13 | 15 | 17 | 19 | 18 | 21 | 14 | 16 | 25 | 22 | 23 |
| Deferred revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | 24 |
| Short-Term Debt | - | - | - | - | - | - | - | 3 | 3 | 3 | 3 | 1,121 | - | - |
| Other current liabilities | 0 | - | - | - | - | - | - | - | 2 | 2 | 2 | 2 | - | 2 |
| Total current liabilities | 116 | 91 | 132 | 107 | 125 | 121 | 110 | 111 | 120 | 50 | 70 | 1,203 | 58 | 74 |
| Long-term debt | 794 | 879 | 876 | 892 | 936 | 924 | 923 | 921 | 924 | 1,050 | 1,094 | - | 10 | 10 |
| Payable under the TRA | 154 | 138 | 144 | 147 | 140 | 143 | 114 | 196 | 184 | 33 | 16 | 35 | 60 | 60 |
| Other liabilities | - | - | - | - | - | - | 2 | 4 | 24 | 23 | 20 | 18 | - | 14 |
| Total non-current liabilities | 1,051 | 1,076 | 1,082 | 1,093 | 1,131 | 1,118 | 1,040 | 1,121 | 1,132 | 1,105 | 1,131 | 53 | 75 | 84 |
| Total liabilities | 1,167 | 1,167 | 1,213 | 1,200 | 1,256 | 1,239 | 1,149 | 1,231 | 1,251 | 1,155 | 1,201 | 1,256 | 133 | 157 |
| Preferred Stock, Value, Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock, Value, Issued | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 3 |
| Additional paid in capital | - | - | - | - | -221 | -208 | 14 | -215 | -209 | -207 | -195 | -146 | 115 | 128 |
| Retained earnings | -35 | -70 | -80 | -147 | -186 | -216 | -303 | -154 | -171 | -266 | -332 | -370 | 317 | 281 |
| Total NCM, Inc. stockholders' equity | -347 | -356 | -146 | -209 | -172 | -181 | -1 | -89 | -121 | -269 | -383 | -464 | 435 | 411 |
| Noncontrolling interests | 81 | 83 | 208 | 200 | 235 | 242 | 288 | 279 | 258 | 205 | 143 | 51 | - | - |
| Total equity | -347 | -356 | -146 | -209 | -172 | -181 | -1 | -89 | -121 | -269 | -383 | -464 | 435 | 411 |
| TOTAL LIABILITIES AND EQUITY | 820 | 811 | 1,067 | 991 | 1,084 | 1,057 | 1,148 | 1,142 | 1,130 | 886 | 817 | 792 | 568 | 569 |