balance equationreview2016-12-29
Difference 115500000 exceeds tolerance 1142500.000. Presentation or filing-vintage differences need review.
Revenue
$243.20M
Fiscal year ended 2026-01-01Operating income
-$13.90M
Fiscal year ended 2026-01-01Free cash flow
$2.80M
Fiscal year ended 2026-01-01National CineMedia, Inc. (NCMI) reported revenue of $243.20M and net income of -$10.60M for the fiscal year ended 2026-01-01. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from National CineMedia, Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Services-Advertising.
Income
| Metric | 2026-01-01 | 2024-12-26 | 2023-12-28 | 2022-12-29 | 2021-12-30 | 2020-12-31 | 2019-12-26 | 2018-12-27 | 2017-12-28 | 2016-12-29 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $243.20M | $240.80M | $165.20M | $249.20M | $114.60M | $90.40M | $444.80M | $441.40M | $426.10M | $447.60M |
| Cost of revenue | $13.00M | $13.70M | $10.60M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross profit | $230.20M | $227.10M | $154.60M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating income | -$13.90M | -$19.50M | -$27.30M | $6.90M | -$68.60M | -$61.00M | $161.30M | $154.30M | $153.90M | $173.00M |
| Net income | -$10.60M | -$22.30M | $705.20M | -$28.70M | -$48.70M | -$65.40M | $36.10M | $29.80M | $58.30M | $32.90M |
| Research & development | $3.10M | $3.30M | $3.00M | $4.60M | $1.70M | $1.90M | $3.60M | $1.70M | $3.60M | $3.40M |
| Weighted-average diluted shares | shares 94.18M | shares 95.87M | shares 48.57M | shares 8.20M | shares 79.87M | shares 77.96M | shares 77.78M | shares 157.40M | shares 151.07M | shares 60.61M |
| Pretax income | -$10.60M | -$22.10M | $696.70M | -$66.20M | -$118.40M | $35.90M | $99.10M | $103.70M | $294.80M | $108.90M |
| Income tax expense | $0 | $200.00K | $0 | $0 | $0 | $162.20M | $12.40M | $23.50M | $180.30M | $14.40M |
| Diluted EPS | $-0.11 | $-0.23 | $14.34 | $-3.50 | $-0.61 | $-0.84 | $0.46 | $0.37 | $0.48 | $0.54 |
| Selling, general & administrative | $87.70M | $92.30M | $86.90M | $87.10M | $70.70M | $68.50M | $108.70M | $114.80M | $109.90M | $116.60M |
| General & administrative | $46.10M | $50.70M | $57.30M | $44.30M | $36.00M | $30.90M | $43.80M | $48.30M | $37.90M | $43.80M |
| Selling & marketing | $41.60M | $41.60M | $29.60M | $42.80M | $34.70M | $37.60M | $64.90M | $66.50M | $72.00M | $72.80M |
Balance
| Metric | 2026-01-01 | 2024-12-26 | 2023-12-28 | 2022-12-29 | 2021-12-30 | 2020-12-31 | 2019-12-26 | 2018-12-27 | 2017-12-28 | 2016-12-29 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $34.60M | $75.10M | $34.60M | $61.70M | $101.20M | $180.30M | $55.90M | $41.40M | $30.20M | $23.00M |
| Total assets | $490.60M | $568.60M | $567.70M | $792.40M | $817.40M | $886.20M | $1.13B | $1.14B | $1.17B | $1.14B |
| Current assets | $138.10M | $177.90M | $143.80M | $164.40M | $158.40M | $199.90M | $254.30M | $230.90M | $212.60M | $221.10M |
| Total liabilities | $115.20M | $157.40M | $133.20M | $1.26B | $1.20B | $1.15B | $1.25B | $1.23B | $1.25B | $1.26B |
| Current liabilities | $62.10M | $73.50M | $58.40M | $1.20B | $69.80M | $50.00M | $119.50M | $110.50M | $109.70M | $120.60M |
| Total equity incl. NCI | $375.40M | $411.20M | $434.50M | -$464.00M | -$383.50M | -$268.60M | -$121.20M | -$89.20M | -$74.80M | -$232.20M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts receivable | $96.50M | $85.30M | $96.60M | $92.00M | $53.00M | $16.20M | $170.80M | $149.90M | $160.60M | $160.50M |
| Goodwill | $500.00K | $0 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | $12.00M | $10.00M | $10.00M | $0 | $1.09B | $1.05B | $923.90M | $920.90M | $923.30M | $924.30M |
| Accounts payable | $26.10M | $23.00M | $21.70M | $25.00M | $16.30M | $13.70M | $20.70M | $18.00M | $19.30M | $17.40M |
Cash flow
| Metric | 2026-01-01 | 2024-12-26 | 2023-12-28 | 2022-12-29 | 2021-12-30 | 2020-12-31 | 2019-12-26 | 2018-12-27 | 2017-12-28 | 2016-12-29 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $8.40M | $60.30M | -$6.70M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Capital expenditures | $5.60M | $5.80M | $3.30M | $2.90M | $5.70M | $8.00M | $14.00M | $14.20M | $11.60M | $12.90M |
| Investing cash flow | -$15.40M | -$5.70M | $32.60M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Financing cash flow | -$33.50M | -$14.10M | -$52.10M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Net change in cash | -$40.50M | $40.50M | -$26.20M | -$37.40M | -$79.10M | $124.40M | $14.50M | $11.20M | $7.20M | -$8.70M |
| Stock-based compensation | $9.30M | $12.20M | $4.50M | $7.10M | $8.10M | $2.20M | $5.50M | $7.80M | $11.20M | $18.30M |
| Common dividends paid | $11.40M | $300.00K | $500.00K | $9.50M | $16.90M | $32.00M | $53.60M | $54.40M | $58.70M | $54.60M |
| Common share repurchases | $22.00M | $13.10M | $0 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | Unavailable | Unavailable | Unavailable | $6.50M | $10.90M | $13.10M | $13.60M | $12.60M | $11.00M | $35.80M |
Derived
| Metric | 2026-01-01 | 2024-12-26 | 2023-12-28 | 2022-12-29 | 2021-12-30 | 2020-12-31 | 2019-12-26 | 2018-12-27 | 2017-12-28 | 2016-12-29 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | $2.80M | $54.50M | -$10.00M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross margin | 94.7% | 94.3% | 93.6% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating margin | -5.7% | -8.1% | -16.5% | 2.8% | -59.9% | -67.5% | 36.3% | 35.0% | 36.1% | 38.7% |
| FCF margin | 1.2% | 22.6% | -6.1% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| SBC / revenue | 3.8% | 5.1% | 2.7% | 2.8% | 7.1% | 2.4% | 1.2% | 1.8% | 2.6% | 4.1% |
| Current ratio | 2.22x | 2.42x | 2.46x | 0.14x | 2.27x | 4.00x | 2.13x | 2.09x | 1.94x | 1.83x |
| Revenue YoY growth | 1.0% | 45.8% | -33.7% | 117.5% | 26.8% | -79.7% | 0.8% | 3.6% | -4.8% | Unavailable |
| Net margin | -4.4% | -9.3% | 426.9% | -11.5% | -42.5% | -72.3% | 8.1% | 6.8% | 13.7% | 7.4% |
| R&D / revenue | 1.3% | 1.4% | 1.8% | 1.8% | 1.5% | 2.1% | 0.8% | 0.4% | 0.8% | 0.8% |
| CapEx / revenue | 2.3% | 2.4% | 2.0% | 1.2% | 5.0% | 8.8% | 3.1% | 3.2% | 2.7% | 2.9% |
| Long-term debt / equity | 0.03x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | 0.0% | Unavailable | Unavailable | 451.8% | 12.5% | 22.7% | 61.2% | 13.2% |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open NCMI in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-11View SEC filing
10-Q · Filed 2026-05-12View SEC filing
10-K · Filed 2026-02-26View SEC filing
10-Q · Filed 2025-10-30View SEC filing
10-Q · Filed 2025-08-05View SEC filing
10-Q · Filed 2025-05-06View SEC filing
Reconciliation checks needing review
1 period on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.