MediaCo Holding Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	127.48	95.57	32.39	38.6	41.73	39.26
Revenue Growth (YoY)	83.96%	195.05%	-16.07%	-7.51%	6.28%	-19.81%
Cost of Revenue	135.43	106.65	32.63	32.85	28.67	32.34
Gross Profit	-7.95	-11.08	-0.24	5.75	13.06	6.92
Selling, General & Admin	7.19	11.86	5.45	6.46	8.43	4.34
Operating Expenses	14.3	17.12	6.02	7.13	9.12	8.42
Operating Income	-22.25	-28.2	-6.26	-1.38	3.94	-1.5
Interest Expense	-15.49	-11.14	-0.43	-6.98	-7.71	-9.49
Other Non Operating Income (Expenses)	1.01	38.36	0.1	0.13	-	-
EBT Excluding Unusual Items	-36.73	-0.97	-6.59	-8.24	-3.77	-11
Merger & Restructuring Charges	-0.7	-	-	-	-	-
Gain (Loss) on Sale of Assets	-0.15	-0.01	-0.53	-0.01	-	-0.2
Other Unusual Items	-	-	-	-1.22	-0.08	-
Pretax Income	-37.58	-0.98	-7.11	-9.46	-3.85	-11.19
Income Tax Expense	0.55	0.32	0.31	0.34	0.35	15.56
Earnings From Continuing Operations	-38.13	-1.3	-7.42	-9.8	-4.2	-26.75
Earnings From Discontinued Operations	-	-	-0.21	40.71	-1.88	-
Net Income	-38.13	-1.3	-7.63	30.91	-6.08	-26.75
Preferred Dividends & Other Adjustments	-	0.85	2.42	3.33	2.75	2.15
Net Income to Common	-38.13	-2.15	-10.05	27.58	-8.83	-28.9
Shares Outstanding (Basic)	78	60	25	13	7	7
Shares Outstanding (Diluted)	78	60	25	13	7	7
Shares Change (YoY)	64.01%	140.47%	85.92%	85.40%	1.73%	208.70%
EPS (Basic)	-0.49	-0.04	-0.40	2.06	-1.22	-4.07
EPS (Diluted)	-0.51	-0.08	-0.40	2.06	-1.22	-4.07
Free Cash Flow	12.13	-20.98	-6.38	2.12	2.57	-10.05
Free Cash Flow Per Share	0.16	-0.35	-0.26	0.16	0.36	-1.42
Gross Margin	-6.24%	-11.59%	-0.75%	14.89%	31.30%	17.62%
Operating Margin	-17.45%	-29.50%	-19.33%	-3.58%	9.44%	-3.83%
Profit Margin	-29.91%	-2.25%	-31.01%	71.47%	-21.17%	-73.61%
Free Cash Flow Margin	9.51%	-21.95%	-19.71%	5.50%	6.17%	-25.60%
EBITDA	-15.74	-23.53	-5.95	-0.77	4.63	3.31
EBITDA Margin	-12.35%	-24.62%	-18.37%	-2.00%	11.09%	8.42%
D&A For EBITDA	6.51	4.66	0.31	0.61	0.69	4.81
EBIT	-22.25	-28.2	-6.26	-1.38	3.94	-1.5
EBIT Margin	-17.45%	-29.50%	-19.33%	-3.58%	9.44%	-3.83%
Advertising Expenses	-	1.7	0.5	0.6	0.2	0.4

Source: S&P Global Market Intelligence. Standard template. Financial Sources.