MediaCo Holding Inc. (FRA:3WX)
Germany · Delayed Price · Currency is EUR 0.8150
+0.0100 (1.24%)
Last updated: Nov 27, 2025, 8:04 AM CET
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 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2018 - 2019 |
| 127.48 | 95.57 | 32.39 | 38.6 | 41.73 | 39.26 | Upgrade | |
Revenue Growth (YoY) | 83.96% | 195.05% | -16.07% | -7.51% | 6.28% | -19.81% | Upgrade |
Cost of Revenue | 135.43 | 106.65 | 32.63 | 32.85 | 28.67 | 32.34 | Upgrade |
Gross Profit | -7.95 | -11.08 | -0.24 | 5.75 | 13.06 | 6.92 | Upgrade |
Selling, General & Admin | 7.19 | 11.86 | 5.45 | 6.46 | 8.43 | 4.34 | Upgrade |
Operating Expenses | 14.3 | 17.12 | 6.02 | 7.13 | 9.12 | 8.42 | Upgrade |
Operating Income | -22.25 | -28.2 | -6.26 | -1.38 | 3.94 | -1.5 | Upgrade |
Interest Expense | -15.49 | -11.14 | -0.43 | -6.98 | -7.71 | -9.49 | Upgrade |
Other Non Operating Income (Expenses) | 1.01 | 38.36 | 0.1 | 0.13 | - | - | Upgrade |
EBT Excluding Unusual Items | -36.73 | -0.97 | -6.59 | -8.24 | -3.77 | -11 | Upgrade |
Merger & Restructuring Charges | -0.7 | - | - | - | - | - | Upgrade |
Gain (Loss) on Sale of Assets | -0.15 | -0.01 | -0.53 | -0.01 | - | -0.2 | Upgrade |
Other Unusual Items | - | - | - | -1.22 | -0.08 | - | Upgrade |
Pretax Income | -37.58 | -0.98 | -7.11 | -9.46 | -3.85 | -11.19 | Upgrade |
Income Tax Expense | 0.55 | 0.32 | 0.31 | 0.34 | 0.35 | 15.56 | Upgrade |
Earnings From Continuing Operations | -38.13 | -1.3 | -7.42 | -9.8 | -4.2 | -26.75 | Upgrade |
Earnings From Discontinued Operations | - | - | -0.21 | 40.71 | -1.88 | - | Upgrade |
Net Income | -38.13 | -1.3 | -7.63 | 30.91 | -6.08 | -26.75 | Upgrade |
Preferred Dividends & Other Adjustments | - | 0.85 | 2.42 | 3.33 | 2.75 | 2.15 | Upgrade |
Net Income to Common | -38.13 | -2.15 | -10.05 | 27.58 | -8.83 | -28.9 | Upgrade |
Shares Outstanding (Basic) | 78 | 60 | 25 | 13 | 7 | 7 | Upgrade |
Shares Outstanding (Diluted) | 78 | 60 | 25 | 13 | 7 | 7 | Upgrade |
Shares Change (YoY) | 64.01% | 140.47% | 85.92% | 85.40% | 1.73% | 208.70% | Upgrade |
EPS (Basic) | -0.49 | -0.04 | -0.40 | 2.06 | -1.22 | -4.07 | Upgrade |
EPS (Diluted) | -0.51 | -0.08 | -0.40 | 2.06 | -1.22 | -4.07 | Upgrade |
Free Cash Flow | 12.13 | -20.98 | -6.38 | 2.12 | 2.57 | -10.05 | Upgrade |
Free Cash Flow Per Share | 0.16 | -0.35 | -0.26 | 0.16 | 0.36 | -1.42 | Upgrade |
Gross Margin | -6.24% | -11.59% | -0.75% | 14.89% | 31.30% | 17.62% | Upgrade |
Operating Margin | -17.45% | -29.50% | -19.33% | -3.58% | 9.44% | -3.83% | Upgrade |
Profit Margin | -29.91% | -2.25% | -31.01% | 71.47% | -21.17% | -73.61% | Upgrade |
Free Cash Flow Margin | 9.51% | -21.95% | -19.71% | 5.50% | 6.17% | -25.60% | Upgrade |
EBITDA | -15.74 | -23.53 | -5.95 | -0.77 | 4.63 | 3.31 | Upgrade |
EBITDA Margin | -12.35% | -24.62% | -18.37% | -2.00% | 11.09% | 8.42% | Upgrade |
D&A For EBITDA | 6.51 | 4.66 | 0.31 | 0.61 | 0.69 | 4.81 | Upgrade |
EBIT | -22.25 | -28.2 | -6.26 | -1.38 | 3.94 | -1.5 | Upgrade |
EBIT Margin | -17.45% | -29.50% | -19.33% | -3.58% | 9.44% | -3.83% | Upgrade |
Advertising Expenses | - | 1.7 | 0.5 | 0.6 | 0.2 | 0.4 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.