Cumulus Media Inc. (CMLS)

Cumulus Media Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	827.08	844.55	953.51	916.47	816.22
Revenue Growth (YoY)	-2.07%	-11.43%	4.04%	12.28%	-26.69%
Cost of Revenue	324.25	333.36	357.48	359.77	340.23
Gross Profit	502.83	511.19	596.03	556.7	475.99
Selling, General & Admin	443.63	429.36	437.63	437.05	402.04
Operating Expenses	502.76	487.54	494.01	490.6	454.33
Operating Income	0.07	23.65	102.01	66.1	21.67
Interest Expense	-68.78	-71.27	-64.89	-67.85	-68.1
Interest & Investment Income	0.53	2.36	0.34	-	-
Other Non Operating Income (Expenses)	14.72	-0.36	-0.13	-1.01	-0.27
EBT Excluding Unusual Items	-53.45	-45.61	37.33	-2.75	-46.7
Merger & Restructuring Charges	-13.89	-17.68	-8.22	-14.6	-14.86
Gain (Loss) on Sale of Assets	-1.37	16.06	1.54	17.62	-8.76
Asset Writedown	-224.48	-65.31	-15.54	-	-8.65
Other Unusual Items	0.17	11.85	4.5	20	-
Pretax Income	-293.02	-100.7	19.61	20.26	-78.97
Income Tax Expense	-9.77	17.18	3.37	2.98	-19.25
Net Income	-283.25	-117.88	16.24	17.28	-59.72
Net Income to Common	-283.25	-117.88	16.24	17.28	-59.72
Net Income Growth	-	-	-6.04%	-	-
Shares Outstanding (Basic)	17	17	20	20	20
Shares Outstanding (Diluted)	17	17	20	21	20
Shares Change (YoY)	-2.29%	-13.76%	-4.35%	3.03%	0.16%
EPS (Basic)	-16.79	-6.83	0.83	0.84	-2.94
EPS (Diluted)	-16.79	-6.83	0.81	0.83	-2.94
EPS Growth	-	-	-2.41%	-	-
Free Cash Flow	-22.58	6.85	47.28	32.43	18.34
Free Cash Flow Per Share	-1.34	0.40	2.36	1.55	0.90
Gross Margin	60.80%	60.53%	62.51%	60.74%	58.32%
Operating Margin	0.01%	2.80%	10.70%	7.21%	2.65%
Profit Margin	-34.25%	-13.96%	1.70%	1.88%	-7.32%
Free Cash Flow Margin	-2.73%	0.81%	4.96%	3.54%	2.25%
EBITDA	59.2	81.83	158.4	119.65	73.96
EBITDA Margin	7.16%	9.69%	16.61%	13.05%	9.06%
D&A For EBITDA	59.12	58.18	56.39	53.55	52.29
EBIT	0.07	23.65	102.01	66.1	21.67
EBIT Margin	0.01%	2.80%	10.70%	7.21%	2.65%
Effective Tax Rate	-	-	17.19%	14.72%	-

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q