MediaCo Holding Inc. (MDIA)
NASDAQ: MDIA · Real-Time Price · USD
1.010
-0.020 (-1.94%)
Jul 17, 2026, 4:00 PM EDT - Market closed
MediaCo Holding Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 136.69 | 133.34 | 95.57 | 32.39 | 38.6 | 41.73 | |
Revenue Growth (YoY) | 16.94% | 39.52% | 195.05% | -16.07% | -7.51% | 6.28% |
Gross Profit | 136.69 | 133.34 | 95.57 | 32.39 | 38.6 | 41.73 |
Selling, General & Admin | -81.6 | -151.11 | -118.51 | -38.08 | -39.31 | -37.1 |
Depreciation & Amortization Expenses | -6.75 | -6.84 | -5.26 | -0.57 | -0.67 | -0.69 |
Other Operating Expenses | -0.76 | -0.14 | -0.01 | -0.53 | -0.01 | - |
Total Operating Expenses | -89.11 | -158.1 | -123.78 | -39.18 | -39.98 | -37.79 |
Operating Income | -27.61 | -24.76 | -28.21 | -6.79 | -1.39 | 3.94 |
Interest Expense | -15.68 | -15.5 | -11.14 | -0.43 | -6.98 | -7.71 |
Other Non-Operating Income (Expense) | 7.52 | -25.07 | 38.36 | 0.1 | -1.09 | -0.08 |
Total Non-Operating Income (Expense) | -8.16 | -40.56 | 27.22 | -0.33 | -8.07 | -7.79 |
Pretax Income | -66.2 | -65.33 | -0.98 | -7.11 | -9.46 | -3.85 |
Provision for Income Taxes | 1.94 | 0.9 | 0.32 | 0.31 | 0.34 | 0.35 |
Net Income | -68.14 | -66.22 | -1.3 | -7.42 | -9.8 | -4.2 |
Minority Interest in Earnings | 0.53 | 0.48 | 2.77 | - | - | - |
Net Income Attributable to Preferred Dividends | - | - | 0.85 | 2.42 | 3.33 | 2.75 |
Earnings From Discontinued Operations | - | - | - | -0.21 | 40.71 | -1.88 |
Net Income to Common | -68.67 | -66.7 | -4.93 | -10.05 | 27.58 | -8.83 |
Shares Outstanding (Basic) | 81 | 79 | 60 | 25 | 13 | 7 |
Shares Outstanding (Diluted) | 81 | 79 | 60 | 25 | 13 | 7 |
Shares Change (YoY) | 12.45% | 32.72% | 140.47% | 85.92% | 85.40% | 1.73% |
EPS (Basic) | -0.83 | -0.84 | -0.08 | -0.39 | -0.98 | -0.96 |
EPS (Diluted) | -0.83 | -0.84 | -0.08 | -0.39 | -0.98 | -0.96 |
Free Cash Flow | -2.97 | 1.2 | -20.98 | -6.38 | 2.12 | 2.57 |
Free Cash Flow Growth | - | - | - | - | -17.56% | - |
Free Cash Flow Per Share | -0.04 | 0.02 | -0.35 | -0.26 | 0.16 | 0.36 |
Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
Operating Margin | -20.20% | -18.57% | -29.51% | -20.95% | -3.59% | 9.44% |
Profit Margin | -49.85% | -49.67% | -1.36% | -22.91% | -25.38% | -10.06% |
FCF Margin | -2.17% | 0.90% | -21.95% | -19.71% | 5.50% | 6.17% |
EBITDA | -20.86 | -17.92 | -22.95 | -6.22 | -0.72 | 4.63 |
EBITDA Margin | -15.26% | -13.44% | -24.01% | -19.20% | -1.87% | 11.09% |
EBIT | -27.61 | -24.76 | -28.21 | -6.79 | -1.39 | 3.94 |
EBIT Margin | -20.20% | -18.57% | -29.51% | -20.95% | -3.59% | 9.44% |
Effective Tax Rate | -2.93% | -1.37% | -32.59% | -4.33% | -3.55% | -9.04% |