MediaCo Holding Inc. (MDIA)
NASDAQ: MDIA · Real-Time Price · USD
1.125
+0.085 (8.17%)
At close: Aug 28, 2026, 4:00 PM EDT
1.075
-0.050 (-4.48%)
After-hours: Aug 28, 2026, 7:49 PM EDT
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 | Jun '26 Jun 30, 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 |
| 139.42 | 133.34 | 95.57 | 32.39 | 38.6 | 41.73 | |
Revenue Growth | 14.33% | 39.52% | 195.05% | -16.07% | -7.51% | 6.28% |
Cost of Revenue | 149.89 | 143.83 | 106.65 | 32.63 | 32.85 | 28.67 |
Gross Profit | -10.47 | -10.49 | -11.08 | -0.24 | 5.75 | 13.06 |
Selling, General & Admin | 7.86 | 7.29 | 11.86 | 5.45 | 6.46 | 8.43 |
Operating Expenses | 14.26 | 14.13 | 17.12 | 6.02 | 7.13 | 9.12 |
Operating Income | -24.73 | -24.62 | -28.2 | -6.26 | -1.38 | 3.94 |
Interest Expense | -15.86 | -15.5 | -11.14 | -0.43 | -6.98 | -7.71 |
Other Non Operating Income (Expenses) | -3 | -1.97 | 38.36 | 0.1 | 0.13 | - |
EBT Excluding Unusual Items | -44.23 | -42.09 | -0.97 | -6.59 | -8.24 | -3.77 |
Impairment of Goodwill | -19.9 | -19.9 | - | - | - | - |
Gain (Loss) on Sale of Assets | -0.99 | -0.14 | -0.01 | -0.53 | -0.01 | - |
Asset Writedown | -3.2 | -3.2 | - | - | - | - |
Other Unusual Items | 1.61 | - | - | - | -1.22 | -0.08 |
Pretax Income | -66.7 | -65.33 | -0.98 | -7.11 | -9.46 | -3.85 |
Income Tax Expense | 1.51 | 0.9 | 0.32 | 0.31 | 0.34 | 0.35 |
Earnings From Continuing Operations | -68.21 | -66.22 | -1.3 | -7.42 | -9.8 | -4.2 |
Earnings From Discontinued Operations | - | - | - | -0.21 | 40.71 | -1.88 |
Net Income to Company | -68.21 | -66.22 | -1.3 | -7.63 | 30.91 | -6.08 |
Minority Interest in Earnings | - | -0.48 | -2.77 | - | - | - |
Net Income | -68.21 | -66.7 | -4.08 | -7.63 | 30.91 | -6.08 |
Preferred Dividends & Other Adjustments | - | - | 0.85 | 2.42 | 3.33 | 2.75 |
Net Income to Common | -68.21 | -66.7 | -4.93 | -10.05 | 27.58 | -8.83 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 82 | 79 | 60 | 25 | 13 | 7 |
Shares Outstanding (Diluted) | 82 | 79 | 60 | 25 | 13 | 7 |
Shares Change | 8.07% | 32.72% | 140.47% | 85.92% | 85.40% | 1.73% |
EPS (Basic) | -0.83 | -0.84 | -0.08 | -0.40 | 2.06 | -1.22 |
EPS (Diluted) | -0.83 | -0.84 | -0.08 | -0.40 | 2.06 | -1.22 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | -0.56 | 1.2 | -20.98 | -6.38 | 2.12 | 2.57 |
Free Cash Flow Per Share | -0.01 | 0.01 | -0.35 | -0.26 | 0.16 | 0.36 |
Gross Margin | -7.51% | -7.87% | -11.59% | -0.75% | 14.89% | 31.30% |
Operating Margin | -17.74% | -18.46% | -29.50% | -19.33% | -3.58% | 9.44% |
Profit Margin | -48.92% | -50.02% | -5.15% | -31.01% | 71.47% | -21.17% |
Free Cash Flow Margin | -0.40% | 0.90% | -21.95% | -19.71% | 5.50% | 6.17% |
EBITDA | -18.33 | -17.78 | -22.94 | -5.69 | -0.77 | 4.63 |
EBITDA Margin | -13.15% | -13.33% | -24.00% | -17.58% | -2.00% | 11.09% |
D&A For EBITDA | 6.4 | 6.84 | 5.26 | 0.57 | 0.61 | 0.69 |
EBIT | -24.73 | -24.62 | -28.2 | -6.26 | -1.38 | 3.94 |
EBIT Margin | -17.74% | -18.46% | -29.50% | -19.33% | -3.58% | 9.44% |
Advertising Expenses | - | 0.6 | 1.7 | 0.5 | 0.6 | 0.2 |