The E.W. Scripps Company 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
Revenue	2,143	2,151	2,510	2,293	2,453	2,284
Revenue Growth (YoY)	-13.33%	-14.31%	9.46%	-6.54%	7.43%	22.94%
Cost of Revenue	1,268	1,275	1,321	1,283	1,234	1,106
Gross Profit	874.9	876.07	1,189	1,010	1,219	1,177
Selling, General & Admin	571.59	563	606.18	614.77	623.16	595.11
Depreciation & Amortization Expenses	147.72	150.83	155.23	155.11	160.43	161.92
Other Operating Expenses	-25.69	-21.76	15.1	992.96	7.51	19.53
Total Operating Expenses	693.62	692.07	776.51	1,763	791.1	776.56
Operating Income	181.28	183.99	412.49	-753.24	428.34	400.75
Interest Expense	-234.18	-220.97	-210.34	-213.51	-161.13	-165.16
Other Non-Operating Income (Expense)	-54.6	-82.53	7.83	-0.76	9.25	-48.49
Total Non-Operating Income (Expense)	-288.78	-303.5	-202.51	-214.27	-151.88	-213.66
Pretax Income	-107.49	-119.5	209.98	-967.51	276.46	187.09
Provision for Income Taxes	-8.28	-18.63	63.76	-19.73	80.56	71.19
Net Income	-163.6	-164.46	87.6	-998.09	145.6	73.34
Net Income Attributable to Preferred Dividends	64.39	63.58	58.62	50.31	50.31	49.37
Earnings From Discontinued Operations	-	-	-	-	-	6.81
Net Income to Common	-163.6	-164.46	87.6	-998.09	145.6	73.34
Net Income Growth	-	-	-	-	98.52%	-72.77%
Shares Outstanding (Basic)	89	88	86	84	83	82
Shares Outstanding (Diluted)	89	88	86	84	87	88
Shares Change (YoY)	2.79%	2.27%	2.14%	-3.53%	-0.72%	7.51%
EPS (Basic)	-1.85	-1.87	1.01	-11.84	1.71	0.87
EPS (Diluted)	-1.85	-1.87	1.01	-11.84	1.62	0.81
EPS Growth	-	-	-	-	100.00%	-74.77%
Shares Outstanding	91.54	77.08	74.69	72.84	71.65	70.65
Free Cash Flow	15.24	6.52	300.42	51.98	265.63	176.26
Free Cash Flow Growth	133.59%	-97.83%	477.99%	-80.43%	50.71%	-24.17%
Free Cash Flow Per Share	0.17	0.07	3.49	0.62	3.04	2.00
Gross Margin	40.82%	40.74%	47.37%	44.03%	49.71%	51.56%
Operating Margin	8.46%	8.56%	16.44%	-32.85%	17.46%	17.55%
Profit Margin	-4.63%	-4.69%	5.83%	-41.34%	7.99%	5.08%
FCF Margin	0.71%	0.30%	11.97%	2.27%	10.83%	7.72%
EBITDA	329	334.83	567.72	-598.14	588.78	562.67
EBITDA Margin	15.35%	15.57%	22.62%	-26.09%	24.00%	24.64%
EBIT	181.28	183.99	412.49	-753.24	428.34	400.75
EBIT Margin	8.46%	8.56%	16.44%	-32.85%	17.46%	17.55%
Effective Tax Rate	7.70%	15.59%	30.37%	2.04%	29.14%	38.05%

Updated May 8, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q