MediaCo Holding Inc.
Income Statement
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $133.3M | $95.6M | $32.4M | $38.6M | $41.7M | $39.3M | $40.8M | $38.1M |
| Cost of Revenue | $143.8M | $106.7M | $32.6M | $32.8M | — | — | — | — |
| Gross Profit | $-10.5M | $-11.1M | $-242.0K | $5.7M | — | — | — | — |
| Gross Margin | -7.9% | -11.6% | -0.7% | 14.9% | — | — | — | — |
| Operating Expenses | ||||||||
| Research & Development | — | — | — | — | — | — | — | — |
| SG&A Expense | — | — | — | — | — | — | — | — |
| Operating Income | $-24.8M | $-28.2M | $-6.8M | $-1.4M | $3.9M | $-1.7M | $4.3M | $7.6M |
| Operating Margin | -18.6% | -29.5% | -21.0% | -3.6% | 9.4% | -4.3% | 10.5% | 19.9% |
| Interest Expense | — | — | $426.0K | $7.0M | $7.7M | $9.5M | $821.0K | — |
| Pretax Income | $-65.3M | $-982.0K | $-7.1M | $-9.5M | $-3.9M | $-11.2M | $3.5M | $7.6M |
| Income Tax Expense | $895.0K | $320.0K | $308.0K | $336.0K | $348.0K | $15.6M | $1.5M | $2.4M |
| Net Income | $-66.2M | $-1.3M | $-7.6M | $30.9M | $-6.1M | $-26.8M | $1.9M | $5.2M |
| Net Margin | -49.7% | -1.4% | -23.6% | 80.1% | -14.6% | -68.1% | 4.8% | 13.5% |
| EPS (Basic) | $-0.84 | $-0.08 | $-0.20 | $1.03 | $-0.61 | $-2.04 | $0.40 | $1.55 |
| EPS (Diluted) | $-0.84 | $-0.08 | $-0.20 | $1.03 | $-0.61 | $-2.04 | $0.40 | $1.55 |
| Shares Outstanding (Basic) | 79.4M | 59.8M | 49.8M | 26.8M | 14.4M | — | — | — |
| Shares Outstanding (Diluted) | 79.4M | 59.8M | 49.8M | 26.8M | 14.4M | — | — | — |
| Dividends Per Share | — | — | — | — | — | — | — | — |