Delaware | 0-25969 | 52-1166660 | ||||||
(State or Other Jurisdiction of Incorporation) |
(Commission File No.) | (IRS Employer Identification No.) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||||
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | ||||
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | ||||
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Class | Trading Symbol | Name of Exchange on which Registered | ||||||||||||
Class A Common Stock, $.001 Par Value | UONE | NASDAQ Stock Market | ||||||||||||
Class D Common Stock, $.001 Par Value | UONEK | NASDAQ Stock Market |
Exhibit Number |
Description | |||||||
99.1 | ||||||||
104 | Cover Page Interactive Data File (formatted in Inline XBRL and contained in Exhibit 101) |
URBAN ONE, INC. | |||||
/s/ Peter D. Thompson | |||||
November 12, 2024 | Peter D. Thompson | ||||
Chief Financial Officer and Principal Accounting Officer |
November 12, 2024 | Contact: Peter D. Thompson, EVP and CFO | ||||
FOR IMMEDIATE RELEASE | (301) 429-4638 | ||||
Silver Spring, MD |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
(unaudited) | (unaudited) | ||||||||||||||||||||||
STATEMENT OF OPERATIONS | (in thousands, except share data) | (in thousands, except share data) | |||||||||||||||||||||
NET REVENUE | $ | 110,393 | $ | 117,825 | $ | 332,547 | $ | 357,346 | |||||||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Programming and technical, excluding stock-based compensation | 33,911 | 33,903 | 99,826 | 100,304 | |||||||||||||||||||
Selling, general and administrative, excluding stock-based compensation | 41,112 | 40,142 | 131,141 | 126,634 | |||||||||||||||||||
Corporate selling, general and administrative, excluding stock-based compensation | 12,354 | 10,418 | 38,033 | 30,333 | |||||||||||||||||||
Stock-based compensation | 1,152 | 2,218 | 3,615 | 7,816 | |||||||||||||||||||
Depreciation and amortization | 1,238 | 1,808 | 6,081 | 6,291 | |||||||||||||||||||
Impairment of goodwill, intangible assets, and long-lived assets | 46,823 | 85,448 | 127,581 | 124,304 | |||||||||||||||||||
Total operating expenses | 136,590 | 173,937 | 406,277 | 395,682 | |||||||||||||||||||
Operating loss | (26,197) | (56,112) | (73,730) | (38,336) | |||||||||||||||||||
INTEREST INCOME | 1,088 | 2,256 | 4,863 | 4,488 | |||||||||||||||||||
INTEREST EXPENSE | 11,649 | 13,983 | 37,051 | 42,023 | |||||||||||||||||||
GAIN ON RETIREMENT OF DEBT | 3,472 | - | 18,771 | 2,356 | |||||||||||||||||||
Other income, net | 74 | 75 | 974 | 96,535 | |||||||||||||||||||
(Loss) income before (benefit from) provision for income taxes and non-controlling interest in income of subsidiaries | (33,212) | (67,764) | (86,173) | 23,020 | |||||||||||||||||||
(BENEFIT FROM)PROVISION FOR INCOME TAXES | (1,814) | (16,778) | (17,824) | 5,259 | |||||||||||||||||||
Net (loss) income from consolidated operations | (31,398) | (50,986) | (68,349) | 17,761 | |||||||||||||||||||
Loss from unconsolidated joint venture | - | (2,728) | (411) | (2,728) | |||||||||||||||||||
NET (LOSS) INCOME | (31,398) | (53,714) | (68,760) | 15,033 | |||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS | 400 | 697 | 976 | 2,000 | |||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | (31,798) | $ | (54,411) | $ | (69,736) | $ | 13,033 | |||||||||||||||
Weighted average shares outstanding - basic3 |
47,105,290 | 47,722,263 | 48,614,438 | 47,592,010 | |||||||||||||||||||
Weighted average shares outstanding - diluted4 |
47,105,290 | 47,722,263 | 48,614,438 | 50,358,881 | |||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
PER SHARE DATA - basic and diluted: | (unaudited) | (unaudited) | |||||||||||||||||||||
(in thousands, except per share data) | (in thousands, except per share data) | ||||||||||||||||||||||
Net (loss) income attributable to common stockholders (basic) | (0.68) | (1.14) | (1.43) | 0.27 | |||||||||||||||||||
Net (loss) income attributable to common stockholders (diluted) | (0.68) | (1.14) | (1.43) | 0.26 | |||||||||||||||||||
SELECTED OTHER DATA | |||||||||||||||||||||||
Broadcast and digital operating income 1 |
$ | 35,370 | $ | 43,780 | $ | 101,580 | $ | 130,408 | |||||||||||||||
Broadcast and digital operating income reconciliation: | |||||||||||||||||||||||
Net (loss) income attributable to common stockholders | $ | (31,798) | $ | (54,411) | $ | (69,736) | $ | 13,033 | |||||||||||||||
Add back/(deduct) certain non-broadcast and digital operating income items included in net (loss) income: | |||||||||||||||||||||||
Interest income | (1,088) | (2,256) | (4,863) | (4,488) | |||||||||||||||||||
Interest expense | 11,649 | 13,983 | 37,051 | 42,023 | |||||||||||||||||||
(Benefit from) provision for income taxes | (1,814) | (16,778) | (17,824) | 5,259 | |||||||||||||||||||
Corporate selling, general and administrative expenses | 12,354 | 10,418 | 38,033 | 30,333 | |||||||||||||||||||
Stock-based compensation | 1,152 | 2,218 | 3,615 | 7,816 | |||||||||||||||||||
Gain on retirement of debt | (3,472) | - | (18,771) | (2,356) | |||||||||||||||||||
Other income, net | (74) | (75) | (974) | (96,535) | |||||||||||||||||||
Loss from unconsolidated joint venture | - | 2,728 | 411 | 2,728 | |||||||||||||||||||
Depreciation and amortization | 1,238 | 1,808 | 6,081 | 6,291 | |||||||||||||||||||
Net income attributable to non-controlling interests | 400 | 697 | 976 | 2,000 | |||||||||||||||||||
Impairment of goodwill, intangible assets, and long-lived assets | 46,823 | 85,448 | 127,581 | 124,304 | |||||||||||||||||||
Broadcast and digital operating income | $ | 35,370 | $ | 43,780 | $ | 101,580 | $ | 130,408 | |||||||||||||||
Adjusted EBITDA2 |
$ | 25,414 | $ | 34,650 | $ | 76,593 | $ | 103,874 | |||||||||||||||
Adjusted EBITDA reconciliation: | |||||||||||||||||||||||
Net (loss) income attributable to common stockholders | $ | (31,798) | $ | (54,411) | $ | (69,736) | $ | 13,033 | |||||||||||||||
Interest income | (1,088) | (2,256) | (4,863) | (4,488) | |||||||||||||||||||
Interest expense | 11,649 | 13,983 | 37,051 | 42,023 | |||||||||||||||||||
(Benefit from) provision for income taxes | (1,814) | (16,778) | (17,824) | 5,259 | |||||||||||||||||||
Depreciation and amortization | 1,238 | 1,808 | 6,081 | 6,291 | |||||||||||||||||||
EBITDA | $ | (21,813) | $ | (57,654) | $ | (49,291) | $ | 62,118 | |||||||||||||||
Stock-based compensation | 1,152 | 2,218 | 3,615 | 7,816 | |||||||||||||||||||
Gain on retirement of debt | (3,472) | - | (18,771) | (2,356) | |||||||||||||||||||
Other income, net | (74) | (75) | (974) | (96,535) | |||||||||||||||||||
Loss from unconsolidated joint venture | - | 2,728 | 411 | 2,728 | |||||||||||||||||||
Net income attributable to non-controlling interests | 400 | 697 | 976 | 2,000 | |||||||||||||||||||
Corporate development costs | 1,339 | 1,594 | 10,863 | 4,317 | |||||||||||||||||||
Employment Agreement Award and other compensation | - | (845) | - | (2,663) | |||||||||||||||||||
Severance-related costs | 251 | 31 | 831 | 318 | |||||||||||||||||||
Impairment of goodwill, intangible assets, and long-lived assets |
46,823 | 85,448 | 127,581 | 124,304 | |||||||||||||||||||
Investment expense from MGM National Harbor |
- | - | - | (115) | |||||||||||||||||||
Other nonrecurring expenses | 46 | - | (631) | - | |||||||||||||||||||
Loss from ceased non-core businesses initiatives | 762 | 508 | 1,983 | 1,942 | |||||||||||||||||||
Adjusted EBITDA | $ | 25,414 | $ | 34,650 | $ | 76,593 | $ | 103,874 |
September 30, 2024 | December 31, 2023 | ||||||||||
(in thousands) | |||||||||||
(unaudited) | |||||||||||
SELECTED BALANCE SHEET DATA: | |||||||||||
Cash and cash equivalents and restricted cash | $ | 115,489 | $ | 233,570 | |||||||
Intangible assets, net | 514,756 | 645,979 | |||||||||
Total assets | 962,603 | 1,211,173 | |||||||||
Total debt (including current portion, net of issuance costs) | 593,918 | 716,246 | |||||||||
Total liabilities | 747,203 | 920,588 | |||||||||
Total stockholders' equity | 204,764 | 274,065 | |||||||||
Redeemable non-controlling interests | 10,636 | 16,520 | |||||||||
September 30, 2024 | Applicable Interest Rate | ||||||||||
(in thousands) | |||||||||||
SELECTED LEVERAGE DATA: | |||||||||||
7.375% senior secured notes due February 2028, net of issuance costs of approximately $6.1 million (fixed rate) | $ | 593,918 | 7.375 | % |
Three Months Ended September 30, | |||||||||||||||||||||||
2024 | 2023 | $ Change | % Change | ||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Net Revenues: | |||||||||||||||||||||||
Radio Advertising | $ | 44,991 | $ | 46,651 | $ | (1,660) | (3.6) | % | |||||||||||||||
Political Advertising | 3,547 | 1,101 | 2,446 | 222.2% | |||||||||||||||||||
Digital Advertising | 19,434 | 20,269 | (835) | (4.1)% | |||||||||||||||||||
Cable Television Advertising | 21,868 | 25,218 | (3,350) | (13.3)% | |||||||||||||||||||
Cable Television Affiliate Fees | 18,808 | 21,569 | (2,761) | (12.8)% | |||||||||||||||||||
Event Revenues & Other | 1,745 | 3,017 | (1,272) | (42.2)% | |||||||||||||||||||
Net Revenues (as reported) | $ | 110,393 | $ | 117,825 | $ | (7,432) | (6.3) | % |
Nine Months Ended September 30, | |||||||||||||||||||||||
2024 | 2023 | $ Change | % Change | ||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Net Revenues: | |||||||||||||||||||||||
Radio Advertising | $ | 131,753 | $ | 134,549 | $ | (2,796) | (2.1) | % | |||||||||||||||
Political Advertising | 6,935 | 1,933 | 5,002 | 258.8% | |||||||||||||||||||
Digital Advertising | 48,910 | 54,027 | (5,117) | (9.5)% | |||||||||||||||||||
Cable Television Advertising | 69,403 | 81,286 | (11,883) | (14.6)% | |||||||||||||||||||
Cable Television Affiliate Fees | 58,910 | 67,589 | (8,679) | (12.8)% | |||||||||||||||||||
Event Revenues & Other | 16,636 | 17,962 | (1,326) | (7.4)% | |||||||||||||||||||
Net Revenues (as reported) | $ | 332,547 | $ | 357,346 | $ | (24,799) | (6.9) | % | |||||||||||||||
Three Months Ended September 30, 2024 | |||||||||||||||||||||||||||||||||||
(in thousands, unaudited) | |||||||||||||||||||||||||||||||||||
Consolidated |
Radio
Broadcasting
|
Reach
Media
|
Digital |
Cable
Television
|
All Other -
Corporate/
Eliminations
|
||||||||||||||||||||||||||||||
STATEMENT OF OPERATIONS: | |||||||||||||||||||||||||||||||||||
NET REVENUE | $ | 110,393 | $ | 39,716 | $ | 10,247 | $ | 20,398 | $ | 40,690 | $ | (658) | |||||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||||||||
Programming and technical | 33,911 | 11,779 | 3,700 | 3,481 | 15,177 | (226) | |||||||||||||||||||||||||||||
Selling, general and administrative | 41,112 | 21,267 | 1,451 | 9,831 | 8,815 | (252) | |||||||||||||||||||||||||||||
Corporate selling, general and administrative | 12,354 | - | 699 | 3 | 1,638 | 10,014 | |||||||||||||||||||||||||||||
Stock-based compensation | 1,152 | 125 | 28 | 56 | 21 | 922 | |||||||||||||||||||||||||||||
Depreciation and amortization | 1,238 | 509 | 39 | 401 | 47 | 242 | |||||||||||||||||||||||||||||
Impairment of goodwill, intangible assets, and long-lived assets | 46,823 | 37,734 | - | - | 9,089 | - | |||||||||||||||||||||||||||||
Total operating expenses | 136,590 | 71,414 | 5,917 | 13,772 | 34,787 | 10,700 | |||||||||||||||||||||||||||||
Operating (loss) income | (26,197) | (31,698) | 4,330 | 6,626 | 5,903 | (11,358) | |||||||||||||||||||||||||||||
INTEREST INCOME | 1,088 | - | - | - | - | 1,088 | |||||||||||||||||||||||||||||
INTEREST EXPENSE | 11,649 | 58 | - | - | - | 11,591 | |||||||||||||||||||||||||||||
GAIN ON RETIREMENT OF DEBT | (3,472) | - | - | - | - | (3,472) | |||||||||||||||||||||||||||||
OTHER INCOME (LOSS), net | 74 | (12) | - | - | - | 86 | |||||||||||||||||||||||||||||
(Loss) income before income from consolidated operations before (benefit from) provision for income taxes | (33,212) | (31,768) | 4,330 | 6,626 | 5,903 | (18,303) | |||||||||||||||||||||||||||||
(BENEFIT FROM) PROVISION FOR INCOME TAXES | (1,814) | (2,344) | 941 | 380 | 1,218 | (2,009) | |||||||||||||||||||||||||||||
NET (LOSS) INCOME | (31,398) | (29,424) | 3,389 | 6,246 | 4,685 | (16,294) | |||||||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS | 400 | - | - | - | - | 400 | |||||||||||||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | (31,798) | $ | (29,424) | $ | 3,389 | $ | 6,246 | $ | 4,685 | $ | (16,694) | |||||||||||||||||||||||
Adjusted EBITDA2 |
$ | 25,414 | $ | 8,030 | $ | 3,655 | $ | 6,363 | $ | 15,060 | $ | (7,695) |
Three Months Ended September 30, 2023 | |||||||||||||||||||||||||||||||||||
(in thousands, unaudited) | |||||||||||||||||||||||||||||||||||
Consolidated |
Radio
Broadcasting
|
Reach
Media
|
Digital |
Cable
Television
|
All Other -
Corporate/
Eliminations
|
||||||||||||||||||||||||||||||
STATEMENT OF OPERATIONS: | |||||||||||||||||||||||||||||||||||
NET REVENUE | $ | 117,825 | $ | 40,152 | $ | 11,157 | $ | 20,356 | $ | 46,787 | $ | (627) | |||||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||||||||
Programming and technical | 33,903 | 11,715 | 3,963 | 3,384 | 15,204 | (363) | |||||||||||||||||||||||||||||
Selling, general and administrative | 40,142 | 19,829 | 3,145 | 9,623 | 7,970 | (425) | |||||||||||||||||||||||||||||
Corporate selling, general and administrative | 10,418 | - | 673 | 2 | 1,374 | 8,369 | |||||||||||||||||||||||||||||
Stock-based compensation | 2,218 | 157 | 184 | 54 | 15 | 1,808 | |||||||||||||||||||||||||||||
Depreciation and amortization | 1,808 | 925 | 41 | 376 | 110 | 356 | |||||||||||||||||||||||||||||
Impairment of goodwill, intangible assets, and long-lived assets | 85,448 | 85,448 | - | - | - | - | |||||||||||||||||||||||||||||
Total operating expenses | 173,937 | 118,074 | 8,006 | 13,439 | 24,673 | 9,745 | |||||||||||||||||||||||||||||
Operating (loss) income | (56,112) | (77,922) | 3,151 | 6,917 | 22,114 | (10,372) | |||||||||||||||||||||||||||||
INTEREST INCOME | 2,256 | - | - | - | - | 2,256 | |||||||||||||||||||||||||||||
INTEREST EXPENSE | 13,983 | 56 | - | - | - | 13,927 | |||||||||||||||||||||||||||||
OTHER INCOME, net | 75 | 60 | - | - | - | 15 | |||||||||||||||||||||||||||||
(Loss) income before income from consolidated operations before (benefit from) provision for income taxes | (67,764) | (77,918) | 3,151 | 6,917 | 22,114 | (22,028) | |||||||||||||||||||||||||||||
(BENEFIT FROM) PROVISION FOR INCOME TAXES | (16,778) | (17,617) | 310 | - | 2,487 | (1,958) | |||||||||||||||||||||||||||||
Net (loss) income from consolidated operations | (50,986) | (60,301) | 2,841 | 6,917 | 19,627 | (20,070) | |||||||||||||||||||||||||||||
LOSS FROM UNCONSOLIDATED JOINT VENTURE, net of tax | (2,728) | - | - | - | - | (2,728) | |||||||||||||||||||||||||||||
NET (LOSS) INCOME | (53,714) | (60,301) | 2,841 | 6,917 | 19,627 | (22,798) | |||||||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS | 697 | - | - | - | - | 697 | |||||||||||||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | (54,411) | $ | (60,301) | $ | 2,841 | $ | 6,917 | $ | 19,627 | $ | (23,495) | |||||||||||||||||||||||
Adjusted EBITDA2 |
$ | 34,650 | $ | 8,583 | $ | 3,420 | $ | 7,356 | $ | 22,239 | $ | (6,948) |
Nine Months Ended September 30, 2024 | |||||||||||||||||||||||||||||||||||
(in thousands, unaudited) | |||||||||||||||||||||||||||||||||||
Consolidated |
Radio
Broadcasting
|
Reach
Media
|
Digital |
Cable
Television
|
All Other -
Corporate/
Eliminations
|
||||||||||||||||||||||||||||||
STATEMENT OF OPERATIONS: | |||||||||||||||||||||||||||||||||||
NET REVENUE | $ | 332,547 | $ | 118,066 | $ | 37,648 | $ | 50,252 | $ | 128,412 | $ | (1,831) | |||||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||||||||
Programming and technical | 99,826 | 34,543 | 10,824 | 10,504 | 44,690 | (735) | |||||||||||||||||||||||||||||
Selling, general and administrative | 131,141 | 59,410 | 14,855 | 26,729 | 31,511 | (1,364) | |||||||||||||||||||||||||||||
Corporate selling, general and administrative | 38,033 | - | 2,078 | 10 | 5,128 | 30,817 | |||||||||||||||||||||||||||||
Stock-based compensation | 3,615 | 362 | 78 | 138 | 811 | 2,226 | |||||||||||||||||||||||||||||
Depreciation and amortization | 6,081 | 3,470 | 121 | 1,215 | 348 | 927 | |||||||||||||||||||||||||||||
Impairment of goodwill, intangible assets, and long-lived assets | 127,581 | 118,492 | - | - | 9,089 | - | |||||||||||||||||||||||||||||
Total operating expenses | 406,277 | 216,277 | 27,956 | 38,596 | 91,577 | 31,871 | |||||||||||||||||||||||||||||
Operating (loss) income | (73,730) | (98,211) | 9,692 | 11,656 | 36,835 | (33,702) | |||||||||||||||||||||||||||||
INTEREST INCOME | 4,863 | - | - | - | - | 4,863 | |||||||||||||||||||||||||||||
INTEREST EXPENSE | 37,051 | 175 | - | - | - | 36,876 | |||||||||||||||||||||||||||||
GAIN ON RETIREMENT OF DEBT | (18,771) | - | - | - | - | (18,771) | |||||||||||||||||||||||||||||
OTHER INCOME (LOSS), net | 974 | (11) | - | - | - | 985 | |||||||||||||||||||||||||||||
(Loss) income before income from consolidated operations before (benefit from) provision for income taxes | (86,173) | (98,397) | 9,692 | 11,656 | 36,835 | (45,959) | |||||||||||||||||||||||||||||
(BENEFIT FROM) PROVISION FOR INCOME TAXES | (17,824) | (22,423) | 2,114 | (843) | 8,082 | (4,754) | |||||||||||||||||||||||||||||
Net (loss) income from consolidated operations | (68,349) | (75,974) | 7,578 | 12,499 | 28,753 | (41,205) | |||||||||||||||||||||||||||||
LOSS FROM UNCONSOLIDATED JOINT VENTURE, net of tax | (411) | - | - | - | - | (411) | |||||||||||||||||||||||||||||
NET (LOSS) INCOME | (68,760) | (75,974) | 7,578 | 12,499 | 28,753 | (41,616) | |||||||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS | $ | 976 | $ | - | $ | - | $ | - | $ | - | $ | 976 | |||||||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | (69,736) | $ | (75,974) | $ | 7,578 | $ | 12,499 | $ | 28,753 | $ | (42,592) | |||||||||||||||||||||||
Adjusted EBITDA2 |
$ | 76,593 | $ | 25,300 | $ | 9,148 | $ | 12,289 | $ | 47,172 | $ | (17,316) |
Nine Months Ended September 30, 2023 | |||||||||||||||||||||||||||||||||||
(in thousands, unaudited) | |||||||||||||||||||||||||||||||||||
Consolidated |
Radio
Broadcasting
|
Reach
Media
|
Digital |
Cable
Television
|
All Other -
Corporate/
Eliminations
|
||||||||||||||||||||||||||||||
STATEMENT OF OPERATIONS: | |||||||||||||||||||||||||||||||||||
NET REVENUE | $ | 357,346 | $ | 114,528 | $ | 42,125 | $ | 54,335 | $ | 148,895 | $ | (2,537) | |||||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||||||||
Programming and technical | 100,304 | 32,570 | 11,969 | 10,331 | 46,562 | (1,128) | |||||||||||||||||||||||||||||
Selling, general and administrative | 126,634 | 54,557 | 16,721 | 26,763 | 30,390 | (1,797) | |||||||||||||||||||||||||||||
Corporate selling, general and administrative | 30,333 | - | 2,010 | 3 | 5,021 | 23,299 | |||||||||||||||||||||||||||||
Stock-based compensation | 7,816 | 446 | 626 | 134 | 574 | 6,036 | |||||||||||||||||||||||||||||
Depreciation and amortization | 6,291 | 2,730 | 120 | 1,077 | 1,327 | 1,037 | |||||||||||||||||||||||||||||
Impairment of goodwill, intangible assets, and long-lived assets | 124,304 | 124,304 | - | - | - | - | |||||||||||||||||||||||||||||
Total operating expenses | 395,682 | 214,607 | 31,446 | 38,308 | 83,874 | 27,447 | |||||||||||||||||||||||||||||
Operating (loss) income | (38,336) | (100,079) | 10,679 | 16,027 | 65,021 | (29,984) | |||||||||||||||||||||||||||||
INTEREST INCOME | 4,488 | - | - | - | - | 4,488 | |||||||||||||||||||||||||||||
INTEREST EXPENSE | 42,023 | 167 | - | - | 2,559 | 39,297 | |||||||||||||||||||||||||||||
GAIN ON RETIREMENT OF DEBT | (2,356) | - | - | - | - | (2,356) | |||||||||||||||||||||||||||||
OTHER INCOME (LOSS), net | 96,535 | (7) | - | - | - | 96,542 | |||||||||||||||||||||||||||||
Income (loss) before income from consolidated operations before provision for (benefit from) income taxes | 23,020 | (100,253) | 10,679 | 16,027 | 62,462 | 34,105 | |||||||||||||||||||||||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES | 5,259 | (24,535) | 2,342 | - | 13,705 | 13,747 | |||||||||||||||||||||||||||||
Net income (loss) from consolidated operations | 17,761 | (75,718) | 8,337 | 16,027 | 48,757 | 20,358 | |||||||||||||||||||||||||||||
LOSS FROM UNCONSOLIDATED JOINT VENTURE, net of tax | (2,728) | - | - | - | - | (2,728) | |||||||||||||||||||||||||||||
NET INCOME (LOSS) | 15,033 | (75,718) | 8,337 | 16,027 | 48,757 | 17,630 | |||||||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS | $ | 2,000 | $ | - | $ | - | $ | - | $ | - | $ | 2,000 | |||||||||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | 13,033 | $ | (75,718) | $ | 8,337 | $ | 16,027 | $ | 48,757 | $ | 15,630 | |||||||||||||||||||||||
Adjusted EBITDA2 |
$ | 103,874 | $ | 27,601 | $ | 11,479 | $ | 17,275 | $ | 66,922 | $ | (19,402) |