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 | |||||
March 27, 2025 | Peter D. Thompson | ||||
Chief Financial Officer and Principal Accounting Officer |
March 27, 2025 | Contact: Peter D. Thompson, EVP and CFO | ||||
FOR IMMEDIATE RELEASE | (301) 429-4638 | ||||
Silver Spring, MD |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
STATEMENT OF OPERATIONS | (in thousands, except share data) | (in thousands, except share data) | |||||||||||||||||||||
NET REVENUE | $ | 117,127 | $ | 120,344 | $ | 449,674 | $ | 477,690 | |||||||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Programming and technical, excluding stock-based compensation | 35,409 | 36,580 | 135,235 | 136,884 | |||||||||||||||||||
Selling, general and administrative, excluding stock-based compensation | 43,117 | 45,807 | 174,258 | 172,440 | |||||||||||||||||||
Corporate selling, general and administrative, excluding stock-based compensation | 12,546 | 23,251 | 50,579 | 53,583 | |||||||||||||||||||
Stock-based compensation | 2,101 | 2,160 | 5,716 | 9,975 | |||||||||||||||||||
Depreciation and amortization | 1,635 | 810 | 7,716 | 7,101 | |||||||||||||||||||
Impairment of goodwill and intangible assets | 24,174 | 4,972 | 151,755 | 129,278 | |||||||||||||||||||
Total operating expenses | 118,982 | 113,580 | 525,259 | 509,261 | |||||||||||||||||||
Operating (loss) income | (1,855) | 6,764 | (75,585) | (31,571) | |||||||||||||||||||
INTEREST AND INVESTMENT INCOME | 1,117 | 2,479 | 5,980 | 6,967 | |||||||||||||||||||
INTEREST EXPENSE | 11,520 | 14,173 | 48,571 | 56,196 | |||||||||||||||||||
GAIN ON RETIREMENT OF DEBT | 4,500 | — | 23,271 | 2,356 | |||||||||||||||||||
OTHER (LOSS) INCOME, NET | (78) | (451) | 896 | 96,084 | |||||||||||||||||||
(Loss) income before provision for income taxes and non-controlling interest in income of subsidiaries | (7,836) | (5,381) | (94,009) | 17,640 | |||||||||||||||||||
PROVISION FOR INCOME TAXES | 27,583 | 2,686 | 9,759 | 7,944 | |||||||||||||||||||
NET (LOSS) INCOME FROM CONSOLIDATED OPERATIONS | (35,419) | (8,067) | (103,768) | 9,696 | |||||||||||||||||||
LOSS FROM UNCONSOLIDATED JOINT VENTURE | — | (2,403) | (411) | (5,131) | |||||||||||||||||||
NET (LOSS) INCOME | (35,419) | (10,470) | (104,179) | 4,565 | |||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS | 239 | 515 | 1,215 | 2,515 | |||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | (35,658) | $ | (10,985) | $ | (105,394) | $ | 2,050 | |||||||||||||||
Weighted-average shares outstanding - basic3 |
45,659,589 | 47,804,932 | 47,402,869 | 47,645,678 | |||||||||||||||||||
Weighted-average shares outstanding - diluted4 |
45,659,589 | 47,804,932 | 47,402,869 | 50,243,810 |
Three Months Ended December 31, 2024 | |||||||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Consolidated | Radio Broadcasting | Reach Media | Cable Television | Digital | Corporate/ Eliminations/ Other | ||||||||||||||||||||||||||||||
NET REVENUE | $ | 117,127 | $ | 47,736 | $ | 9,613 | $ | 39,787 | $ | 20,497 | $ | (506) | |||||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||||||||
Programming and technical | 35,409 | 11,814 | 3,652 | 15,920 | 4,179 | (156) | |||||||||||||||||||||||||||||
Sales and marketing | 31,296 | 12,168 | 2,099 | 6,828 | 10,599 | (398) | |||||||||||||||||||||||||||||
General and administrative | 24,367 | 8,636 | 1,119 | 5,006 | 668 | 8,938 | |||||||||||||||||||||||||||||
Other segment income (expenses) | 815 | (281) | 146 | 478 | 252 | 220 | |||||||||||||||||||||||||||||
Adjusted EBITDA2 |
$ | 26,870 | $ | 14,837 | $ | 2,889 | $ | 12,511 | $ | 5,303 | $ | (8,670) |
Three Months Ended December 31, 2023 | |||||||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Consolidated | Radio Broadcasting | Reach Media | Cable Television | Digital | Corporate/ Eliminations/ Other | ||||||||||||||||||||||||||||||
NET REVENUE | $ | 120,344 | $ | 41,686 | $ | 10,763 | $ | 47,312 | $ | 21,159 | $ | (576) | |||||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||||||||
Programming and technical | 36,580 | 11,135 | 4,238 | 16,373 | 5,158 | (324) | |||||||||||||||||||||||||||||
Sales and marketing | 30,660 | 12,529 | 1,769 | 5,689 | 11,084 | (411) | |||||||||||||||||||||||||||||
General and administrative | 38,398 | 10,813 | 1,442 | 4,598 | 2,177 | 19,368 | |||||||||||||||||||||||||||||
Other segment income | 12,411 | 1,260 | 103 | 1,190 | 778 | 9,080 | |||||||||||||||||||||||||||||
Adjusted EBITDA2 |
$ | 27,117 | $ | 8,469 | $ | 3,417 | $ | 21,842 | $ | 3,518 | $ | (10,129) |
Year Ended December 31, 2024 | |||||||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Consolidated | Radio Broadcasting | Reach Media | Cable Television | Digital | Corporate/ Eliminations/ Other | ||||||||||||||||||||||||||||||
NET REVENUE | $ | 449,674 | $ | 165,803 | $ | 47,260 | $ | 168,199 | $ | 70,748 | $ | (2,336) | |||||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||||||||
Programming and technical | 135,235 | 46,357 | 14,475 | 60,610 | 14,683 | (890) | |||||||||||||||||||||||||||||
Sales and marketing | 130,858 | 49,521 | 16,003 | 31,412 | 35,695 | (1,773) | |||||||||||||||||||||||||||||
General and administrative | 93,979 | 30,693 | 4,148 | 17,061 | 2,310 | 39,767 | |||||||||||||||||||||||||||||
Other segment income (expenses) | 13,861 | 906 | (596) | 567 | (468) | 13,452 | |||||||||||||||||||||||||||||
Adjusted EBITDA2 |
$ | 103,463 | $ | 40,138 | $ | 12,038 | $ | 59,683 | $ | 17,592 | $ | (25,988) |
Year Ended December 31, 2023 | |||||||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Consolidated | Radio Broadcasting | Reach Media | Cable Television | Digital | Corporate/ Eliminations/ Other | ||||||||||||||||||||||||||||||
NET REVENUE | $ | 477,690 | $ | 156,214 | $ | 52,888 | $ | 196,207 | $ | 75,495 | $ | (3,114) | |||||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||||||||
Programming and technical | 136,884 | 43,705 | 16,207 | 62,935 | 15,490 | (1,453) | |||||||||||||||||||||||||||||
Sales and marketing | 130,240 | 47,931 | 17,660 | 30,539 | 36,317 | (2,207) | |||||||||||||||||||||||||||||
General and administrative | 95,783 | 29,967 | 4,283 | 15,158 | 3,708 | 42,667 | |||||||||||||||||||||||||||||
Other segment income | 16,208 | 1,459 | 156 | 1,189 | 813 | 12,591 | |||||||||||||||||||||||||||||
Adjusted EBITDA2 |
$ | 130,991 | $ | 36,070 | $ | 14,894 | $ | 88,764 | $ | 20,793 | $ | (29,530) |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
PER SHARE DATA - basic and diluted: | (in thousands, except per share data) | (in thousands, except per share data) | |||||||||||||||||||||
Net (loss) income attributable to common stockholders (basic) | (0.78) | (0.23) | (2.22) | 0.04 | |||||||||||||||||||
Net (loss) income attributable to common stockholders (diluted) | (0.78) | (0.23) | (2.22) | 0.04 | |||||||||||||||||||
SELECTED OTHER DATA | |||||||||||||||||||||||
Broadcast and digital operating income1 |
$ | 38,601 | $ | 37,957 | $ | 140,181 | $ | 168,366 | |||||||||||||||
Broadcast and digital operating income reconciliation: | |||||||||||||||||||||||
Net (loss) income attributable to common stockholders | $ | (35,658) | $ | (10,985) | $ | (105,394) | $ | 2,050 | |||||||||||||||
Add back/(deduct) certain non-broadcast and digital operating income items included in net (loss) income: | |||||||||||||||||||||||
Interest and investment income | (1,117) | (2,479) | (5,980) | (6,967) | |||||||||||||||||||
Interest expense | 11,520 | 14,173 | 48,571 | 56,196 | |||||||||||||||||||
Provision for income taxes | 27,583 | 2,686 | 9,759 | 7,944 | |||||||||||||||||||
Corporate selling, general and administrative expenses | 12,546 | 23,251 | 50,579 | 53,583 | |||||||||||||||||||
Stock-based compensation | 2,101 | 2,160 | 5,716 | 9,975 | |||||||||||||||||||
Gain on retirement of debt | (4,500) | — | (23,271) | (2,356) | |||||||||||||||||||
Other loss (income), net | 78 | 451 | (896) | (96,084) | |||||||||||||||||||
Loss from unconsolidated joint venture | — | 2,403 | 411 | 5,131 | |||||||||||||||||||
Depreciation and amortization | 1,635 | 810 | 7,716 | 7,101 | |||||||||||||||||||
Net income attributable to non-controlling interests | 239 | 515 | 1,215 | 2,515 | |||||||||||||||||||
Impairment of goodwill and intangible assets | 24,174 | 4,972 | 151,755 | 129,278 | |||||||||||||||||||
Broadcast and digital operating income | $ | 38,601 | $ | 37,957 | $ | 140,181 | $ | 168,366 | |||||||||||||||
Adjusted EBITDA2 |
$ | 26,870 | $ | 27,117 | $ | 103,463 | $ | 130,991 | |||||||||||||||
Adjusted EBITDA2 reconciliation: |
|||||||||||||||||||||||
Net (loss) income attributable to common stockholders | $ | (35,658) | $ | (10,985) | $ | (105,394) | $ | 2,050 | |||||||||||||||
Interest and investment income | (1,117) | (2,479) | (5,980) | (6,967) | |||||||||||||||||||
Interest expense | 11,520 | 14,173 | 48,571 | 56,196 | |||||||||||||||||||
Provision for income taxes | 27,583 | 2,686 | 9,759 | 7,944 | |||||||||||||||||||
Depreciation and amortization | 1,635 | 810 | 7,716 | 7,101 | |||||||||||||||||||
EBITDA | $ | 3,963 | $ | 4,205 | $ | (45,328) | $ | 66,324 | |||||||||||||||
Stock-based compensation | 2,101 | 2,160 | 5,716 | 9,975 | |||||||||||||||||||
Gain on retirement of debt | (4,500) | — | (23,271) | (2,356) | |||||||||||||||||||
Other loss (income), net | 78 | 451 | (896) | (96,084) | |||||||||||||||||||
Loss from unconsolidated joint venture | — | 2,403 | 411 | 5,131 | |||||||||||||||||||
Net income attributable to non-controlling interests | 239 | 515 | 1,215 | 2,515 | |||||||||||||||||||
Corporate development costs, net | (1,574) | 8,556 | 8,658 | 12,872 | |||||||||||||||||||
Employment Agreement Award and other compensation | — | 2,832 | — | 169 | |||||||||||||||||||
Severance-related costs | 1,881 | 352 | 2,712 | 669 | |||||||||||||||||||
Impairment of goodwill and intangible assets |
24,174 | 4,972 | 151,755 | 129,278 | |||||||||||||||||||
Investment income from MGM National Harbor |
— | — | — | (115) | |||||||||||||||||||
Loss from ceased non-core businesses initiatives | 508 | 671 | 2,491 | 2,613 | |||||||||||||||||||
Adjusted EBITDA2 |
$ | 26,870 | $ | 27,117 | $ | 103,463 | $ | 130,991 |
December 31, 2024 | December 31, 2023 | ||||||||||
SELECTED BALANCE SHEET DATA: | (in thousands) | ||||||||||
Cash and cash equivalents and restricted cash | $ | 137,574 | $ | 233,570 | |||||||
Intangible assets, net | 490,024 | 645,979 | |||||||||
Total assets | 944,790 | 1,211,173 | |||||||||
Total debt (including current portion, net of issuance costs) | 579,069 | 716,246 | |||||||||
Total liabilities | 765,857 | 920,588 | |||||||||
Total stockholders' equity | 170,945 | 274,065 | |||||||||
Redeemable non-controlling interests | 7,988 | 16,520 | |||||||||
December 31, 2024 | Applicable Interest Rate | ||||||||||
SELECTED LEVERAGE DATA: | (in thousands) | ||||||||||
7.375% senior secured notes due February 2028, net of issuance costs of approximately $5.5 million (fixed rate) | $ | 579,069 | 7.375 | % |
Three Months Ended December 31, | |||||||||||||||||||||||
2024 | 2023 | $ Change | % Change | ||||||||||||||||||||
Net Revenue: | (in thousands) | ||||||||||||||||||||||
Radio advertising | $ | 43,978 | $ | 47,814 | $ | (3,836) | (8.0) | % | |||||||||||||||
Political advertising | 13,479 | 1,948 | 11,531 | 591.9% | |||||||||||||||||||
Digital advertising | 18,082 | 20,838 | (2,756) | (13.2)% | |||||||||||||||||||
Cable television advertising | 21,226 | 27,021 | (5,795) | (21.4)% | |||||||||||||||||||
Cable television affiliate fees | 18,161 | 20,158 | (1,997) | (9.9)% | |||||||||||||||||||
Event revenues & other | 2,201 | 2,565 | (364) | (14.2)% | |||||||||||||||||||
Net revenue | $ | 117,127 | $ | 120,344 | $ | (3,217) | (2.7) | % |
Year Ended December 31, | |||||||||||||||||||||||
2024 | 2023 | $ Change | % Change | ||||||||||||||||||||
Net Revenue: | (in thousands) | ||||||||||||||||||||||
Radio advertising | $ | 175,731 | $ | 182,362 | $ | (6,631) | (3.6) | % | |||||||||||||||
Political advertising | 20,439 | 3,881 | 16,558 | 426.6% | |||||||||||||||||||
Digital advertising | 66,992 | 74,866 | (7,874) | (10.5)% | |||||||||||||||||||
Cable television advertising | 90,604 | 108,307 | (17,703) | (16.3)% | |||||||||||||||||||
Cable television affiliate fees | 77,071 | 87,747 | (10,676) | (12.2)% | |||||||||||||||||||
Event revenues & other | 18,837 | 20,527 | (1,690) | (8.2)% | |||||||||||||||||||
Net revenue (as reported) | $ | 449,674 | $ | 477,690 | $ | (28,016) | (5.9) | % |
Three Months Ended December 31, 2024 | |||||||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Consolidated |
Radio
Broadcasting
|
Reach
Media
|
Digital |
Cable
Television
|
All Other -
Corporate/
Eliminations
|
||||||||||||||||||||||||||||||
NET REVENUE | $ | 117,127 | $ | 47,736 | $ | 9,613 | $ | 20,497 | $ | 39,787 | $ | (506) | |||||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||||||||
Programming and technical | 35,409 | 11,814 | 3,652 | 4,179 | 15,920 | (156) | |||||||||||||||||||||||||||||
Selling, general and administrative | 43,117 | 20,804 | 2,382 | 11,267 | 9,073 | (409) | |||||||||||||||||||||||||||||
Corporate selling, general and administrative | 12,546 | — | 836 | — | 2,761 | 8,949 | |||||||||||||||||||||||||||||
Stock-based compensation | 2,101 | 285 | 39 | 36 | 307 | 1,434 | |||||||||||||||||||||||||||||
Depreciation and amortization | 1,635 | 1,163 | (18) | 374 | 63 | 53 | |||||||||||||||||||||||||||||
Impairment of goodwill and intangible assets | 24,174 | — | — | — | 24,174 | — | |||||||||||||||||||||||||||||
Total operating expenses | 118,982 | 34,066 | 6,891 | 15,856 | 52,298 | 9,871 | |||||||||||||||||||||||||||||
Operating (loss) income | (1,855) | 13,670 | 2,722 | 4,641 | (12,511) | (10,377) | |||||||||||||||||||||||||||||
INTEREST AND INVESTMENT INCOME | 1,117 | — | — | — | — | 1,117 | |||||||||||||||||||||||||||||
INTEREST EXPENSE | 11,520 | 60 | — | — | (1) | 11,461 | |||||||||||||||||||||||||||||
GAIN ON RETIREMENT OF DEBT | 4,500 | — | — | — | — | 4,500 | |||||||||||||||||||||||||||||
OTHER LOSS, NET | (78) | (18) | — | (10) | — | (50) | |||||||||||||||||||||||||||||
(Loss) income before provision for (benefit from) income taxes and non-controlling interest in income of subsidiaries | (7,836) | 13,592 | 2,722 | 4,631 | (12,510) | (16,271) | |||||||||||||||||||||||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES | 27,583 | 4,055 | 1,213 | 8,976 | (383) | 13,722 | |||||||||||||||||||||||||||||
NET (LOSS) INCOME | (35,419) | 9,537 | 1,509 | (4,345) | (12,127) | (29,993) | |||||||||||||||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO NON-CONTROLLING INTERESTS | 239 | — | 1,215 | — | — | (976) | |||||||||||||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | (35,658) | $ | 9,537 | $ | 294 | $ | (4,345) | $ | (12,127) | $ | (29,017) | |||||||||||||||||||||||
Adjusted EBITDA2 |
$ | 26,870 | $ | 14,837 | $ | 2,889 | $ | 5,303 | $ | 12,511 | $ | (8,670) |
Three Months Ended December 31, 2023 | |||||||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Consolidated |
Radio
Broadcasting
|
Reach
Media
|
Digital |
Cable
Television
|
All Other -
Corporate/
Eliminations
|
||||||||||||||||||||||||||||||
NET REVENUE | $ | 120,344 | $ | 41,686 | $ | 10,763 | $ | 21,159 | $ | 47,312 | $ | (576) | |||||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||||||||
Programming and technical | 36,580 | 11,135 | 4,238 | 5,158 | 16,373 | (324) | |||||||||||||||||||||||||||||
Selling, general and administrative | 45,807 | 23,342 | 2,026 | 13,261 | 7,381 | (203) | |||||||||||||||||||||||||||||
Corporate selling, general and administrative | 23,251 | — | 1,185 | — | 2,906 | 19,160 | |||||||||||||||||||||||||||||
Stock-based compensation | 2,160 | 616 | (180) | 42 | 1 | 1,681 | |||||||||||||||||||||||||||||
Depreciation and amortization | 810 | 977 | 42 | 275 | 42 | (526) | |||||||||||||||||||||||||||||
Impairment of goodwill and intangible assets | 4,972 | 4,972 | — | — | — | — | |||||||||||||||||||||||||||||
Total operating expenses | 113,580 | 41,042 | 7,311 | 18,736 | 26,703 | 19,788 | |||||||||||||||||||||||||||||
Operating income (loss) | 6,764 | 644 | 3,452 | 2,423 | 20,609 | (20,364) | |||||||||||||||||||||||||||||
INTEREST AND INVESTMENT INCOME | 2,479 | — | — | — | — | 2,479 | |||||||||||||||||||||||||||||
INTEREST EXPENSE | 14,173 | 56 | — | — | — | 14,117 | |||||||||||||||||||||||||||||
OTHER (LOSS) INCOME, NET | (451) | 14 | — | — | — | (465) | |||||||||||||||||||||||||||||
(Loss) income before provision for (benefit from) income taxes and non-controlling interest in income of subsidiaries | (5,381) | 602 | 3,452 | 2,423 | 20,609 | (32,467) | |||||||||||||||||||||||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES | 2,686 | 2,598 | 1,207 | 654 | 7,560 | (9,333) | |||||||||||||||||||||||||||||
NET (LOSS) INCOME FROM CONSOLIDATED OPERATIONS | (8,067) | (1,996) | 2,245 | 1,769 | 13,049 | (23,134) | |||||||||||||||||||||||||||||
LOSS FROM UNCONSOLIDATED JOINT VENTURE, NET OF TAX | (2,403) | — | — | — | — | (2,403) | |||||||||||||||||||||||||||||
NET (LOSS) INCOME | (10,470) | (1,996) | 2,245 | 1,769 | 13,049 | (25,537) | |||||||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS | 515 | — | — | — | — | 515 | |||||||||||||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | (10,985) | $ | (1,996) | $ | 2,245 | $ | 1,769 | $ | 13,049 | $ | (26,052) | |||||||||||||||||||||||
Adjusted EBITDA2 |
$ | 27,117 | $ | 8,469 | $ | 3,417 | $ | 3,518 | $ | 21,842 | $ | (10,129) |
Year Ended December 31, 2024 | |||||||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Consolidated |
Radio
Broadcasting
|
Reach
Media
|
Digital |
Cable
Television
|
All Other -
Corporate/
Eliminations
|
||||||||||||||||||||||||||||||
NET REVENUE | $ | 449,674 | $ | 165,803 | $ | 47,260 | $ | 70,748 | $ | 168,199 | $ | (2,336) | |||||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||||||||
Programming and technical | 135,235 | 46,357 | 14,475 | 14,683 | 60,610 | (890) | |||||||||||||||||||||||||||||
Selling, general and administrative | 174,258 | 80,214 | 17,237 | 37,995 | 40,584 | (1,772) | |||||||||||||||||||||||||||||
Corporate selling, general and administrative | 50,579 | — | 2,914 | 10 | 7,889 | 39,766 | |||||||||||||||||||||||||||||
Stock-based compensation | 5,716 | 647 | 117 | 174 | 1,118 | 3,660 | |||||||||||||||||||||||||||||
Depreciation and amortization | 7,716 | 4,634 | 103 | 1,589 | 411 | 979 | |||||||||||||||||||||||||||||
Impairment of goodwill and intangible assets | 151,755 | 118,492 | — | — | 33,263 | — | |||||||||||||||||||||||||||||
Total operating expenses | 525,259 | 250,344 | 34,846 | 54,451 | 143,875 | 41,743 | |||||||||||||||||||||||||||||
Operating (loss) income | (75,585) | (84,541) | 12,414 | 16,297 | 24,324 | (44,079) | |||||||||||||||||||||||||||||
INTEREST AND INVESTMENT INCOME | 5,980 | — | — | — | — | 5,980 | |||||||||||||||||||||||||||||
INTEREST EXPENSE | 48,571 | 235 | — | — | (1) | 48,337 | |||||||||||||||||||||||||||||
GAIN ON RETIREMENT OF DEBT | 23,271 | — | — | — | — | 23,271 | |||||||||||||||||||||||||||||
OTHER INCOME (LOSS), NET | 896 | (30) | — | (10) | — | 936 | |||||||||||||||||||||||||||||
(Loss) income before provision for (benefit from) income taxes and non-controlling interest in income of subsidiaries | (94,009) | (84,806) | 12,414 | 16,287 | 24,325 | (62,229) | |||||||||||||||||||||||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES | 9,759 | (18,368) | 3,327 | 8,133 | 7,699 | 8,968 | |||||||||||||||||||||||||||||
NET (LOSS) INCOME FROM CONSOLIDATED OPERATIONS | (103,768) | (66,438) | 9,087 | 8,154 | 16,626 | (71,197) | |||||||||||||||||||||||||||||
LOSS FROM UNCONSOLIDATED JOINT VENTURE, net of tax | (411) | — | — | — | — | (411) | |||||||||||||||||||||||||||||
NET (LOSS) INCOME | (104,179) | (66,438) | 9,087 | 8,154 | 16,626 | (71,608) | |||||||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS | 1,215 | — | 1,215 | — | — | — | |||||||||||||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | (105,394) | $ | (66,438) | $ | 7,872 | $ | 8,154 | $ | 16,626 | $ | (71,608) | |||||||||||||||||||||||
Adjusted EBITDA2 |
$ | 103,463 | $ | 40,138 | $ | 12,038 | $ | 17,592 | $ | 59,683 | $ | (25,988) |
Year Ended December 31, 2023 | |||||||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Consolidated |
Radio
Broadcasting
|
Reach
Media
|
Digital |
Cable
Television
|
All Other -
Corporate/
Eliminations
|
||||||||||||||||||||||||||||||
NET REVENUE | $ | 477,690 | $ | 156,214 | $ | 52,888 | $ | 75,495 | $ | 196,207 | $ | (3,114) | |||||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||||||||
Programming and technical | 136,884 | 43,705 | 16,207 | 15,490 | 62,935 | (1,453) | |||||||||||||||||||||||||||||
Selling, general and administrative | 172,440 | 77,898 | 18,747 | 40,022 | 37,769 | (1,996) | |||||||||||||||||||||||||||||
Corporate selling, general and administrative | 53,583 | — | 3,196 | 3 | 7,928 | 42,456 | |||||||||||||||||||||||||||||
Stock-based compensation | 9,975 | 1,063 | 445 | 176 | 575 | 7,716 | |||||||||||||||||||||||||||||
Depreciation and amortization | 7,101 | 3,707 | 162 | 1,352 | 1,369 | 511 | |||||||||||||||||||||||||||||
Impairment of goodwill and intangible assets | 129,278 | 129,278 | — | — | — | — | |||||||||||||||||||||||||||||
Total operating expenses | 509,261 | 255,651 | 38,757 | 57,043 | 110,576 | 47,234 | |||||||||||||||||||||||||||||
Operating (loss) income | (31,571) | (99,437) | 14,131 | 18,452 | 85,631 | (50,348) | |||||||||||||||||||||||||||||
INTEREST AND INVESTMENT INCOME | 6,967 | — | — | — | — | 6,967 | |||||||||||||||||||||||||||||
INTEREST EXPENSE | 56,196 | 222 | — | — | 2,559 | 53,415 | |||||||||||||||||||||||||||||
GAIN ON RETIREMENT OF DEBT | 2,356 | — | — | — | — | 2,356 | |||||||||||||||||||||||||||||
OTHER INCOME, NET | 96,084 | 7 | — | — | — | 96,077 | |||||||||||||||||||||||||||||
Income (loss) before provision for (benefit from) income taxes and non-controlling interest in income of subsidiaries | 17,640 | (99,652) | 14,131 | 18,452 | 83,072 | 1,637 | |||||||||||||||||||||||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES | 7,944 | (21,937) | 3,549 | 654 | 21,265 | 4,413 | |||||||||||||||||||||||||||||
NET INCOME (LOSS) FROM CONSOLIDATED OPERATIONS | 9,696 | (77,715) | 10,582 | 17,798 | 61,807 | (2,776) | |||||||||||||||||||||||||||||
LOSS FROM UNCONSOLIDATED JOINT VENTURE, net of tax | (5,131) | — | — | — | — | (5,131) | |||||||||||||||||||||||||||||
NET INCOME (LOSS) | 4,565 | (77,715) | 10,582 | 17,798 | 61,807 | (7,907) | |||||||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS | 2,515 | — | — | — | — | 2,515 | |||||||||||||||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | 2,050 | $ | (77,715) | $ | 10,582 | $ | 17,798 | $ | 61,807 | $ | (10,422) | |||||||||||||||||||||||
Adjusted EBITDA2 |
$ | 130,991 | $ | 36,070 | $ | 14,894 | $ | 20,793 | $ | 88,764 | $ | (29,530) |