MediaCo Holding Inc. (MDIA) — Financial statements
Income statement, balance sheet, and cash flow for MediaCo Holding Inc. — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 133↑39.5% | 96↑195.1% | 32↓16.1% | 39↓7.5% | 42 | |
| Cost of Revenue | 0.00↓100.0% | 107↑226.8% | 33↓0.7% | 33↑14.6% | 29 | |
| Gross Profit | 133↑1303.6% | -11↓4477.7% | -0.24↓104.2% | 6↓56.0% | 13 | |
| Operating Expenses | ||||||
| R&D Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General & Administrative Expenses | 0.00 | 0.00 | 0.00↓100.0% | 6↓23.4% | 8 | |
| Selling & Marketing Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| SG&A Expenses | 0.00 | 0.00 | 0.00↓100.0% | 6↓23.4% | 8 | |
| Other Expenses | 158↑822.8% | 17↑184.4% | 6↑803.8% | 0.67↓3.2% | 0.69 | |
| Operating Expenses | 158↑822.8% | 17↑184.4% | 6↓15.6% | 7↓21.8% | 9 | |
| Total Costs & Expenses | 158↑27.6% | 124↑220.2% | 39↓3.3% | 40↑5.8% | 38 | |
| Operating Results | ||||||
| Operating Income | -25↑12.7% | -28↓350.3% | -6↓353.4% | -1↓135.1% | 4 | |
| Depreciation & Amortization | 7↑30.1% | 5↑825.7% | 0.57↓14.7% | 0.67↓3.2% | 0.69 | |
| EBITDA | -43↓378.9% | 15↑351.9% | -6↓237.5% | -2↓139.9% | 5 | |
| EBIT | -50↓590.7% | 10↑251.9% | -7↓169.7% | -2↓164.3% | 4 | |
| Interest & Other Income | ||||||
| Net Interest Income | -15↓39.1% | -11↓2514.3% | -0.43↑93.9% | -7↑9.4% | -8 | |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Interest Expense | 15↑39.1% | 11↑2514.3% | 0.43↓93.9% | 7↓9.4% | 8 | |
| Non-Operating Income | 25↑165.7% | -38↓9102.6% | 0.43↓61.2% | 1↑1255.6% | 0.08 | |
| Other Income / Expenses | -41↓249.6% | 27↑3294.1% | -0.85↑89.5% | -8↓3.7% | -8 | |
| Income Before Tax | -65↓6552.5% | -0.98↑86.2% | -7↑24.8% | -9↓145.7% | -4 | |
| Income Tax Expense | 0.90↑179.7% | 0.32↑3.9% | 0.31↓8.3% | 0.34↓3.4% | 0.35 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | -66↓4986.3% | -1↑82.5% | -7↑24.2% | -10↓133.3% | -4 | |
| Net Income from Discontinued Operations | 0.00 | 0.00↑100.0% | -0.21↓100.5% | 41↑2260.8% | -2 | |
| Net Income | -67↓1536.8% | -4↑46.6% | -8↓124.7% | 31↑608.3% | -6 | |
| Bottom-Line Net Income | -67↓1254.0% | -5↑51.0% | -10↓136.4% | 28↑412.2% | -9 | |
| EPS (Basic) | -0.84↓919.4% | -0.08↑79.4% | -0.40↑72.2% | -1.44↓18.0% | -1.22 | |
| EPS (Diluted) | -0.84↓919.4% | -0.08↑79.4% | -0.40↑72.2% | -1.44↓18.0% | -1.22 | |
| Weighted Average Shares | 79↑32.7% | 60↑140.5% | 25↑85.9% | 13↑85.4% | 7 | |
| Weighted Average Diluted Shares | 79↑32.7% | 60↑140.5% | 25↑85.9% | 13↑85.4% | 7 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.