MDIA
MediaCo Holding Inc.
NASDAQ · Communication Services · Broadcasting · US
$1.14
+3.95%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 139.4M | 133.3M | 95.6M | 32.4M | 38.6M |
| Cost of Revenue | 112.5M | — | 106.7M | 32.6M | 32.8M |
| Gross Profit | 26.9M | 133.3M | (11.1M) | (242.0K) | 5.7M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | — | — | — | — | 6.5M |
| General & Admin Expense | — | — | — | — | 6.5M |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | 46.1M | 158.0M | 17.1M | 6.0M | 666.0K |
| Total Operating Expenses | 46.1M | 158.0M | 17.1M | 6.0M | 7.1M |
| Cost and Expenses | 158.7M | 158.0M | 123.8M | 38.7M | 40.0M |
| Operating Income (EBIT) | (19.2M) | (24.6M) | (28.2M) | (6.3M) | (1.4M) |
| Non-Operating | |||||
| Interest Income | — | — | — | — | — |
| Interest Expense | 15.9M | 15.5M | 11.1M | 426.0K | 7.0M |
| Net Interest Income | (15.9M) | (15.5M) | (11.1M) | (426.0K) | (7.0M) |
| Other Non-Op Income/Expense | (47.5M) | (40.7M) | 27.2M | (852.0K) | (8.1M) |
| Non-Operating Income (excl Interest) | 28.9M | 25.2M | (38.4M) | 426.0K | 1.1M |
| EBT (Pre-Tax Income) | (66.7M) | (65.3M) | (982.0K) | (7.1M) | (9.5M) |
| Income Tax Expense | 1.5M | 895.0K | 320.0K | 308.0K | 336.0K |
| Bottom Line | |||||
| Net Income | (68.2M) | (66.7M) | (4.1M) | (7.6M) | 30.9M |
| Earnings from Cont. Ops | (68.2M) | (66.2M) | (1.3M) | (7.4M) | (9.8M) |
| Earnings from Discont. Ops | — | — | — | (210.0K) | 40.7M |
| Bottom Line Net Income | (68.2M) | (66.7M) | (4.9M) | (10.0M) | 27.6M |
| Per Share | |||||
| Basic EPS | ($0.82) | ($0.84) | ($0.08) | ($0.40) | $2.06 |
| Diluted EPS | ($0.82) | ($0.84) | ($0.08) | ($0.40) | $2.06 |
| Revenue Per Share | $1.69 | $1.68 | $1.60 | $1.30 | $2.88 |
| Shares | |||||
| Basic Shares Outstanding | 82.6M | 79.4M | 59.8M | 24.9M | 13.4M |
| Diluted Shares Outstanding | 82.6M | 79.4M | 59.8M | 24.9M | 13.4M |
| Profitability Metrics | |||||
| EBITDA | (41.7M) | (43.0M) | 15.4M | (6.1M) | (1.8M) |
| D&A | 6.4M | 6.8M | 5.3M | 568.0K | 666.0K |
| EBIT | (48.1M) | (49.8M) | 10.2M | (6.7M) | (2.5M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026