URBAN ONE, INC. REPORTS FOURTH QUARTER 2025 RESULTS
On
On
|
|
Three Months Ended |
|
Year Ended |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
|
(unaudited) |
|
|
|
|
||
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
(in thousands, except share data) |
|
(in thousands, except share data) |
||||
|
NET REVENUE |
$ 97,828 |
|
$ 117,127 |
|
$ 374,371 |
|
$ 449,674 |
|
OPERATING EXPENSES |
|
|
|
|
|
|
|
|
Programming and technical, excluding stock-based compensation |
31,446 |
|
35,409 |
|
125,396 |
|
135,235 |
|
Selling, general and administrative, excluding stock-based compensation(a) |
58,709 |
|
55,663 |
|
207,300 |
|
224,837 |
|
Stock-based compensation |
292 |
|
2,101 |
|
1,907 |
|
5,716 |
|
Depreciation and amortization |
6,131 |
|
1,635 |
|
18,073 |
|
7,716 |
|
Impairment of goodwill and intangible assets |
55,295 |
|
24,174 |
|
191,816 |
|
151,755 |
|
Total operating expenses |
151,873 |
|
118,982 |
|
544,492 |
|
525,259 |
|
Operating loss |
(54,045) |
|
(1,855) |
|
(170,121) |
|
(75,585) |
|
INTEREST AND INVESTMENT INCOME |
398 |
|
1,117 |
|
2,492 |
|
5,980 |
|
INTEREST EXPENSE |
(8,730) |
|
(11,520) |
|
(38,806) |
|
(48,571) |
|
GAIN ON RETIREMENT OF DEBT |
— |
|
4,500 |
|
44,009 |
|
23,271 |
|
OTHER (EXPENSE) INCOME, NET |
(1,138) |
|
(78) |
|
(463) |
|
896 |
|
Loss from consolidated operations before benefit from (provision for) income taxes |
(63,515) |
|
(7,836) |
|
(162,889) |
|
(94,009) |
|
BENEFIT FROM (PROVISION FOR) INCOME TAXES |
9,165 |
|
(27,583) |
|
16,010 |
|
(9,759) |
|
NET LOSS FROM CONSOLIDATED OPERATIONS |
(54,350) |
|
(35,419) |
|
(146,879) |
|
(103,768) |
|
LOSS FROM UNCONSOLIDATED JOINT VENTURE |
— |
|
— |
|
— |
|
(411) |
|
NET LOSS |
(54,350) |
|
(35,419) |
|
(146,879) |
|
(104,179) |
|
NET INCOME (LOSS) ATTRIBUTABLE TO NON-CONTROLLING INTERESTS |
45 |
|
239 |
|
(10) |
|
1,215 |
|
NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ (54,395) |
|
$ (35,658) |
|
$ (146,869) |
|
$ (105,394) |
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding - basic(3, b) |
4,444,458 |
|
4,565,959 |
|
4,458,325 |
|
4,740,287 |
|
Weighted-average shares outstanding - diluted(4, b) |
4,444,458 |
|
4,565,959 |
|
4,458,325 |
|
4,740,287 |
|
|
|
(a) Corporate selling, general and administrative expenses have been collapsed with Selling, general and administrative expenses in the consolidated statements of operations. |
|
(b) Weighted-average shares outstanding used in the computation of basic and diluted net loss to common stockholders per share have been retroactively adjusted to reflect the 1-for-10 Reverse Stock Split that occurred on |
Effective
Detailed segment data for the three and twelve months ended
|
|
Three Months Ended
|
||||||||||
|
|
(in thousands, unaudited)
|
||||||||||
|
|
Consolidated |
|
Radio |
|
Reach Media |
|
Digital |
|
Cable |
|
Corporate/ |
|
NET REVENUE |
$ 97,828 |
|
$ 35,063 |
|
$ 13,831 |
|
$ 14,683 |
|
$ 34,941 |
|
$ (690) |
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
Programming and technical |
31,446 |
|
10,683 |
|
3,010 |
|
3,561 |
|
14,369 |
|
(177) |
|
Sales and marketing |
34,218 |
|
10,145 |
|
9,195 |
|
8,352 |
|
6,987 |
|
(461) |
|
General and administrative |
24,493 |
|
5,395 |
|
748 |
|
960 |
|
4,341 |
|
13,049 |
|
Add back/(deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
Severance-related costs |
(86) |
|
(142) |
|
(21) |
|
— |
|
— |
|
77 |
|
Debt refinancing costs (c) |
7,098 |
|
— |
|
— |
|
— |
|
— |
|
7,098 |
|
Other income (costs) |
956 |
|
1 |
|
— |
|
(2) |
|
— |
|
957 |
|
Adjusted EBITDA(2) |
$ 15,639 |
|
$ 8,699 |
|
$ 857 |
|
$ 1,808 |
|
$ 9,244 |
|
$ (4,969) |
|
|
Three Months Ended
|
||||||||||
|
|
(in thousands, unaudited) |
||||||||||
|
|
Consolidated |
|
Radio |
|
Reach Media |
|
Digital (a) |
|
Cable |
|
Corporate/ |
|
NET REVENUE |
$ 117,127 |
|
$ 47,736 |
|
$ 9,613 |
|
$ 18,270 |
|
$ 42,014 |
|
$ (506) |
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
Programming and technical |
35,409 |
|
11,814 |
|
3,652 |
|
4,179 |
|
15,920 |
|
(156) |
|
Sales and marketing (b) |
32,446 |
|
12,491 |
|
2,285 |
|
10,958 |
|
7,110 |
|
(398) |
|
General and administrative (b) |
23,217 |
|
7,582 |
|
1,023 |
|
668 |
|
5,006 |
|
8,938 |
|
Add back/(deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
Severance-related costs |
1,881 |
|
1,086 |
|
141 |
|
252 |
|
342 |
|
60 |
|
Other income (costs) |
(1,066) |
|
(1,367) |
|
5 |
|
— |
|
136 |
|
160 |
|
Adjusted EBITDA(2) |
$ 26,870 |
|
$ 15,568 |
|
$ 2,799 |
|
$ 2,717 |
|
$ 14,456 |
|
$ (8,670) |
|
|
Twelve Months Ended
|
||||||||||
|
|
(in thousands) |
||||||||||
|
|
Consolidated |
|
Radio |
|
Reach Media |
|
Digital |
|
Cable |
|
Corporate/ |
|
NET REVENUE |
$ 374,371 |
|
$ 139,091 |
|
$ 31,146 |
|
$ 47,845 |
|
$ 158,994 |
|
$ (2,705) |
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
Programming and technical |
125,396 |
|
46,245 |
|
12,645 |
|
13,252 |
|
53,918 |
|
(664) |
|
Sales and marketing |
119,841 |
|
45,778 |
|
16,997 |
|
29,957 |
|
29,075 |
|
(1,966) |
|
General and administrative |
87,463 |
|
25,828 |
|
3,236 |
|
2,189 |
|
15,598 |
|
40,612 |
|
Total key operating expenses |
332,700 |
|
117,851 |
|
32,878 |
|
45,398 |
|
98,591 |
|
37,982 |
|
Add back/(deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
Severance-related costs |
1,753 |
|
1,158 |
|
177 |
|
37 |
|
6 |
|
375 |
|
Litigation settlement costs (d) |
3,078 |
|
3,078 |
|
— |
|
— |
|
— |
|
— |
|
Debt refinancing costs (c) |
7,098 |
|
— |
|
— |
|
— |
|
— |
|
7,098 |
|
Other costs |
3,057 |
|
128 |
|
— |
|
— |
|
— |
|
2,929 |
|
Adjusted EBITDA(2) |
$ 56,657 |
|
$ 25,604 |
|
$ (1,555) |
|
$ 2,484 |
|
$ 60,409 |
|
$ (30,285) |
|
|
Twelve Months Ended
|
||||||||||
|
|
(in thousands) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
Radio |
|
Reach Media |
|
Digital (a) |
|
Cable |
|
Corporate/ |
|
NET REVENUE |
$ 449,674 |
|
$ 165,803 |
|
$ 47,260 |
|
$ 62,820 |
|
$ 176,127 |
|
$ (2,336) |
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
Programming and technical |
135,235 |
|
46,357 |
|
14,475 |
|
14,683 |
|
60,610 |
|
(890) |
|
Sales and marketing (b) |
130,683 |
|
50,941 |
|
16,859 |
|
32,300 |
|
32,356 |
|
(1,773) |
|
General and administrative (b) |
94,154 |
|
31,314 |
|
3,702 |
|
2,310 |
|
17,061 |
|
39,767 |
|
Total key operating expenses |
360,072 |
|
128,612 |
|
35,036 |
|
49,293 |
|
110,027 |
|
37,104 |
|
Add back/(deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
Severance-related costs |
2,712 |
|
1,350 |
|
137 |
|
252 |
|
431 |
|
542 |
|
Other income (costs) |
11,149 |
|
(444) |
|
(733) |
|
(720) |
|
136 |
|
12,910 |
|
Adjusted EBITDA(2) |
$ 103,463 |
|
$ 38,097 |
|
$ 11,628 |
|
$ 13,059 |
|
$ 66,667 |
|
$ (25,988) |
|
|
|
(a) Effective |
|
(b) Effective |
|
(c) Debt refinancing costs include third-party transaction costs related to the First Lien Senior Secured Notes and Second Lien Senior Secured Notes. |
|
(d) Non-recurring litigation settlement costs include a |
|
|
Three Months Ended |
|
Year Ended |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
|
(unaudited) |
|
|
|
|
||
|
PER SHARE DATA - basic and diluted: |
(in thousands, except per share data) |
|
(in thousands, except per share data) |
||||
|
Net loss attributable to common stockholders (basic)(a) |
$ (12.24) |
|
$ (7.81) |
|
$ (32.94) |
|
$ (22.23) |
|
Net loss attributable to common stockholders (diluted)(a) |
$ (12.24) |
|
$ (7.81) |
|
$ (32.94) |
|
$ (22.23) |
|
|
|
|
|
|
|
|
|
|
Broadcast and digital operating income(1) |
$ 23,804 |
|
$ 38,601 |
|
$ 92,442 |
|
$ 140,181 |
|
Broadcast and digital operating income(1) reconciliation: |
|
|
|
|
|
|
|
|
Net loss attributable to common stockholders |
$ (54,395) |
|
$ (35,658) |
|
$ (146,869) |
|
$ (105,394) |
|
Add back/(deduct) certain non-broadcast and digital operating income items included in net loss: |
|
|
|
|
|
|
|
|
Interest and investment income |
(398) |
|
(1,117) |
|
(2,492) |
|
(5,980) |
|
Interest expense |
8,730 |
|
11,520 |
|
38,806 |
|
48,571 |
|
(Benefit from) provision for income taxes |
(9,165) |
|
27,583 |
|
(16,010) |
|
9,759 |
|
Corporate selling, general and administrative expenses(e) |
16,131 |
|
12,546 |
|
50,767 |
|
50,579 |
|
Stock-based compensation |
292 |
|
2,101 |
|
1,907 |
|
5,716 |
|
Gain on retirement of debt |
— |
|
(4,500) |
|
(44,009) |
|
(23,271) |
|
Other expense (income), net |
1,138 |
|
78 |
|
463 |
|
(896) |
|
Loss from unconsolidated joint venture |
— |
|
— |
|
— |
|
411 |
|
Depreciation and amortization |
6,131 |
|
1,635 |
|
18,073 |
|
7,716 |
|
Net income (loss) attributable to non-controlling interests |
45 |
|
239 |
|
(10) |
|
1,215 |
|
Impairment of goodwill and intangible assets |
55,295 |
|
24,174 |
|
191,816 |
|
151,755 |
|
Broadcast and digital operating income(1) |
$ 23,804 |
|
$ 38,601 |
|
$ 92,442 |
|
$ 140,181 |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA(2) |
$ 15,639 |
|
$ 26,870 |
|
$ 56,657 |
|
$ 103,463 |
|
Adjusted EBITDA(2) reconciliation: |
|
|
|
|
|
|
|
|
Net loss attributable to common stockholders |
$ (54,395) |
|
$ (35,658) |
|
$ (146,869) |
|
$ (105,394) |
|
Interest and investment income |
(398) |
|
(1,117) |
|
(2,492) |
|
(5,980) |
|
Interest expense |
8,730 |
|
11,520 |
|
38,806 |
|
48,571 |
|
(Benefit from) provision for income taxes |
(9,165) |
|
27,583 |
|
(16,010) |
|
9,759 |
|
Depreciation and amortization |
6,131 |
|
1,635 |
|
18,073 |
|
7,716 |
|
EBITDA(2) |
$ (49,097) |
|
$ 3,963 |
|
$ (108,492) |
|
$ (45,328) |
|
Stock-based compensation |
292 |
|
2,101 |
|
1,907 |
|
5,716 |
|
Gain on retirement of debt |
— |
|
(4,500) |
|
(44,009) |
|
(23,271) |
|
Other expense (income), net |
1,138 |
|
78 |
|
463 |
|
(896) |
|
Loss from unconsolidated joint venture |
— |
|
— |
|
— |
|
411 |
|
Net income (loss) attributable to non-controlling interests |
45 |
|
239 |
|
(10) |
|
1,215 |
|
Corporate costs(b) |
578 |
|
(1,574) |
|
2,211 |
|
8,658 |
|
Debt refinancing costs(c) |
7,698 |
|
— |
|
7,698 |
|
— |
|
Litigation Settlement costs(d) |
— |
|
— |
|
3,078 |
|
— |
|
Severance-related costs |
(86) |
|
1,881 |
|
1,753 |
|
2,712 |
|
Impairment of goodwill and intangible assets |
55,295 |
|
24,174 |
|
191,816 |
|
151,755 |
|
(Income) loss from ceased non-core businesses initiatives |
(224) |
|
508 |
|
242 |
|
2,491 |
|
Adjusted EBITDA(2) |
$ 15,639 |
|
$ 26,870 |
|
$ 56,657 |
|
$ 103,463 |
|
|
|
(a) Weighted-average shares outstanding used in the computation of basic and diluted net loss to common stockholders per share have been retroactively adjusted to reflect the 1-for-10 Reverse Stock Split that occurred on |
|
(b) Corporate costs primarily include professional fees and other nonrecurring items related to the material weakness remediation efforts. |
|
(c) Debt refinancing costs include third-party transaction costs related to the First Lien Senior Secured Notes and Second Lien Senior Secured Notes. |
|
(d) Non-recurring litigation settlement costs include a |
|
(e) Corporate selling, general and administrative expenses consists of expenses associated with our corporate headquarters and facilities, including personnel as well as other corporate overhead functions. |
|
|
As of |
|
As of |
|
|
(in thousands) |
||
|
SELECTED CONSOLIDATED BALANCE SHEET DATA: |
|
||
|
Cash and cash equivalents and restricted cash |
$ 26,358 |
|
$ 137,574 |
|
Intangible assets, net(a) |
279,653 |
|
490,024 |
|
Total assets |
592,994 |
|
944,790 |
|
Total long-term debt, net |
429,742 |
|
579,069 |
|
Total liabilities |
565,760 |
|
765,857 |
|
Total stockholders' equity |
24,603 |
|
170,945 |
|
Redeemable non-controlling interests |
2,631 |
|
7,988 |
|
|
|
(a) Intangible assets, net includes |
|
|
As of |
|
As of |
|
SELECTED LEVERAGE DATA: |
(in thousands) |
||
|
10.500% First Lien Senior Secured Notes due 2030 |
$ 60,600 |
|
$ - |
|
7.625% Second Lien Secured Notes due 2031 |
291,020 |
|
- |
|
7.375% senior secured notes due |
11,816 |
|
584,575 |
|
Less: Unamortized debt issuance costs |
(2,868) |
|
(5,506) |
|
Add: Premium |
69,174 |
|
- |
|
Long-term debt, net |
$ 429,742 |
|
$ 579,069 |
|
|
|
(b) Subsequent to the effectiveness of the supplemental indenture on |
2025 Refinancing
The Company performed an assessment of the 2025 Refinancing and determined it met the criteria of a troubled debt restructuring under Accounting Standards Codification No. 470-60, Troubled Debt Restructurings by Debtors ("ASU 470-60"). For each series of the 2028 Notes exchanged, the undiscounted future cash flows associated with the 2030 First Lien Notes and 2031 Second Lien Notes were compared to the carrying value of the 2028 Notes, including deferred issuance costs. As the undiscounted cash flows associated with the 2030 First Lien Notes and 2031 Second Lien Notes exceeded the carrying value of the applicable 2028 Notes exchanged, no gain was recorded.
In accordance with ASU 470-60, the carrying value of the 2030 First Lien Notes and 2031 Second Lien Notes was established at the carrying value of the applicable 2028 Notes. The difference between the principal amount of the 2031 Second Lien Notes and 2030 First Lien Notes and the carrying value of the applicable 2028 Notes was recorded as a premium and is included in long-term debt, net on the Company's consolidated balance sheets. The Company recorded a premium of approximately
The premium will result in interest expense being recognized at an effective interest rate of approximately 2.68% and 3.91% through the term of the 2030 First Lien Notes and 2031 Second Lien Notes. The difference in the contractual interest payments and interest expense will reduce the premium.
Cautionary Note Regarding Forward-Looking Statements
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements represent management's current expectations and are based upon information available to
For the three months ended
The following charts indicate the sources of our net revenues for the three months and year ended
|
|
Three Months Ended |
|
|
|
|
||
|
|
2025 |
|
2024 |
|
$ Change |
|
% Change |
|
|
|
|
|
|
|
|
|
|
Net revenue: |
(in thousands, unaudited) |
|
|
||||
|
Radio advertising |
$ 37,054 |
|
$ 43,978 |
|
$ (6,924) |
|
(15.7) % |
|
Political advertising |
836 |
|
13,479 |
|
(12,643) |
|
*NM |
|
Digital advertising(a) |
14,681 |
|
15,855 |
|
(1,174) |
|
(7.4) % |
|
Cable Television advertising(a) |
18,334 |
|
23,453 |
|
(5,119) |
|
(21.8) % |
|
Cable Television affiliate fees |
16,532 |
|
18,161 |
|
(1,629) |
|
(9.0) % |
|
Event revenues & other |
10,391 |
|
2,201 |
|
8,190 |
|
*NM |
|
Net revenue |
$ 97,828 |
|
$ 117,127 |
|
$ (19,299) |
|
(16.5) % |
|
|
|||||||
|
|
Year Ended |
|
|
|
|
||
|
|
2025 |
|
2024 |
|
$ Change |
|
% Change |
|
|
|
|
|
|
|
|
|
|
Net revenue: |
(in thousands) |
|
|
||||
|
Radio advertising |
$ 150,021 |
|
$ 175,731 |
|
$ (25,710) |
|
(14.6) % |
|
Political advertising |
1,430 |
|
20,439 |
|
(19,009) |
|
*NM |
|
Digital advertising(a) |
47,829 |
|
59,064 |
|
(11,235) |
|
(19.0) % |
|
Cable Television advertising(a) |
89,410 |
|
98,532 |
|
(9,122) |
|
(9.3) % |
|
Cable Television affiliate fees |
69,399 |
|
77,071 |
|
(7,672) |
|
(10.0) % |
|
Event revenues & other |
16,282 |
|
18,837 |
|
(2,555) |
|
(13.6) % |
|
Net revenue |
$ 374,371 |
|
$ 449,674 |
|
$ (75,303) |
|
(16.7) % |
|
|
|
(a) Effective |
|
|
|
*NM - Not meaningful. |
Operating expenses, excluding depreciation and amortization, stock-based compensation, and impairment of goodwill and intangible assets, were approximately
Impairment of goodwill and intangible assets was approximately
Depreciation and amortization expense was approximately
Interest and investment income was approximately
Interest expense was approximately
For the three months ended
Other pertinent financial information includes capital expenditures of approximately
During the three months ended
Supplemental Financial Information:
For comparative purposes, the following more detailed statements of operations for the three months
|
|
Three Months Ended |
||||||||||
|
|
(in thousands, unaudited) |
||||||||||
|
|
Consolidated |
|
Radio Broadcasting |
|
Reach Media |
|
Digital |
|
Cable Television |
|
All Other - Corporate/ Eliminations |
|
NET REVENUE |
$ 97,828 |
|
$ 35,063 |
|
$ 13,831 |
|
$ 14,682 |
|
$ 34,941 |
|
$ (689) |
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
Programming and technical |
31,446 |
|
10,683 |
|
3,010 |
|
3,561 |
|
14,369 |
|
(177) |
|
Selling, general and administrative (a) |
58,709 |
|
15,540 |
|
9,943 |
|
9,313 |
|
11,328 |
|
12,585 |
|
Stock-based compensation |
292 |
|
110 |
|
(37) |
|
38 |
|
— |
|
181 |
|
Depreciation and amortization |
6,131 |
|
4,805 |
|
34 |
|
400 |
|
702 |
|
190 |
|
Impairment of goodwill and intangible assets |
55,295 |
|
— |
|
502 |
|
1,675 |
|
53,118 |
|
— |
|
Total operating expenses |
151,873 |
|
31,138 |
|
13,452 |
|
14,987 |
|
79,517 |
|
12,779 |
|
Operating (loss) income |
(54,045) |
|
3,925 |
|
379 |
|
(305) |
|
(44,576) |
|
(13,468) |
|
INTEREST AND INVESTMENT INCOME |
398 |
|
— |
|
— |
|
— |
|
— |
|
398 |
|
INTEREST EXPENSE |
(8,730) |
|
(2) |
|
— |
|
— |
|
— |
|
(8,728) |
|
OTHER EXPENSE, NET |
(1,138) |
|
(464) |
|
— |
|
— |
|
— |
|
(674) |
|
(Loss) income from consolidated operations before benefit from (provision for) income taxes |
(63,515) |
|
3,459 |
|
379 |
|
(305) |
|
(44,576) |
|
(22,472) |
|
BENEFIT FROM (PROVISION FOR) INCOME TAXES |
9,165 |
|
(4,032) |
|
(270) |
|
(44) |
|
9,664 |
|
3,847 |
|
NET (LOSS) INCOME |
(54,350) |
|
(573) |
|
109 |
|
(349) |
|
(34,912) |
|
(18,625) |
|
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS |
45 |
|
— |
|
45 |
|
— |
|
— |
|
— |
|
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ (54,395) |
|
$ (573) |
|
$ 64 |
|
$ (349) |
|
$ (34,912) |
|
$ (18,625) |
|
Adjusted EBITDA(2) |
$ 15,639 |
|
$ 8,699 |
|
$ 857 |
|
$ 1,808 |
|
$ 9,244 |
|
$ (4,969) |
|
|
|
(a) Corporate selling, general and administrative expenses have been collapsed with Selling, general and administrative expenses in the consolidated statements of operations. |
|
|
Three Months Ended |
||||||||||
|
|
(in thousands, unaudited) |
||||||||||
|
|
Consolidated |
|
Radio Broadcasting |
|
Reach Media |
|
Digital (a) |
|
Cable Television (a) |
|
All Other - Corporate/ Eliminations |
|
NET REVENUE |
$ 117,127 |
|
$ 47,736 |
|
$ 9,613 |
|
$ 18,270 |
|
$ 42,014 |
|
$ (506) |
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
Programming and technical |
35,409 |
|
11,814 |
|
3,652 |
|
4,179 |
|
15,920 |
|
(156) |
|
Selling, general and administrative(b, c) |
55,663 |
|
20,073 |
|
3,309 |
|
11,625 |
|
12,116 |
|
8,540 |
|
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 |
|
33,335 |
|
6,982 |
|
16,214 |
|
52,580 |
|
9,871 |
|
Operating (loss) income |
(1,855) |
|
14,401 |
|
2,631 |
|
2,056 |
|
(10,566) |
|
(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 EXPENSE, NET |
(78) |
|
(18) |
|
— |
|
(10) |
|
— |
|
(50) |
|
(Loss) income from consolidated operations before (provision for) benefit from income taxes |
(7,836) |
|
14,323 |
|
2,631 |
|
2,046 |
|
(10,565) |
|
(16,271) |
|
(PROVISION FOR) BENEFIT FROM INCOME TAXES |
(27,583) |
|
(4,055) |
|
(1,213) |
|
(8,976) |
|
383 |
|
(13,722) |
|
NET (LOSS) INCOME |
(35,419) |
|
10,268 |
|
1,418 |
|
(6,930) |
|
(10,182) |
|
(29,993) |
|
NET INCOME (LOSS) ATTRIBUTABLE TO NON-CONTROLLING INTERESTS |
239 |
|
— |
|
1,215 |
|
— |
|
— |
|
(976) |
|
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ (35,658) |
|
$ 10,268 |
|
$ 203 |
|
$ (6,930) |
|
$ (10,182) |
|
$ (29,017) |
|
Adjusted EBITDA(2) |
$ 26,870 |
|
$ 15,568 |
|
$ 2,799 |
|
$ 2,717 |
|
$ 14,456 |
|
$ (8,670) |
|
|
|
(a) Effective |
|
(b) Corporate selling, general and administrative expenses have been collapsed with Selling, general and administrative expenses in the consolidated statements of operations. |
|
(c) Effective |
|
|
Year Ended |
||||||||||
|
|
(in thousands) |
||||||||||
|
|
Consolidated |
|
Radio Broadcasting |
|
Reach Media |
|
Digital |
|
Cable Television |
|
All Other - Corporate/ Eliminations |
|
NET REVENUE |
$ 374,371 |
|
$ 139,091 |
|
$ 31,146 |
|
$ 47,845 |
|
$ 158,994 |
|
$ (2,705) |
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
Programming and technical |
125,396 |
|
46,245 |
|
12,645 |
|
13,252 |
|
53,918 |
|
(664) |
|
Selling, general and administrative(a) |
207,300 |
|
71,604 |
|
20,233 |
|
32,146 |
|
44,673 |
|
38,644 |
|
Stock-based compensation |
1,907 |
|
493 |
|
33 |
|
243 |
|
497 |
|
641 |
|
Depreciation and amortization |
18,073 |
|
12,885 |
|
139 |
|
1,571 |
|
2,781 |
|
697 |
|
Impairment of goodwill and intangible assets |
191,816 |
|
131,631 |
|
502 |
|
6,566 |
|
53,117 |
|
— |
|
Total operating expenses |
544,492 |
|
262,858 |
|
33,552 |
|
53,778 |
|
154,986 |
|
39,318 |
|
Operating (loss) income |
(170,121) |
|
(123,767) |
|
(2,406) |
|
(5,933) |
|
4,008 |
|
(42,023) |
|
INTEREST AND INVESTMENT INCOME |
2,492 |
|
— |
|
— |
|
— |
|
— |
|
2,492 |
|
INTEREST EXPENSE |
(38,806) |
|
(9) |
|
(145) |
|
— |
|
— |
|
(38,652) |
|
GAIN ON RETIREMENT OF DEBT |
44,009 |
|
— |
|
— |
|
— |
|
— |
|
44,009 |
|
OTHER EXPENSE, NET |
(463) |
|
(6) |
|
— |
|
— |
|
— |
|
(457) |
|
(Loss) income from consolidated operations before benefit from (provision for) income taxes |
(162,889) |
|
(123,782) |
|
(2,551) |
|
(5,933) |
|
4,008 |
|
(34,631) |
|
BENEFIT FROM (PROVISION FOR) INCOME TAXES |
16,010 |
|
30,951 |
|
(28) |
|
2,453 |
|
(932) |
|
(16,434) |
|
NET (LOSS) INCOME FROM CONSOLIDATED OPERATIONS |
(146,879) |
|
(92,831) |
|
(2,579) |
|
(3,480) |
|
3,076 |
|
(51,065) |
|
NET (LOSS) INCOME |
(146,879) |
|
(92,831) |
|
(2,579) |
|
(3,480) |
|
3,076 |
|
(51,065) |
|
NET LOSS ATTRIBUTABLE TO NON-CONTROLLING INTERESTS |
(10) |
|
— |
|
(10) |
|
— |
|
— |
|
— |
|
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ (146,869) |
|
$ (92,831) |
|
$ (2,569) |
|
$ (3,480) |
|
$ 3,076 |
|
$ (51,065) |
|
Adjusted EBITDA(2) |
$ 56,657 |
|
$ 25,604 |
|
$ (1,555) |
|
$ 2,484 |
|
$ 60,409 |
|
$ (30,285) |
|
|
Year Ended |
||||||||||
|
|
(in thousands) |
||||||||||
|
|
Consolidated |
|
Radio Broadcasting |
|
Reach Media |
|
Digital (a) |
|
Cable Television (a) |
|
All Other - Corporate/ Eliminations |
|
NET REVENUE |
$ 449,674 |
|
$ 165,803 |
|
$ 47,260 |
|
$ 62,820 |
|
$ 176,127 |
|
$ (2,336) |
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
Programming and technical |
135,235 |
|
46,357 |
|
14,475 |
|
14,683 |
|
60,610 |
|
(890) |
|
Selling, general and administrative(b, c) |
224,837 |
|
82,255 |
|
20,561 |
|
34,610 |
|
49,417 |
|
37,994 |
|
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 |
|
252,385 |
|
35,256 |
|
51,056 |
|
144,819 |
|
41,743 |
|
Operating (loss) income |
(75,585) |
|
(86,582) |
|
12,004 |
|
11,764 |
|
31,308 |
|
(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 (EXPENSE), NET |
896 |
|
(30) |
|
— |
|
(10) |
|
— |
|
936 |
|
(Loss) income from consolidated operations before (provision for) benefit from income taxes |
(94,009) |
|
(86,847) |
|
12,004 |
|
11,754 |
|
31,309 |
|
(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) |
|
(68,479) |
|
8,677 |
|
3,621 |
|
23,610 |
|
(71,197) |
|
LOSS FROM UNCONSOLIDATED JOINT VENTURE, net of tax |
(411) |
|
— |
|
— |
|
— |
|
— |
|
(411) |
|
NET (LOSS) INCOME |
(104,179) |
|
(68,479) |
|
8,677 |
|
3,621 |
|
23,610 |
|
(71,608) |
|
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS |
1,215 |
|
— |
|
1,215 |
|
— |
|
— |
|
— |
|
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ (105,394) |
|
$ (68,479) |
|
$ 7,462 |
|
$ 3,621 |
|
$ 23,610 |
|
$ (71,608) |
|
Adjusted EBITDA(2) |
$ 103,463 |
|
$ 38,097 |
|
$ 11,628 |
|
$ 13,059 |
|
$ 66,667 |
|
$ (25,988) |
|
|
|
(a) Effective |
|
(b) Corporate selling, general and administrative expenses have been collapsed with Selling, general and administrative expenses in the consolidated statements of operations. |
|
(c) Effective January 1, 2025, prior period segment information has been realigned between the Sales and marketing and the General and administrative significant segment expenses. This provides the CODM with a more appropriate alignment of significant segment expenses used to evaluate segment performance. |
A replay of the conference call will be available from
Access to live audio and a replay of the conference call will also be available on
|
Notes: |
|
|
|
|
|
1 |
"Broadcast and digital operating income": The radio broadcasting industry commonly refers to "station operating income" which consists of net loss before depreciation and amortization, income taxes, interest expense, interest and investment income, non-controlling interests in income of subsidiaries, other income, net, loss from unconsolidated joint venture, corporate selling, general and administrative expenses, stock-based compensation, impairment of goodwill and intangible assets, and (gain) loss on retirement of debt. However, given the diverse nature of our business, station operating income is not truly reflective of our multi-media operation and, therefore, we use the term "broadcast and digital operating income." Broadcast and digital operating income is not a measure of financial performance under GAAP. Nevertheless, broadcast and digital operating income is a significant measure used by our management to evaluate the operating performance of our core operating segments. Broadcast and digital operating income provides helpful information about our results of operations, apart from expenses associated with our fixed assets and goodwill and intangible assets, income taxes, investments, impairment charges, debt financings and retirements, corporate overhead and stock-based compensation. Our measure of broadcast and digital operating income is similar to industry use of station operating income; however, it reflects our more diverse business and therefore is not completely analogous to "station operating income" or other similarly titled measures as used by other companies. Broadcast and digital operating income does not represent operating income or loss, or cash flow from operating activities, as those terms are defined under GAAP, and should not be considered as an alternative to those measurements as an indicator of our performance. |
|
|
|
|
2 |
"Adjusted EBITDA": Adjusted EBITDA consists of net (loss) income plus (1) depreciation and amortization, income taxes, interest expense, net income attributable to non-controlling interests, impairment of goodwill and intangible assets, stock-based compensation, (gain) loss on retirement of debt, employment agreement award and other compensation, corporate costs, non-recurring litigation settlement costs, non-recurring debt refinancing costs, severance-related costs, investment income, loss from unconsolidated joint venture, loss from ceased non-core business initiatives less (2) other income, net and interest and investment income. Net (loss) income before interest income, interest expense, income taxes, depreciation and amortization is commonly referred to in our business as "EBITDA." Adjusted EBITDA and EBITDA are not measures of financial performance under GAAP. We believe Adjusted EBITDA is often a useful measure of a company's operating performance and is a significant measure used by our management to evaluate the operating performance of our business. Accordingly, based on the previous description of Adjusted EBITDA, we believe that it provides useful information about the operating performance of our business, apart from the expenses associated with our fixed assets and goodwill and intangible assets, or capital structure. Adjusted EBITDA is frequently used as one of the measures for comparing businesses in the broadcasting industry, although our measure of Adjusted EBITDA may not be comparable to similarly titled measures of other companies, including, but not limited to the fact that our definition includes the results of all four of our operating segments ( |
|
|
|
|
3 |
For the three months ended |
|
|
|
|
4 |
For the three months ended |
View original content to download multimedia:https://www.prnewswire.com/news-releases/urban-one-inc-reports-fourth-quarter-2025-results-302712225.html
SOURCE