Mediaco Statements
MD
Mediaco Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
6.706
100
3.39
50.6
3.316
49.4
—
0
6.65
99.2
6.783
101.1
-3.467
-51.7
-0.136
-2.03
0.01
0.1
-3.593
-53.6
0.084
1.3
-4.4
-65.6
-0.175
25.08
6.529
100
1.47
22.5
5.059
77.5
—
0
7.175
109.9
7.306
111.9
-2.247
-34.4
-0.12
-1.8
0.112
1.7
-2.809
-43.02
0.074
1.1
-3.414
-52.3
-0.144
24.408
6.45
100
1.1
17.1
5.35
82.9
—
0
7.18
111.3
7.3
113.2
-1.95
-30.2
-0.09
-1.4
-0.02
-0.3
-2.07
-32.09
0.08
1.2
-2.92
-45.3
-0.11
24.71
12.08
100
1
8.3
11.08
91.7
—
0
11.05
91.5
11.2
92.7
-0.12
-1
-0.12
-1
-0.12
-1
-0.36
-3
0.08
0.7
-1.02
-8.4
-0.04
24.95
7.34
100
1.88
25.6
5.45
74.3
—
0
7.24
98.6
7.4
100.8
-1.95
-26.6
-0.1
-1.4
0.13
1.8
-1.88
-25.6
0.08
1.1
-2.7
-36.8
-0.1
24.72
2.64
100
1.18
44.7
1.46
55.3
—
0
2.62
99.2
1.34
50.8
0.11
4.2
0.47
17.8
0.125
4.7
-0.47
-17.8
0.11
4.2
39.89
1511
1.84
21.6
8.27
100
1.46
17.7
6.81
82.3
—
0
6.98
84.4
7.08
85.6
-0.27
-3.3
-1.67
-20.2
—
0
-1.94
-23.5
0.08
1
-3.49
-42.2
-0.2
16.85
16.15
100
1.34
8.3
14.81
91.7
—
0
13.92
86.2
14.82
91.8
—
0
-2.78
-17.2
—
0
-2.82
-17.5
0.09
0.6
-3.68
-22.8
-0.47
7.81
11.54
100
2.49
21.6
9.05
78.4
—
0
9.33
80.8
10.26
88.9
-1.21
-10.5
-3
-26
—
0
-4.23
-36.7
0.06
0.5
-5.13
-44.5
-0.68
7.56
-0.21
100
2.53
-1204.8
-2.74
1304.8
—
0
0.55
-261.9
-1.8
857.1
-0.95
452.4
0.43
-204.8
—
0
-0.6
285.7
0.1
-47.6
-3.32
1581
-0.43
7.61
17.82
100
2.42
13.6
15.4
86.4
—
0
12.54
70.4
13.61
76.4
1.79
10
-2.9
-16.3
—
0
-1.11
-6.2
0.08
0.4
-1.9
-10.7
-0.26
7.2
14.38
100
1.85
12.9
12.53
87.1
—
0
7.82
54.4
8.79
61.1
3.74
26
-2.7
-18.8
—
0
1.03
7.2
0.08
0.6
0.27
1.9
0.04
7.1
9.74
100
1.64
16.8
8.1
83.2
—
0
7.76
79.7
8.75
89.8
-0.64
-6.6
-2.54
-26.08
—
0
-3.17
-32.5
0.08
0.8
-3.89
-39.9
-0.55
7.12
11.12
100
1.03
9.3
10.09
90.7
—
0
8.73
78.5
9.72
87.4
0.37
3.3
-2.57
-23.1
—
0
-2.21
-19.9
1.71
15.4
-4.47
-40.2
-0.63
7.05
9.36
100
1.21
12.9
8.15
87.1
—
0
7.75
82.8
8.66
92.5
-0.51
-5.4
-2.41
-25.7
—
0
-3.02
-32.3
-0.02
-0.2
-3.53
-37.7
-0.5
7.1
7
100
0.93
13.3
6.06
86.6
—
0
6.49
92.7
7.65
109.3
-1.59
-22.7
-2.28
-32.6
—
0
-3.87
-55.3
14.49
207
-18.89
-269.9
-2.66
7.1
11.79
100
1.17
9.9
10.62
90.1
—
0
9.46
80.2
10.48
88.9
0.14
1.2
-2.24
-19
—
0
-2.1
-17.8
-0.62
-5.3
-2.01
-17.05
-0.28
7.08
10.35
100
4.3
41.5
6.04
58.4
—
0
7.67
74.1
8.06
77.9
-2.01
-19.4
-0.82
-7.9
—
0
-2.83
-27.3
-0.48
-4.6
-2.47
-23.9
-0.34
7.31
11.01
100
—
0
—
0
—
0
8.67
78.7
8.95
81.3
2.06
18.7
—
0
—
0
2.06
18.7
0.61
5.5
1.44
13.1
0.87
1.67
16.33
100
—
0
—
0
—
0
12.28
75.2
12.59
77.1
3.75
23
—
0
—
0
3.75
23
1.23
7.5
2.52
15.4
1.51
1.67
8.15
100
—
0
8.15
100
—
0
6.89
84.5
7.23
88.7
0.92
11.3
—
0
—
0
0.92
11.3
0.29
3.6
0.63
7.7
0.38
1.67
4.41
100
—
0
—
0
—
0
3.66
83
3.78
85.7
0.63
14.3
—
0
—
0
0.63
14.3
0.19
4.3
0.43
9.8
0.06
7.03