URBAN ONE, INC. REPORTS FIRST AND SECOND QUARTER 2023 RESULTS
RESULTS OF OPERATIONS |
|||||||||||||
Three Months Ended |
Three Months Ended |
Six Months Ended |
|||||||||||
2023 |
2022 |
2023 |
2022 |
2023 |
2022 |
||||||||
STATEMENT OF OPERATIONS |
(unaudited) |
(unaudited) |
(unaudited) |
||||||||||
(in thousands, except share data) |
(in thousands, except share data) |
(in thousands, except share data) |
|||||||||||
NET REVENUE |
$ 109,869 |
$ 112,131 |
$ 129,652 |
$ 118,657 |
$ 239,521 |
$ 230,788 |
|||||||
OPERATING EXPENSES |
|||||||||||||
Programming and technical, excluding stock-based compensation |
33,854 |
28,518 |
32,547 |
28,351 |
66,401 |
56,869 |
|||||||
Selling, general and administrative, excluding stock-based compensation |
36,715 |
35,210 |
49,777 |
35,193 |
86,492 |
70,403 |
|||||||
Corporate selling, general and administrative, excluding stock-based |
8,530 |
9,413 |
11,385 |
12,016 |
19,915 |
21,429 |
|||||||
Stock-based compensation |
3,278 |
124 |
2,321 |
336 |
5,598 |
460 |
|||||||
Depreciation and amortization |
2,597 |
2,405 |
1,886 |
2,481 |
4,483 |
4,886 |
|||||||
Impairment of goodwill, intangible assets, and long-lived assets |
16,775 |
- |
22,081 |
14,905 |
38,856 |
14,905 |
|||||||
Total operating expenses |
101,749 |
75,670 |
119,997 |
93,282 |
221,745 |
168,952 |
|||||||
Operating income |
8,120 |
36,461 |
9,655 |
25,375 |
17,776 $ |
61,836 $ |
|||||||
INTEREST INCOME |
333 |
59 |
1,898 |
- |
2,232 |
59 |
|||||||
INTEREST EXPENSE |
14,068 |
15,927 |
13,972 |
15,886 |
28,040 |
31,813 |
|||||||
GAIN ON RETIREMENT OF DEBT |
2,356 |
- |
- |
1,855 |
2,356 |
1,855 |
|||||||
OTHER (EXPENSE) INCOME, NET |
(312) |
1,986 |
96,773 |
9,725 |
96,460 |
11,711 |
|||||||
(Loss) income before (benefit from) provision for |
(3,571) |
22,579 |
94,354 |
21,069 |
90,784 |
43,648 |
|||||||
(Benefit from) provision for income taxes |
(1,160) |
5,465 |
23,197 |
4,125 |
22,037 |
9,590 |
|||||||
NET (LOSS) INCOME |
(2,411) |
17,114 |
71,157 |
16,944 |
68,747 |
34,058 |
|||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
511 |
626 |
791 |
650 |
1,303 |
1,276 |
|||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON |
$ (2,922) |
$ 16,488 |
$ 70,366 |
$ 16,294 |
$ 67,444 |
$ 32,782 |
|||||||
AMOUNTS ATTRIBUTABLE TO COMMON STOCKHOLDERS |
|||||||||||||
NET INCOME FROM CONTINUING OPERATIONS |
$ (2,922) |
$ 16,488 |
$ 70,366 |
$ 16,294 |
$ 67,444 |
$ 32,782 |
|||||||
INCOME FROM DISCONTINUED OPERATIONS, net of tax |
- |
- |
- |
- |
- |
- |
|||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON |
$ (2,922) |
$ 16,488 |
$ 70,366 |
$ 16,294 |
$ 67,444 |
$ 32,782 |
|||||||
Weighted average shares outstanding - basic3 |
47,420,832 |
51,182,831 |
47,629,163 |
50,806,346 |
47,514,722 |
50,994,612 |
|||||||
Weighted average shares outstanding - diluted4 |
47,420,832 |
55,097,781 |
50,616,435 |
54,658,543 |
50,373,714 |
54,871,963 |
Three Months Ended |
Three Months Ended |
Six Months Ended |
|||||||||
2023 |
2022 |
2023 |
2022 |
2023 |
2022 |
||||||
PER SHARE DATA - basic and diluted: |
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
|||||
(in thousands, except per share data) |
(in thousands, except per share data) |
(in thousands, except per share data) |
|||||||||
Net (loss) income attributable to common stockholders (basic) |
$ (0.06) |
$ 0.32 |
$ 1.48 |
$ 0.32 |
$ 1.42 |
$ 0.64 |
|||||
Net (loss) income attributable to common stockholders (diluted) |
$ (0.06) |
$ 0.30 |
$ 1.39 |
$ 0.30 |
$ 1.34 |
$ 0.60 |
|||||
SELECTED OTHER DATA |
|||||||||||
Broadcast and digital operating income 1 |
$ 39,300 |
$ 48,403 |
$ 47,328 |
$ 55,113 |
$ 86,628 |
$ 103,516 |
|||||
Broadcast and digital operating income reconciliation: |
|||||||||||
Net (loss) income attributable to common stockholders |
$ (2,922) |
$ 16,488 |
$ 70,366 |
$ 16,294 |
$ 67,444 |
$ 32,782 |
|||||
Add back non-broadcast and digital operating income items included in net income: |
|||||||||||
Interest income |
$ (333) |
(59) |
(1,898) |
- |
(2,232) |
(59) |
|||||
Interest expense |
$ 14,068 |
15,927 |
13,972 |
15,886 |
28,040 |
31,813 |
|||||
(Benefit from) provision for income taxes |
$ (1,160) |
5,465 |
23,197 |
4,125 |
22,037 |
9,590 |
|||||
Corporate selling, general and administrative expenses |
$ 8,530 |
9,413 |
11,385 |
12,016 |
19,915 |
21,429 |
|||||
Stock-based compensation |
$ 3,278 |
124 |
2,321 |
336 |
5,598 |
460 |
|||||
Gain on retirement of debt |
$ (2,356) |
- |
- |
(1,855) |
(2,356) |
(1,855) |
|||||
Other income, net |
$ 312 |
(1,986) |
(96,773) |
(9,725) |
(96,460) |
(11,711) |
|||||
Depreciation and amortization |
$ 2,597 |
2,405 |
1,886 |
2,481 |
4,483 |
4,886 |
|||||
Noncontrolling interest in income of subsidiaries |
$ 511 |
626 |
791 |
650 |
1,303 |
1,276 |
|||||
Impairment of long-lived assets |
$ 16,775 |
- |
22,081 |
14,905 |
38,856 |
14,905 |
|||||
Broadcast and digital operating income |
$ 39,300 |
$ 48,403 |
$ 47,328 |
$ 55,113 |
$ 86,628 |
$ 103,516 |
|||||
Adjusted EBITDA2 |
$ 30,285 |
$ 42,004 |
$ 37,504 |
$ 47,507 |
$ 67,790 |
$ 89,512 |
|||||
Adjusted EBITDA reconciliation: |
|||||||||||
Net (loss) income attributable to common stockholders |
$ (2,922) |
$ 16,488 |
$ 70,366 |
$ 16,294 |
$ 67,444 |
$ 32,782 |
|||||
Interest income |
(333) |
(59) |
(1,898) |
- |
(2,232) |
(59) |
|||||
Interest expense |
14,068 |
15,927 |
13,972 |
15,886 |
28,040 |
31,813 |
|||||
(Benefit from) provision for income taxes |
(1,160) |
5,465 |
23,197 |
4,125 |
22,037 |
9,590 |
|||||
Depreciation and amortization |
2,597 |
2,405 |
1,886 |
2,481 |
4,483 |
4,886 |
|||||
EBITDA |
$ 12,250 |
$ 40,226 |
$ 107,523 |
$ 38,786 |
$ 119,772 |
$ 79,012 |
|||||
Stock-based compensation |
3,278 |
124 |
2,321 |
336 |
5,598 |
460 |
|||||
Gain on retirement of debt |
(2,356) |
- |
- |
(1,855) |
(2,356) |
(1,855) |
|||||
Other income, net |
312 |
(1,986) |
(96,773) |
(9,725) |
(96,460) |
(11,711) |
|||||
Noncontrolling interest in income of subsidiaries |
511 |
626 |
791 |
650 |
1,303 |
1,276 |
|||||
Corporate development costs |
(376) |
334 |
3,099 |
1,250 |
2,723 |
1,584 |
|||||
Employment Agreement Award and other compensation |
(144) |
580 |
(1,674) |
903 |
(1,818) |
1,482 |
|||||
Severance-related costs |
150 |
133 |
136 |
109 |
287 |
242 |
|||||
Investment (expense) income from |
(115) |
1,967 |
- |
2,148 |
(115) |
4,117 |
|||||
Impairment of goodwill, intangible assets, and long-lived assets |
16,775 |
- |
22,081 |
14,905 |
38,856 |
14,905 |
|||||
Adjusted EBITDA |
$ 30,285 |
$ 42,004 |
$ 37,504 |
$ 47,507 |
$ 67,790 |
$ 89,512 |
|
|
|
||||
(unaudited) |
||||||
(in thousands) |
||||||
SELECTED BALANCE SHEET DATA: |
||||||
Cash and cash equivalents and restricted cash |
$ 231,208 |
$ 71,931 |
101,879 $ |
|||
Intangible assets, net |
715,286 |
738,896 |
765,191 |
|||
Available-for-sale securities - at fair value |
- |
136,826 |
136,826 |
|||
Total assets |
1,279,847 |
1,284,471 |
1,344,646 |
|||
Total debt (including current portion, net of issuance costs) |
715,204 |
714,780 |
739,000 |
|||
Total liabilities |
924,028 |
927,778 |
981,973 |
|||
Total stockholders' equity |
331,531 |
331,577 |
330,750 |
|||
Redeemable noncontrolling interests |
24,288 |
25,116 |
31,923 |
|
|
|
Applicable Interest |
|||||
(in thousands) |
||||||||
SELECTED LEVERAGE DATA: |
||||||||
7.375% senior secured notes due |
$ 715,204 |
$ 714,780 |
739,000 |
7.375 % |
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
During the six months ended
The following chart indicates the sources of our net revenue for the three months ended March 31, 2023 and 2022,
Three Months Ended |
Three Months Ended |
|||||||||||||||||||||||
2023 |
2022 |
$ Change |
% Change |
2023 |
2022 |
$ Change |
% Change |
|||||||||||||||||
(Unaudited) |
(Unaudited) |
|||||||||||||||||||||||
(in thousands) |
(in thousands) |
|||||||||||||||||||||||
Net Revenue: |
||||||||||||||||||||||||
|
$ |
43,108 |
$ |
39,127 |
$ |
3,981 |
10.2 % |
$ |
45,135 |
$ |
44,067 |
$ |
1,068 |
2.4 % |
||||||||||
|
296 |
532 |
(236) |
-44.4 % |
410 |
1,686 |
(1,276) |
-75.7 % |
||||||||||||||||
|
15,024 |
15,482 |
(458) |
-3.0 % |
18,861 |
17,881 |
980 |
5.5 % |
||||||||||||||||
|
25,822 |
30,414 |
(4,592) |
-15.1 % |
30,247 |
29,120 |
1,127 |
3.9 % |
||||||||||||||||
Cable Television Affiliate Fees |
23,837 |
25,752 |
(1,915) |
-7.4 % |
22,184 |
24,165 |
(1,981) |
-8.2 % |
||||||||||||||||
Event Revenues & Other |
1,782 |
824 |
958 |
116.3 % |
12,815 |
1,738 |
11,077 |
637.3 % |
||||||||||||||||
Net Revenue |
$ |
109,869 |
$ |
112,131 |
$ |
(2,262) |
-2.0 % |
$ |
129,652 |
$ |
118,657 |
$ |
10,995 |
9.3 % |
Six Months Ended |
||||||||||||
2023 |
2022 |
$ Change |
% Change |
|||||||||
(Unaudited) |
||||||||||||
(in thousands) |
||||||||||||
Net Revenue: |
||||||||||||
|
$ |
88,242 |
$ |
83,817 |
$ |
4,425 |
5.3 % |
|||||
|
658 |
2,199 |
(1,541) |
-70.1 % |
||||||||
|
33,932 |
33,363 |
569 |
1.7 % |
||||||||
|
56,069 |
59,535 |
(3,466) |
-5.8 % |
||||||||
Cable Television Affiliate Fees |
46,020 |
49,917 |
(3,897) |
-7.8 % |
||||||||
Event Revenues & Other |
14,600 |
1,957 |
12,643 |
646.0 % |
||||||||
Net Revenue |
$ |
239,521 |
$ |
230,788 |
$ |
8,733 |
3.8 % |
Operating expenses, excluding depreciation and amortization, stock-based compensation and impairment of long-lived assets, increased to approximately
Depreciation and amortization expense was approximately
Impairment of goodwill, intangible assets and long-lived assets was approximately
Interest expense decreased to approximately
Other income, net, was approximately
For the six months ended
Other pertinent financial information includes capital expenditures of approximately
During the six months ended
Supplemental Financial Information:
For comparative purposes, the following more detailed, unaudited statements of operations for the three months ended
Three Months Ended |
|||||||||||||||
(in thousands, unaudited) |
|||||||||||||||
All Other - |
|||||||||||||||
Radio |
Reach |
Cable |
Corporate/ |
||||||||||||
Consolidated |
Broadcasting |
Media |
Digital |
Television |
Eliminations |
||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||
NET REVENUE |
$ |
109,869 |
$ |
35,180 |
$ |
10,917 |
$ |
15,071 |
$ |
49,677 |
$ |
(976) |
|||
OPERATING EXPENSES: |
|||||||||||||||
Programming and technical |
33,854 |
10,331 |
4,032 |
3,434 |
16,440 |
(383) |
|||||||||
Selling, general and administrative |
36,715 |
15,942 |
2,718 |
7,876 |
10,817 |
(638) |
|||||||||
Corporate selling, general and administrative |
8,530 |
- |
718 |
0 |
1,798 |
6,014 |
|||||||||
Stock-based compensation |
3,278 |
176 |
268 |
40 |
328 |
2,466 |
|||||||||
Depreciation and amortization |
2,597 |
917 |
40 |
337 |
965 |
338 |
|||||||||
Impairment of goodwill, intangible assets, and long-lived assets |
16,775 |
16,775 |
- |
- |
- |
- |
|||||||||
Total operating expenses |
101,749 |
44,140 |
7,776 |
11,687 |
30,348 |
7,798 |
|||||||||
Operating income (loss) |
8,120 |
(8,960) |
3,141 |
3,384 |
19,329 |
(8,774) |
|||||||||
INTEREST INCOME |
333 |
- |
- |
- |
- |
333 |
|||||||||
INTEREST EXPENSE |
14,068 |
56 |
- |
- |
1,919 |
12,094 |
|||||||||
GAIN ON SALE OF ASSETS |
- |
- |
- |
- |
- |
- |
|||||||||
GAIN ON RETIREMENT OF DEBT |
2,356 |
- |
- |
- |
- |
2,356 |
|||||||||
OTHER (EXPENSE), net |
(312) |
- |
- |
- |
- |
(312) |
|||||||||
Income (loss) before (benefit from) provision for income taxes and |
(3,571) |
(9,015) |
3,141 |
3,384 |
17,410 |
(18,490) |
|||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES |
(1,160) |
(1,759) |
744 |
- |
4,586 |
(4,730) |
|||||||||
Net (loss) income from continuing operations |
(2,411) |
(7,256) |
2,397 |
3,384 |
12,825 |
(13,760) |
|||||||||
INCOME FROM DISCONTINUED OPERATIONS, net of tax |
- |
- |
- |
- |
- |
- |
|||||||||
NET (LOSS) INCOME |
(2,411) |
(7,256) |
2,397 |
3,384 |
12,825 |
(13,760) |
|||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
511 |
- |
- |
- |
- |
511 |
|||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
(2,922) |
$ |
(7,256) |
$ |
2,397 |
$ |
3,384 |
$ |
12,825 |
$ |
(14,271) |
|||
Adjusted EBITDA2 |
$ |
30,285 |
$ |
9,022 |
$ |
3,458 |
$ |
3,761 |
$ |
20,622 |
$ |
(6,577) |
Three Months Ended |
|||||||||||||||
(in thousands, unaudited) |
|||||||||||||||
All Other - |
|||||||||||||||
Radio |
Reach |
Cable |
Corporate/ |
||||||||||||
Consolidated |
Broadcasting |
Media |
Digital |
Television |
Eliminations |
||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||
NET REVENUE |
$ |
112,131 |
$ |
31,493 |
$ |
10,030 |
$ |
15,486 |
$ |
56,216 |
$ |
(1,094) |
|||
OPERATING EXPENSES: |
|||||||||||||||
Programming and technical |
28,518 |
8,876 |
3,413 |
3,270 |
13,341 |
(382) |
|||||||||
Selling, general and administrative |
35,210 |
14,742 |
2,106 |
7,593 |
11,481 |
(712) |
|||||||||
Corporate selling, general and administrative |
9,413 |
- |
678 |
1 |
1,068 |
7,666 |
|||||||||
Stock-based compensation |
124 |
- |
- |
- |
39 |
85 |
|||||||||
Depreciation and amortization |
2,405 |
815 |
47 |
333 |
946 |
264 |
|||||||||
Impairment of goodwill, intangible assets, and long-lived assets |
- |
- |
- |
- |
- |
- |
|||||||||
Total operating expenses |
75,670 |
24,433 |
6,244 |
11,197 |
26,875 |
6,921 |
|||||||||
Operating income (loss) |
36,461 |
7,060 |
3,786 |
4,289 |
29,341 |
(8,015) |
|||||||||
INTEREST INCOME |
59 |
- |
- |
- |
- |
59 |
|||||||||
INTEREST EXPENSE |
15,927 |
50 |
- |
79 |
1,919 |
13,879 |
|||||||||
GAIN ON SALE OF ASSETS |
- |
- |
- |
- |
- |
- |
|||||||||
GAIN ON RETIREMENT OF DEBT |
- |
- |
- |
- |
- |
- |
|||||||||
OTHER INCOME, net |
1,986 |
5 |
- |
- |
- |
1,981 |
|||||||||
Income (loss) before (benefit from) provision for income taxes and |
22,579 |
7,015 |
3,786 |
4,210 |
27,422 |
(19,854) |
|||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES |
5,465 |
1,723 |
932 |
- |
6,747 |
(3,937) |
|||||||||
Net (loss) income from continuing operations |
17,114 |
5,292 |
2,854 |
4,210 |
20,675 |
(15,917) |
|||||||||
INCOME FROM DISCONTINUED OPERATIONS, net of tax |
- |
- |
- |
- |
- |
- |
|||||||||
NET (LOSS) INCOME |
17,114 |
5,292 |
2,854 |
4,210 |
20,675 |
(15,917) |
|||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
626 |
- |
- |
- |
- |
626 |
|||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
16,488 |
$ |
5,292 |
$ |
2,854 |
$ |
4,210 |
$ |
20,675 |
$ |
(16,543) |
|||
Adjusted EBITDA2 |
$ |
42,004 |
$ |
7,895 |
$ |
3,833 |
$ |
4,627 |
$ |
30,326 |
$ |
(4,677) |
Three Months Ended |
|||||||||||||||
(in thousands, unaudited) |
|||||||||||||||
All Other - |
|||||||||||||||
Radio |
Reach |
Cable |
Corporate/ |
||||||||||||
Consolidated |
Broadcasting |
Media |
Digital |
Television |
Eliminations |
||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||
NET REVENUE |
$ |
129,652 |
$ |
39,196 |
$ |
20,052 |
$ |
18,908 |
$ |
52,430 |
$ |
(934) |
|||
OPERATING EXPENSES: |
|||||||||||||||
Programming and technical |
32,547 |
10,525 |
3,974 |
3,513 |
14,919 |
(383) |
|||||||||
Selling, general and administrative |
49,777 |
18,786 |
10,857 |
9,264 |
11,602 |
(732) |
|||||||||
Corporate selling, general and administrative |
11,385 |
- |
619 |
- |
1,849 |
8,917 |
|||||||||
Stock-based compensation |
2,321 |
114 |
174 |
40 |
231 |
1,761 |
|||||||||
Depreciation and amortization |
1,886 |
888 |
40 |
364 |
251 |
343 |
|||||||||
Impairment of goodwill, intangible assets, and long-lived assets |
22,081 |
22,081 |
- |
- |
- |
- |
|||||||||
Total operating expenses |
119,996 |
52,393 |
15,664 |
13,182 |
28,852 |
9,905 |
|||||||||
Operating income (loss) |
9,655 |
(13,197) |
4,388 |
5,726 |
23,578 |
(10,840) |
|||||||||
INTEREST INCOME |
1,898 |
- |
- |
- |
- |
1,898 |
|||||||||
INTEREST EXPENSE |
13,972 |
56 |
- |
- |
640 |
13,277 |
|||||||||
GAIN ON SALE OF ASSETS |
- |
- |
- |
- |
- |
- |
|||||||||
GAIN ON RETIREMENT OF DEBT |
- |
- |
- |
- |
- |
- |
|||||||||
OTHER INCOME (EXPENSE), net |
96,773 |
(67) |
- |
- |
- |
96,840 |
|||||||||
Income (loss) before (benefit from) provision for income taxes and |
94,355 |
(13,319) |
4,388 |
5,726 |
22,938 |
74,621 |
|||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES |
23,197 |
(5,160) |
1,289 |
- |
6,633 |
20,435 |
|||||||||
Net (loss) income from continuing operations |
71,158 |
(8,159) |
3,099 |
5,726 |
16,305 |
54,187 |
|||||||||
INCOME FROM DISCONTINUED OPERATIONS, net of tax |
- |
- |
- |
- |
- |
- |
|||||||||
NET (LOSS) INCOME |
71,158 |
(8,159) |
3,099 |
5,726 |
16,305 |
54,187 |
|||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
791 |
- |
- |
- |
- |
791 |
|||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
70,366 |
$ |
(8,159) |
$ |
3,099 |
$ |
5,726 |
$ |
16,305 |
$ |
53,395 |
|||
Adjusted EBITDA2 |
$ |
37,503 |
$ |
9,995 |
$ |
4,602 |
$ |
6,157 |
$ |
24,060 |
$ |
(7,312) |
Three Months Ended |
|||||||||||||||
(in thousands, unaudited) |
|||||||||||||||
All Other - |
|||||||||||||||
Radio |
Reach |
Cable |
Corporate/ |
||||||||||||
Consolidated |
Broadcasting |
Media |
Digital |
Television |
Eliminations |
||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||
NET REVENUE |
$ |
118,657 |
$ |
37,192 |
$ |
11,093 |
$ |
17,881 |
$ |
53,296 |
$ |
(805) |
|||
OPERATING EXPENSES: |
|||||||||||||||
Programming and technical |
28,351 |
9,120 |
3,727 |
3,307 |
12,579 |
(382) |
|||||||||
Selling, general and administrative |
35,193 |
16,418 |
1,916 |
6,904 |
10,377 |
(422) |
|||||||||
Corporate selling, general and administrative |
12,016 |
- |
636 |
6 |
2,156 |
9,218 |
|||||||||
Stock-based compensation |
336 |
(0) |
- |
- |
286 |
49.61 |
|||||||||
Depreciation and amortization |
2,481 |
825 |
46 |
332 |
952 |
326 |
|||||||||
Impairment of goodwill, intangible assets, and long-lived assets |
14,905 |
14,905 |
- |
- |
- |
- |
|||||||||
Total operating expenses |
93,282 |
41,268 |
6,325 |
10,549 |
26,350 |
8,790 |
|||||||||
Operating income (loss) |
25,375 |
(4,076) |
4,768 |
7,331 |
26,946 |
(9,595) |
|||||||||
INTEREST INCOME |
- |
- |
- |
- |
- |
- |
|||||||||
INTEREST EXPENSE |
15,886 |
50 |
- |
79 |
1,919 |
13,838 |
|||||||||
GAIN ON SALE OF ASSETS |
1,855 |
- |
- |
- |
- |
1,855 |
|||||||||
GAIN ON RETIREMENT OF DEBT |
- |
- |
- |
- |
- |
- |
|||||||||
OTHER INCOME (EXPENSE), net |
9,725 |
(13) |
- |
- |
- |
9,738 |
|||||||||
Income (loss) before (benefit from) provision for income taxes and |
21,069 |
(4,139) |
4,768 |
7,253 |
25,027 |
(11,840) |
|||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES |
4,125 |
(6,492) |
1,368 |
- |
7,355 |
1,894 |
|||||||||
Net (loss) income from continuing operations |
16,944 |
2,353 |
3,400 |
7,253 |
17,672 |
(13,734) |
|||||||||
INCOME FROM DISCONTINUED OPERATIONS, net of tax |
- |
- |
- |
- |
- |
- |
|||||||||
NET (LOSS) INCOME |
16,944 |
2,353 |
3,400 |
7,253 |
17,672 |
(13,734) |
|||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
650 |
- |
- |
- |
- |
650 |
|||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
16,294 |
$ |
2,353 |
$ |
3,400 |
$ |
7,253 |
$ |
17,672 |
$ |
(14,384) |
|||
Adjusted EBITDA2 |
$ |
47,507 |
$ |
11,672 |
$ |
4,815 |
$ |
7,664 |
$ |
28,185 |
$ |
(4,829) |
Six Months Ended |
|||||||||||||||
(in thousands, unaudited) |
|||||||||||||||
All Other - |
|||||||||||||||
Radio |
Reach |
Cable |
Corporate/ |
||||||||||||
Consolidated |
Broadcasting |
Media |
Digital |
Television |
Eliminations |
||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||
NET REVENUE |
$ |
239,521 |
$ |
74,376 |
$ |
30,968 |
$ |
33,979 |
$ |
102,108 |
$ |
(1,910) |
|||
OPERATING EXPENSES: |
|||||||||||||||
Programming and technical |
66,401 |
20,855 |
8,006 |
6,947 |
31,359 |
(766) |
|||||||||
Selling, general and administrative |
86,492 |
34,727 |
13,575 |
17,140 |
22,420 |
(1,370) |
|||||||||
Corporate selling, general and administrative |
19,915 |
- |
1,337 |
1 |
3,647 |
14,930 |
|||||||||
Stock-based compensation |
5,598 |
289 |
443 |
80 |
559 |
4,227 |
|||||||||
Depreciation and amortization |
4,483 |
1,805 |
79 |
701 |
1,216 |
682 |
|||||||||
Impairment of goodwill, intangible assets, and long-lived assets |
38,856 |
38,856 |
- |
- |
- |
- |
|||||||||
Total operating expenses |
221,745 |
96,532 |
23,440 |
24,869 |
59,201 |
17,703 |
|||||||||
Operating income (loss) |
17,776 |
(22,157) |
7,528 |
9,110 |
42,908 |
(19,613) |
|||||||||
INTEREST INCOME |
2,232 |
- |
- |
- |
- |
2,232 |
|||||||||
INTEREST EXPENSE |
28,040 |
111 |
- |
- |
2,559 |
25,370 |
|||||||||
GAIN ON SALE OF ASSETS |
- |
- |
- |
- |
- |
- |
|||||||||
GAIN ON RETIREMENT OF DEBT |
2,356 |
- |
- |
- |
- |
2,356 |
|||||||||
OTHER INCOME (EXPENSE), net |
96,460 |
(67) |
- |
- |
- |
96,527 |
|||||||||
Income (loss) before (benefit from) provision for income taxes and |
90,784 |
(22,335) |
7,528 |
9,110 |
40,349 |
56,132 |
|||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES |
22,037 |
(6,919) |
2,033 |
- |
11,219 |
15,704 |
|||||||||
Net (loss) income from continuing operations |
68,748 |
(15,416) |
5,495 |
9,110 |
29,130 |
40,428 |
|||||||||
INCOME FROM DISCONTINUED OPERATIONS, net of tax |
- |
- |
- |
- |
- |
- |
|||||||||
NET (LOSS) INCOME |
68,748 |
(15,416) |
5,495 |
9,110 |
29,130 |
40,428 |
|||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
1,303 |
- |
- |
- |
- |
1,303 |
|||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
67,444 |
$ |
(15,416) |
$ |
5,495 |
$ |
9,110 |
$ |
29,130 |
$ |
39,124 |
|||
Adjusted EBITDA2 |
$ |
67,790 |
$ |
19,018 |
$ |
8,059 |
$ |
9,917 |
$ |
44,683 |
$ |
(13,887) |
Six Months Ended |
|||||||||||||||
(in thousands, unaudited) |
|||||||||||||||
All Other - |
|||||||||||||||
Radio |
Reach |
Cable |
Corporate/ |
||||||||||||
Consolidated |
Broadcasting |
Media |
Digital |
Television |
Eliminations |
||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||
NET REVENUE |
$ |
230,788 |
$ |
68,684 |
$ |
21,123 |
$ |
33,367 |
$ |
109,513 |
$ |
(1,899) |
|||
OPERATING EXPENSES: |
|||||||||||||||
Programming and technical |
56,869 |
17,996 |
7,140 |
6,577 |
25,920 |
(764) |
|||||||||
Selling, general and administrative |
70,403 |
31,160 |
4,022 |
14,497 |
21,859 |
(1,135) |
|||||||||
Corporate selling, general and administrative |
21,429 |
- |
1,314 |
7 |
3,223 |
16,885 |
|||||||||
Stock-based compensation |
460 |
(0) |
- |
- |
325 |
135 |
|||||||||
Depreciation and amortization |
4,886 |
1,640 |
93 |
665 |
1,899 |
589 |
|||||||||
Impairment of goodwill, intangible assets, and long-lived assets |
14,905 |
14,905 |
- |
- |
- |
- |
|||||||||
Total operating expenses |
168,952 |
65,701 |
12,569 |
21,746 |
53,226 |
15,710 |
|||||||||
Operating income (loss) |
61,836 |
2,983 |
8,554 |
11,621 |
56,287 |
(17,609) |
|||||||||
INTEREST INCOME |
59 |
- |
- |
- |
- |
59 |
|||||||||
INTEREST EXPENSE |
31,813 |
99 |
- |
158 |
3,838 |
27,718 |
|||||||||
GAIN ON SALE OF ASSETS |
- |
- |
- |
- |
- |
- |
|||||||||
GAIN ON RETIREMENT OF DEBT |
1,855 |
- |
- |
- |
- |
1,855 |
|||||||||
OTHER INCOME (EXPENSE), net |
11,711 |
(8) |
- |
- |
- |
11,719 |
|||||||||
Income (loss) before (benefit from) provision for income taxes and |
43,648 |
2,876 |
8,554 |
11,463 |
52,449 |
(31,694) |
|||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES |
9,590 |
(4,769) |
2,300 |
- |
14,102 |
(2,043) |
|||||||||
Net (loss) income from continuing operations |
34,058 |
7,645 |
6,254 |
11,463 |
38,347 |
(29,651) |
|||||||||
INCOME FROM DISCONTINUED OPERATIONS, net of tax |
- |
- |
- |
- |
- |
- |
|||||||||
NET (LOSS) INCOME |
34,058 |
7,645 |
6,254 |
11,463 |
38,347 |
(29,651) |
|||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
1,276 |
- |
- |
- |
- |
1,276 |
|||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
32,782 |
$ |
7,645 |
$ |
6,254 |
$ |
11,463 |
$ |
38,347 |
$ |
(30,927) |
|||
Adjusted EBITDA2 |
$ |
89,512 |
$ |
19,569 |
$ |
8,647 |
$ |
12,291 |
$ |
58,511 |
$ |
(9,506) |
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:
- "Broadcast and digital operating income" consists of net (loss) income before depreciation and amortization, corporate selling, general and administrative expenses, stock-based compensation, income taxes, noncontrolling interest in income (loss) of subsidiaries, interest expense, impairment of long-lived assets, other (income) expense, loss (gain) on retirement of debt, gain on sale-leaseback and interest income. Broadcast and digital operating income is not a measure of financial performance under generally accepted accounting principles. Nevertheless, broadcast and digital operating income is a significant measure used by our management to evaluate the operating performance of our core operating segments because broadcast and digital operating income provides helpful information about our results of operations apart from expenses associated with our fixed assets and long-lived intangible assets, income taxes, investments, debt financings and retirements, overhead, stock-based compensation, impairment charges, and asset sales. 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 used by other companies. Broadcast and digital operating income does not purport to represent operating income or loss, or cash flow from operating activities, as those terms are defined under generally accepted accounting principles, and should not be considered as an alternative to those measurements as an indicator of our performance. A reconciliation of net income (loss) to broadcast and digital operating income has been provided in this release.
- "Adjusted EBITDA" consists of net income (loss) plus (1) depreciation, amortization, income taxes, interest expense, noncontrolling interest in (loss) income of subsidiaries, impairment of long-lived assets, stock-based compensation, (gain) loss on retirement of debt, gain on sale-leaseback, Employment Agreement and incentive plan award expenses and other compensation, contingent consideration from acquisition, corporate development costs, severance-related costs, cost investment income, less (2) other income and interest income. Net 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 generally accepted accounting principles. However, 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 because Adjusted EBITDA excludes charges for depreciation, amortization and interest expense that have resulted from our acquisitions and debt financing, our taxes, impairment charges, and gain on retirements of debt. Accordingly, we believe that Adjusted EBITDA provides useful information about the operating performance of our business, apart from the expenses associated with our fixed assets and long-lived intangible assets or capital structure. 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 segments (radio broadcasting, Reach Media, digital and cable television). Adjusted EBITDA and EBITDA do not purport to represent operating income or cash flow from operating activities, as those terms are defined under generally accepted accounting principles, and should not be considered as alternatives to those measurements as an indicator of our performance. A reconciliation of net income (loss) to EBITDA and Adjusted EBITDA has been provided in this release.
- For the three months ended
March 31, 2023 and 2022,Urban One had 47,420,832 and 51,182,831 shares of common stock outstanding on a weighted average basis (basic), respectively. For the three months endedJune 30, 2023 and 2022,Urban One had 47,629,163 and 50,086,346 shares of common stock outstanding on a weighted average basis (basic), respectively. For the six months endedJune 30, 2023 and 2022,Urban One had 47,514,722 and 50,994,612 shares of common stock outstanding on a weighted average basis (basic), respectively.
- For the three months ended
March 31, 2023 and 2022,Urban One had 47,420,832 and 55,097,781 shares of common stock outstanding on a weighted average basis (fully diluted for outstanding stock awards), respectively. For the three months endedJune 30, 2023 and 2022,Urban One had 50,616,435 and 54,658,543 shares of common stock outstanding on a weighted average basis (fully diluted for outstanding stock awards), respectively. For the six months endedJune 30, 2023 and 2022,Urban One had 50,373,714 and 54,871,963 shares of common stock outstanding on a weighted average basis (fully diluted for outstanding stock awards), respectively.
View original content to download multimedia:https://www.prnewswire.com/news-releases/urban-one-inc-reports-first-and-second-quarter-2023-results-302008253.html
SOURCE
Peter D. Thompson, EVP and CFO, (301) 429-4638