URBAN ONE, INC. REPORTS YEAR END 2023 AND FIRST QUARTER 2024 RESULTS
For the three months ended
For the three months ended
RESULTS OF OPERATIONS |
|||||||||
Three Months Ended |
Years Ended |
||||||||
2023 |
2022 |
2023 |
2022 |
||||||
STATEMENT OF OPERATIONS |
(in thousands, except share data) |
(in thousands, except share data) |
|||||||
NET REVENUE |
$ 120,344 |
$ 132,566 |
$ 477,690 |
$ 484,604 |
|||||
OPERATING EXPENSES |
|||||||||
Programming and technical, excluding stock-based compensation |
36,580 |
36,270 |
136,884 |
122,629 |
|||||
Selling, general and administrative, excluding stock-based compensation |
45,807 |
49,082 |
172,440 |
160,403 |
|||||
Corporate selling, general and administrative, excluding stock-based compensation |
23,251 |
18,648 |
53,583 |
49,854 |
|||||
Stock-based compensation |
2,160 |
4,338 |
9,975 |
9,912 |
|||||
Depreciation and amortization |
810 |
2,643 |
7,101 |
10,034 |
|||||
Impairment of goodwill, intangible assets, and long-lived assets |
4,972 |
10,328 |
129,278 |
40,683 |
|||||
Total operating expenses |
113,580 |
121,309 |
509,261 |
393,515 |
|||||
Operating income (loss) |
6,764 |
11,257 |
(31,571) |
91,089 |
|||||
INTEREST INCOME |
2,479 |
465 |
6,967 |
939 |
|||||
INTEREST EXPENSE |
14,173 |
14,628 |
56,196 |
61,751 |
|||||
GAIN ON RETIREMENT OF DEBT |
- |
3,026 |
2,356 |
6,718 |
|||||
Other (loss) income, net |
(451) |
2,351 |
96,084 |
16,083 |
|||||
(Loss) income before provision for income taxes and noncontrolling interest in income of subsidiaries |
(5,381) |
2,471 |
17,640 |
53,078 |
|||||
PROVISION FOR INCOME TAXES |
2,686 |
3,615 |
7,944 |
16,418 |
|||||
Net (loss) income from consolidated operations |
(8,067) |
(1,144) |
9,696 |
36,660 |
|||||
Loss from unconsolidated joint venture |
(2,403) |
- |
(5,131) |
- |
|||||
NET (LOSS) INCOME |
(10,470) |
(1,144) |
4,565 |
36,660 |
|||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
515 |
764 |
2,515 |
2,317 |
|||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ (10,985) |
$ (1,908) |
$ 2,050 |
$ 34,343 |
|||||
Weighted average shares outstanding - basic3 |
47,804,932 |
48,928,063 |
47,645,678 |
48,928,063 |
|||||
Weighted average shares outstanding - diluted4 |
47,804,932 |
52,174,337 |
50,243,810 |
52,174,337 |
RESULTS OF OPERATIONS |
||||
Three Months Ended |
||||
2024 |
2023 |
|||
STATEMENT OF OPERATIONS |
(unaudited) |
|||
(in thousands, except share data) |
||||
NET REVENUE |
$ 104,410 |
$ 109,869 |
||
OPERATING EXPENSES |
||||
Programming and technical, excluding stock-based compensation |
32,659 |
33,854 |
||
Selling, general and administrative, excluding stock-based compensation |
39,737 |
36,715 |
||
Corporate selling, general and administrative, excluding stock-based compensation |
15,892 |
8,530 |
||
Stock-based compensation |
1,384 |
3,278 |
||
Depreciation and amortization |
1,850 |
2,597 |
||
Impairment of goodwill, intangible assets, and long-lived assets |
- |
16,775 |
||
Total operating expenses |
91,522 |
101,749 |
||
Operating income |
12,888 |
8,120 |
||
INTEREST INCOME |
1,998 |
333 |
||
INTEREST EXPENSE |
12,998 |
14,068 |
||
GAIN ON RETIREMENT OF DEBT |
7,874 |
2,356 |
||
Other income (expense), net |
886 |
(312) |
||
Income (loss) from consolidated operations before provision for (benefit from) income taxes |
10,648 |
(3,571) |
||
PROVISION FOR (BENEFIT FROM) INCOME TAXES |
2,502 |
(1,160) |
||
Net income (loss) from consolidated operations |
8,146 |
(2,411) |
||
Loss from unconsolidated joint venture |
(411) |
- |
||
NET INCOME (LOSS) |
7,735 |
(2,411) |
||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
242 |
511 |
||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ 7,493 |
$ (2,922) |
||
Weighted average shares outstanding - basic3 |
48,385,386 |
47,420,832 |
||
Weighted average shares outstanding - diluted4 |
49,921,803 |
47,420,832 |
Three Months Ended |
Years Ended |
||||||
2023 |
2022 |
2023 |
2022 |
||||
PER SHARE DATA - basic and diluted: |
|||||||
(in thousands, except per share data) |
(in thousands, except per share data) |
||||||
Net (loss) income attributable to common stockholders (basic) |
(0.23) |
(0.04) |
0.04 |
0.70 |
|||
Net (loss) income attributable to common stockholders (diluted) |
(0.23) |
(0.04) |
0.04 |
0.66 |
|||
SELECTED OTHER DATA |
|||||||
Broadcast and digital operating income 1 |
$ 37,957 |
$ 47,214 |
$ 168,366 |
$ 201,572 |
|||
Broadcast and digital operating income reconciliation: |
|||||||
Net (loss) income attributable to common stockholders |
$ (10,985) |
$ (1,908) |
$ 2,050 |
$ 34,343 |
|||
Add back/(deduct) certain non-broadcast and digital operating income items included in net (loss) income: |
|||||||
Interest income |
(2,479) |
(465) |
(6,967) |
(939) |
|||
Interest expense |
14,173 |
14,628 |
56,196 |
61,751 |
|||
Provision for income taxes |
2,686 |
3,615 |
7,944 |
16,418 |
|||
Corporate selling, general and administrative expenses |
23,251 |
18,648 |
53,583 |
49,854 |
|||
Stock-based compensation |
2,160 |
4,338 |
9,975 |
9,912 |
|||
Gain on retirement of debt |
- |
(3,026) |
(2,356) |
(6,718) |
|||
Other (loss) income, net |
451 |
(2,351) |
(96,084) |
(16,083) |
|||
Loss from unconsolidated joint venture |
2,403 |
- |
5,131 |
- |
|||
Depreciation and amortization |
810 |
2,643 |
7,101 |
10,034 |
|||
Net income attributable to noncontrolling interests |
515 |
764 |
2,515 |
2,317 |
|||
Impairment of goodwill, intangible assets, and long-lived assets |
4,972 |
10,328 |
129,278 |
40,683 |
|||
Broadcast and digital operating income |
$ 37,957 |
$ 47,214 |
$ 168,366 |
$ 201,572 |
|||
Adjusted EBITDA2 |
$ 26,447 |
$ 31,328 |
$ 128,379 |
$ 165,180 |
|||
Adjusted EBITDA reconciliation: |
|||||||
Net (loss) income attributable to common stockholders |
$ (10,985) |
$ (1,908) |
$ 2,050 |
$ 34,343 |
|||
Interest income |
(2,479) |
(465) |
(6,967) |
(939) |
|||
Interest expense |
14,173 |
14,628 |
56,196 |
61,751 |
|||
Provision for income taxes |
2,686 |
3,615 |
7,944 |
16,418 |
|||
Depreciation and amortization |
810 |
2,643 |
7,101 |
10,034 |
|||
EBITDA |
$ 4,205 |
$ 18,513 |
$ 66,324 |
$ 121,607 |
|||
Stock-based compensation |
2,160 |
4,338 |
9,975 |
9,912 |
|||
Gain on retirement of debt |
- |
(3,026) |
(2,356) |
(6,718) |
|||
Other (loss) income, net |
451 |
(2,351) |
(96,084) |
(16,083) |
|||
Loss from unconsolidated joint venture |
2,403 |
- |
5,131 |
- |
|||
Net income attributable to noncontrolling interests |
515 |
764 |
2,515 |
2,317 |
|||
Corporate development costs |
3,880 |
350 |
8,196 |
2,221 |
|||
Employment Agreement Award and other compensation |
2,832 |
(609) |
169 |
1,587 |
|||
Severance-related costs |
352 |
462 |
669 |
850 |
|||
Investment income (expense) from |
- |
2,559 |
(115) |
8,804 |
|||
Impairment of goodwill, intangible assets, and long-lived assets |
4,972 |
10,328 |
129,278 |
40,683 |
|||
Other nonrecurring expenses |
4,677 |
- |
4,677 |
- |
|||
Adjusted EBITDA |
$ 26,447 |
$ 31,328 |
$ 128,379 |
$ 165,180 |
Three Months Ended |
|||
2024 |
2023 |
||
PER SHARE DATA - basic and diluted: |
(unaudited) |
(unaudited) |
|
(in thousands, except per share data) |
|||
Net income (loss) attributable to common stockholders (basic) |
0.15 |
(0.06) |
|
Net income (loss) attributable to common stockholders (diluted) |
0.15 |
(0.06) |
|
SELECTED OTHER DATA |
|||
Broadcast and digital operating income 1 |
$ 32,014 |
$ 39,300 |
|
Broadcast and digital operating income reconciliation: |
|||
Net income (loss) attributable to common stockholders |
$ 7,493 |
$ (2,922) |
|
Add back/(deduct) certain non-broadcast and digital operating income items included in net (loss) income: |
|||
Interest income |
(1,998) |
(333) |
|
Interest expense |
12,998 |
14,068 |
|
Provision for (benefit from) income taxes |
2,502 |
(1,160) |
|
Corporate selling, general and administrative expenses |
15,892 |
8,530 |
|
Stock-based compensation |
1,384 |
3,278 |
|
Gain on retirement of debt |
(7,874) |
(2,356) |
|
Other (income) expense, net |
(886) |
312 |
|
Loss from unconsolidated joint venture |
411 |
- |
|
Depreciation and amortization |
1,850 |
2,597 |
|
Net income attributable to noncontrolling interests |
242 |
511 |
|
Impairment of goodwill, intangible assets, and long-lived assets |
- |
16,775 |
|
Broadcast and digital operating income |
$ 32,014 |
$ 39,300 |
|
Adjusted EBITDA2 |
$ 21,545 |
$ 30,285 |
|
Adjusted EBITDA reconciliation: |
|||
Net income (loss) attributable to common stockholders |
$ 7,493 |
$ (2,922) |
|
Interest income |
(1,998) |
(333) |
|
Interest expense |
12,998 |
14,068 |
|
Provision for (benefit from) income taxes |
2,502 |
(1,160) |
|
Depreciation and amortization |
1,850 |
2,597 |
|
EBITDA |
$ 22,845 |
$ 12,250 |
|
Stock-based compensation |
1,384 |
3,278 |
|
Gain on retirement of debt |
(7,874) |
(2,356) |
|
Other (income) expense, net |
(886) |
312 |
|
Loss from unconsolidated joint venture |
411 |
- |
|
Net income attributable to noncontrolling interests |
242 |
511 |
|
Corporate costs |
5,359 |
(376) |
|
Employment Agreement Award and other compensation |
- |
(144) |
|
Severance-related costs |
64 |
150 |
|
Impairment of goodwill, intangible assets, and long-lived assets |
- |
16,775 |
|
Investment expense from |
- |
(115) |
|
Adjusted EBITDA |
$ 21,545 |
$ 30,285 |
|
|
|||
(in thousands) |
||||
SELECTED BALANCE SHEET DATA: |
||||
Cash and cash equivalents and restricted cash |
233,570 |
101,879 |
||
Intangible assets, net |
645,979 |
765,191 |
||
Available-for-sale securities - at fair value |
- |
136,826 |
||
Total assets |
1,211,173 |
1,344,646 |
||
Total debt (including current portion, net of issuance costs) |
716,246 |
739,000 |
||
Total liabilities |
920,588 |
981,973 |
||
Total stockholders' equity |
274,065 |
330,750 |
||
Redeemable noncontrolling interests |
16,520 |
31,923 |
||
|
Applicable Interest Rate |
|||
(in thousands) |
||||
SELECTED LEVERAGE DATA: |
||||
7.375% senior secured notes due |
$ 716,246 |
7.375 % |
|
|
|||
(unaudited) |
||||
(in thousands) |
||||
SELECTED BALANCE SHEET DATA: |
||||
Cash and cash equivalents and restricted cash |
155,746 |
233,570 |
||
Intangible assets, net |
644,688 |
645,979 |
||
Total assets |
1,126,023 |
1,211,173 |
||
Total debt (including current portion, net of issuance costs) |
642,579 |
716,246 |
||
Total liabilities |
832,457 |
920,588 |
||
Total stockholders' equity |
285,202 |
274,065 |
||
Redeemable noncontrolling interests |
8,364 |
16,520 |
||
|
Applicable Interest Rate |
|||
(in thousands) |
||||
SELECTED LEVERAGE DATA: |
||||
7.375% senior secured notes due |
$ 642,579 |
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 year ended
During the three months ended
The following charts indicates the sources of our net revenue for the year end
Three Months Ended |
|||||||||||||
2023 |
2022 |
$ Change |
% Change |
||||||||||
(Unaudited) |
|||||||||||||
(in thousands) |
|||||||||||||
(As Restated) |
|||||||||||||
Net Revenue: |
|||||||||||||
|
$ |
47,814 |
$ |
48,542 |
$ |
(728) |
-1.5 |
% |
|||||
|
1,948 |
8,089 |
(6,141) |
-75.9 |
% |
||||||||
|
20,838 |
23,301 |
(2,463) |
-10.6 |
% |
||||||||
|
27,021 |
26,522 |
499 |
1.9 |
% |
||||||||
Cable Television Affiliate Fees |
20,158 |
23,278 |
(3,120) |
-13.4 |
% |
||||||||
Event Revenues & Other |
2,564 |
2,834 |
(270) |
-9.5 |
% |
||||||||
Net Revenue (as reported) |
$ |
120,344 |
$ |
132,566 |
$ |
(12,222) |
-9.2 % |
||||||
Years Ended |
|||||||||||||
2023 |
2022 |
$ Change |
% Change |
||||||||||
(in thousands) |
|||||||||||||
Net Revenue: |
|||||||||||||
|
$ |
182,362 |
$ |
177,268 |
$ |
5,094 |
2.9 |
% |
|||||
|
3,881 |
13,226 |
(9,345) |
-70.7 |
% |
||||||||
|
74,866 |
76,730 |
(1,864) |
-2.4 |
% |
||||||||
|
108,307 |
112,857 |
(4,550) |
-4.0 |
% |
||||||||
Cable Television Affiliate Fees |
87,747 |
96,963 |
(9,216) |
-9.5 |
% |
||||||||
Event Revenues & Other |
20,527 |
7,560 |
12,967 |
171.5 |
% |
||||||||
Net Revenue (as reported) |
$ |
477,690 |
$ |
484,604 |
$ |
(6,914) |
-1.4 % |
Three Months Ended |
|||||||||||||
2023 |
2022 |
$ Change |
% Change |
||||||||||
(Unaudited) |
|||||||||||||
(in thousands) |
|||||||||||||
(As Restated) |
|||||||||||||
Net Revenue: |
|||||||||||||
|
$ |
41,341 |
$ |
43,108 |
$ |
(1,767) |
-4.1 |
% |
|||||
|
1,237 |
296 |
941 |
317.9 |
% |
||||||||
|
13,946 |
15,024 |
(1,078) |
-7.2 |
% |
||||||||
|
25,365 |
25,822 |
(457) |
-1.8 |
% |
||||||||
Cable Television Affiliate Fees |
20,787 |
23,837 |
(3,050) |
-12.8 |
% |
||||||||
Event Revenues & Other |
1,734 |
1,782 |
(48) |
-2.7 |
% |
||||||||
Net Revenue (as reported) |
$ |
104,410 |
$ |
109,869 |
$ |
(5,459) |
-5.0 % |
Operating expenses, excluding depreciation and amortization, stock-based compensation, and impairment of long-lived assets, increased to approximately
Operating expenses, excluding depreciation and amortization, stock-based compensation, and impairment of long-lived assets, increased to approximately
Depreciation and amortization expense was approximately
Depreciation and amortization expense was approximately
Impairment of goodwill, intangible assets and long-lived assets was approximately
There was no impairment of goodwill, intangible assets and long-lived assets during the three months ended
Interest income was approximately
Interest income was approximately
Interest expense decreased to approximately
Interest expense was approximately
Other income, net increased
Other income, net, was approximately
For the year ended
For the three months ended
Other pertinent financial information includes capital expenditures of approximately
Other pertinent financial information includes capital expenditures of approximately
During the year ended
During the three months ended
Supplemental Financial Information:
For comparative purposes, the following more detailed, unaudited statements of operations for the year end
Three Months Ended |
|||||||||||||||
(in thousands) |
|||||||||||||||
All Other - |
|||||||||||||||
Radio |
Reach |
Cable |
Corporate/ |
||||||||||||
Consolidated |
Broadcasting |
Media |
Digital |
Television |
Eliminations |
||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||
NET REVENUE |
$ |
120,344 |
$ |
41,686 |
$ |
10,763 |
$ |
21,159 |
$ |
47,312 |
$ |
(576) |
|||
OPERATING EXPENSES: |
|||||||||||||||
Programming and technical |
36,580 |
11,135 |
4,238 |
5,158 |
16,373 |
(324) |
|||||||||
Selling, general and administrative |
45,807 |
23,342 |
2,026 |
13,261 |
7,381 |
(203) |
|||||||||
Corporate selling, general and administrative |
23,251 |
- |
1,185 |
- |
2,906 |
19,160 |
|||||||||
Stock-based compensation |
2,160 |
616 |
(180) |
42 |
1 |
1,681 |
|||||||||
Depreciation and amortization |
810 |
977 |
42 |
275 |
42 |
(526) |
|||||||||
Impairment of goodwill, intangible assets, and long-lived assets |
4,972 |
4,972 |
- |
- |
- |
- |
|||||||||
Total operating expenses |
113,580 |
41,042 |
7,311 |
18,736 |
26,703 |
19,788 |
|||||||||
Operating income (loss) |
6,764 |
644 |
3,452 |
2,423 |
20,609 |
(20,364) |
|||||||||
INTEREST INCOME |
2,479 |
- |
- |
- |
- |
2,479 |
|||||||||
INTEREST EXPENSE |
14,173 |
56 |
- |
- |
- |
14,117 |
|||||||||
GAIN ON RETIREMENT OF DEBT |
- |
- |
- |
- |
- |
- |
|||||||||
OTHER (LOSS) INCOME, net |
(451) |
14 |
- |
- |
- |
(465) |
|||||||||
(Loss) income before income from consolidated operations before provision for (benefit from) income taxes |
(5,381) |
602 |
3,452 |
2,423 |
20,609 |
(32,467) |
|||||||||
PROVISION FOR INCOME TAXES |
2,686 |
2,598 |
1,207 |
654 |
7,560 |
(9,333) |
|||||||||
Net (loss) income from consolidated operations |
(8,067) |
(1,996) |
2,245 |
1,769 |
13,049 |
(23,134) |
|||||||||
LOSS FROM UNCONSOLIDATED JOINT VENTURE, net of tax |
(2,403) |
- |
- |
- |
- |
(2,403) |
|||||||||
NET (LOSS) INCOME |
(10,470) |
(1,996) |
2,245 |
1,769 |
13,049 |
(25,537) |
|||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
515 |
- |
- |
- |
- |
515 |
|||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
(10,985) |
$ |
(1,996) |
$ |
2,245 |
$ |
1,769 |
$ |
13,049 |
$ |
(26,052) |
|||
Adjusted EBITDA2 |
$ |
26,447 |
$ |
8,469 |
$ |
3,417 |
$ |
3,518 |
$ |
21,842 |
$ |
(10,799) |
Three Months Ended |
|||||||||||||||
(in thousands) |
|||||||||||||||
All Other - |
|||||||||||||||
Radio |
Reach |
Cable |
Corporate/ |
||||||||||||
Consolidated |
Broadcasting |
Media |
Digital |
Television |
Eliminations |
||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||
NET REVENUE |
$ |
132,566 |
$ |
47,587 |
$ |
11,923 |
$ |
24,171 |
$ |
49,727 |
$ |
(842) |
|||
OPERATING EXPENSES: |
|||||||||||||||
Programming and technical |
36,270 |
10,898 |
4,911 |
5,983 |
14,868 |
(390) |
|||||||||
Selling, general and administrative |
49,082 |
21,470 |
2,445 |
16,256 |
9,404 |
(493) |
|||||||||
Corporate selling, general and administrative |
18,648 |
- |
1,419 |
- |
3,637 |
13,592 |
|||||||||
Stock-based compensation |
4,338 |
193 |
414 |
32 |
208 |
3,491 |
|||||||||
Depreciation and amortization |
2,643 |
934 |
45 |
328 |
994 |
342 |
|||||||||
Impairment of goodwill, intangible assets, and long-lived assets |
10,328 |
10,328 |
- |
- |
- |
- |
|||||||||
Total operating expenses |
121,309 |
43,823 |
9,234 |
22,599 |
29,111 |
16,542 |
|||||||||
Operating income (loss) |
11,257 |
3,764 |
2,689 |
1,572 |
20,616 |
(17,384) |
|||||||||
INTEREST INCOME |
465 |
- |
- |
- |
- |
465 |
|||||||||
INTEREST EXPENSE |
14,628 |
50 |
- |
76 |
1,919 |
12,583 |
|||||||||
GAIN ON RETIREMENT OF DEBT |
3,026 |
- |
- |
- |
- |
3,026 |
|||||||||
OTHER INCOME (LOSS), net |
2,351 |
(489) |
- |
266 |
- |
2,574 |
|||||||||
Income (loss) before income from consolidated operations before provision for (benefit from) income taxes |
2,471 |
3,225 |
2,689 |
1,762 |
18,697 |
(23,902) |
|||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES |
3,615 |
11,109 |
(227) |
1,448 |
489 |
(9,204) |
|||||||||
Net (loss) income from consolidated operations |
(1,144) |
(7,884) |
2,916 |
314 |
18,208 |
(14,698) |
|||||||||
LOSS FROM UNCONSOLIDATED JOINT VENTURE, net of tax |
- |
- |
- |
- |
- |
- |
|||||||||
NET (LOSS) INCOME |
(1,144) |
(7,884) |
2,916 |
314 |
18,208 |
(14,698) |
|||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
764 |
- |
- |
- |
- |
764 |
|||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
(1,908) |
$ |
(7,884) |
$ |
2,916 |
$ |
314 |
$ |
18,208 |
$ |
(15,462) |
|||
Adjusted EBITDA2 |
$ |
31,328 |
$ |
15,335 |
$ |
3,089 |
$ |
1,933 |
$ |
21,820 |
$ |
(10,849) |
Year Ended |
|||||||||||||||
(in thousands) |
|||||||||||||||
All Other - |
|||||||||||||||
Radio |
Reach |
Cable |
Corporate/ |
||||||||||||
Consolidated |
Broadcasting |
Media |
Digital |
Television |
Eliminations |
||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||
NET REVENUE |
$ |
477,690 |
$ |
156,214 |
$ |
52,888 |
$ |
75,495 |
$ |
196,207 |
$ |
(3,114) |
|||
OPERATING EXPENSES: |
|||||||||||||||
Programming and technical |
136,884 |
43,705 |
16,207 |
15,490 |
62,935 |
(1,453) |
|||||||||
Selling, general and administrative |
172,440 |
77,898 |
18,747 |
40,022 |
37,769 |
(1,996) |
|||||||||
Corporate selling, general and administrative |
53,583 |
- |
3,196 |
3 |
7,928 |
42,456 |
|||||||||
Stock-based compensation |
9,975 |
1,063 |
445 |
176 |
575 |
7,716 |
|||||||||
Depreciation and amortization |
7,101 |
3,707 |
162 |
1,352 |
1,369 |
511 |
|||||||||
Impairment of goodwill, intangible assets, and long-lived assets |
129,278 |
129,278 |
- |
- |
- |
- |
|||||||||
Total operating expenses |
509,261 |
255,651 |
38,757 |
57,043 |
110,576 |
47,234 |
|||||||||
Operating (loss) income |
(31,571) |
(99,437) |
14,131 |
18,452 |
85,631 |
(50,348) |
|||||||||
INTEREST INCOME |
6,967 |
- |
- |
- |
- |
6,967 |
|||||||||
INTEREST EXPENSE |
56,196 |
222 |
- |
- |
2,559 |
53,415 |
|||||||||
GAIN ON RETIREMENT OF DEBT |
2,356 |
- |
- |
- |
- |
2,356 |
|||||||||
OTHER INCOME, net |
96,084 |
7 |
- |
- |
- |
96,077 |
|||||||||
Income (loss) before income from consolidated operations before provision for (benefit from) income taxes |
17,640 |
(99,652) |
14,131 |
18,452 |
83,072 |
1,637 |
|||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES |
7,944 |
(21,937) |
3,549 |
654 |
21,265 |
4,413 |
|||||||||
Net income (loss) from consolidated operations |
9,696 |
(77,715) |
10,582 |
17,798 |
61,807 |
(2,776) |
|||||||||
LOSS FROM UNCONSOLIDATED JOINT VENTURE, net of tax |
(5,131) |
- |
- |
- |
- |
(5,131) |
|||||||||
NET INCOME (LOSS) |
4,565 |
(77,715) |
10,582 |
17,798 |
61,807 |
(7,907) |
|||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
2,515 |
- |
- |
- |
- |
2,515 |
|||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
2,050 |
$ |
(77,715) |
$ |
10,582 |
$ |
17,798 |
$ |
61,807 |
$ |
(10,422) |
|||
Adjusted EBITDA2 |
$ |
128,379 |
$ |
36,071 |
$ |
14,895 |
$ |
20,793 |
$ |
88,764 |
$ |
(32,144) |
Year Ended |
|||||||||||||||
(in thousands) |
|||||||||||||||
All Other - |
|||||||||||||||
Radio |
Reach |
Cable |
Corporate/ |
||||||||||||
Consolidated |
Broadcasting |
Media |
Digital |
Television |
Eliminations |
||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||
NET REVENUE |
$ |
484,604 |
$ |
156,678 |
$ |
43,117 |
$ |
78,526 |
$ |
209,871 |
$ |
(3,588) |
|||
OPERATING EXPENSES: |
|||||||||||||||
Programming and technical |
122,629 |
38,695 |
15,752 |
15,588 |
54,130 |
(1,536) |
|||||||||
Selling, general and administrative |
160,403 |
70,472 |
8,502 |
41,132 |
42,385 |
(2,088) |
|||||||||
Corporate selling, general and administrative |
49,854 |
- |
3,404 |
7 |
8,062 |
38,381 |
|||||||||
Stock-based compensation |
9,912 |
198 |
993 |
33 |
842 |
7,846 |
|||||||||
Depreciation and amortization |
10,034 |
3,411 |
188 |
1,323 |
3,847 |
1,265 |
|||||||||
Impairment of goodwill, intangible assets, and long-lived assets |
40,683 |
40,683 |
- |
- |
- |
- |
|||||||||
Total operating expenses |
393,515 |
153,459 |
28,839 |
58,083 |
109,266 |
43,868 |
|||||||||
Operating income (loss) |
91,089 |
3,219 |
14,278 |
20,443 |
100,605 |
(47,456) |
|||||||||
INTEREST INCOME |
939 |
- |
- |
- |
- |
939 |
|||||||||
INTEREST EXPENSE |
61,751 |
198 |
- |
314 |
7,676 |
53,563 |
|||||||||
GAIN ON RETIREMENT OF DEBT |
6,718 |
- |
- |
- |
- |
6,718 |
|||||||||
OTHER INCOME (LOSS), net |
16,083 |
(617) |
- |
266 |
- |
16,434 |
|||||||||
Income (loss) before income from consolidated operations before provision for (benefit from) income taxes |
53,078 |
2,404 |
14,278 |
20,395 |
92,929 |
(76,928) |
|||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES |
16,418 |
9,544 |
3,746 |
1,448 |
22,969 |
(21,289) |
|||||||||
Net income (loss) from consolidated operations |
36,660 |
(7,140) |
10,532 |
18,947 |
69,960 |
(55,639) |
|||||||||
LOSS FROM UNCONSOLIDATED JOINT VENTURE, net of tax |
- |
- |
- |
- |
- |
- |
|||||||||
NET INCOME (LOSS) |
36,660 |
(7,140) |
10,532 |
18,947 |
69,960 |
(55,639) |
|||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
2,317 |
- |
- |
- |
- |
2,317 |
|||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
34,343 |
$ |
(7,140) |
$ |
10,532 |
$ |
18,947 |
$ |
69,960 |
$ |
(57,956) |
|||
Adjusted EBITDA2 |
$ |
165,180 |
$ |
47,756 |
$ |
15,399 |
$ |
21,804 |
$ |
105,294 |
$ |
(25,073) |
Three Months Ended |
|||||||||||||||
(in thousands, unaudited) |
|||||||||||||||
All Other - |
|||||||||||||||
Radio |
Reach |
Cable |
Corporate/ |
||||||||||||
Consolidated |
Broadcasting |
Media |
Digital |
Television |
Eliminations |
||||||||||
STATEMENT OF OPERATIONS: |
|||||||||||||||
NET REVENUE |
$ |
104,410 |
$ |
36,351 |
$ |
8,472 |
$ |
13,968 |
$ |
46,225 |
$ |
(606) |
|||
OPERATING EXPENSES: |
|||||||||||||||
Programming and technical |
32,659 |
11,329 |
3,483 |
3,503 |
14,600 |
(256) |
|||||||||
Selling, general and administrative |
39,737 |
18,396 |
2,441 |
7,461 |
12,117 |
(678) |
|||||||||
Corporate selling, general and administrative |
15,892 |
- |
730 |
- |
1,908 |
13,254 |
|||||||||
Stock-based compensation |
1,384 |
122 |
29 |
41 |
561 |
631 |
|||||||||
Depreciation and amortization |
1,850 |
883 |
41 |
417 |
125 |
384 |
|||||||||
Total operating expenses |
91,522 |
30,730 |
6,724 |
11,422 |
29,311 |
13,335 |
|||||||||
Operating income (loss) |
12,888 |
5,621 |
1,748 |
2,546 |
16,914 |
(13,941) |
|||||||||
INTEREST INCOME |
1,998 |
- |
- |
- |
- |
1,998 |
|||||||||
INTEREST EXPENSE |
12,998 |
58 |
- |
- |
- |
12,940 |
|||||||||
GAIN ON RETIREMENT OF DEBT |
7,874 |
- |
- |
- |
- |
7,874 |
|||||||||
OTHER INCOME, net |
886 |
- |
- |
- |
- |
886 |
|||||||||
Income (loss) from consolidated operations before provision for (benefit from) income taxes |
10,648 |
5,563 |
1,748 |
2,546 |
16,914 |
(16,123) |
|||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES |
2,502 |
(2,022) |
548 |
(569) |
4,098 |
447 |
|||||||||
Net income (loss) from consolidated operations |
8,146 |
7,585 |
1,200 |
3,115 |
12,816 |
(16,570) |
|||||||||
LOSS FROM UNCONSOLIDATED JOINT VENTURE, net of tax |
(411) |
- |
- |
- |
- |
(411) |
|||||||||
NET INCOME (LOSS) |
7,735 |
7,585 |
1,200 |
3,115 |
12,816 |
(16,981) |
|||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
242 |
- |
- |
- |
- |
242 |
|||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ |
7,493 |
$ |
7,585 |
$ |
1,200 |
$ |
3,115 |
$ |
12,816 |
$ |
(17,223) |
|||
Adjusted EBITDA2 |
$ |
21,545 |
$ |
6,699 |
$ |
1,809 |
$ |
3,004 |
$ |
17,600 |
$ |
(7,566) |
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 |
15,941 |
2,718 |
7,876 |
10,817 |
(637) |
|||||||||
Corporate selling, general and administrative |
8,530 |
- |
718 |
- |
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 |
55 |
- |
- |
1,919 |
12,094 |
|||||||||
GAIN ON RETIREMENT OF DEBT |
2,356 |
- |
- |
- |
- |
2,356 |
|||||||||
OTHER (EXPENSE), net |
(312) |
- |
- |
- |
(312) |
||||||||||
(Loss) income from consolidated operations before (benefit from) provision |
(3,571) |
(9,015) |
3,141 |
3,384 |
17,410 |
(18,491) |
|||||||||
(BENEFIT FROM) PROVISION FOR INCOME TAXES |
(1,160) |
(1,759) |
744 |
- |
4,585 |
(4,730) |
|||||||||
Net (loss) income from consolidated operations |
(2,411) |
(7,256) |
2,397 |
3,384 |
12,825 |
(13,761) |
|||||||||
NET (LOSS) INCOME |
(2,411) |
(7,256) |
2,397 |
3,384 |
12,825 |
(13,761) |
|||||||||
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 |
$ |
(14,272) |
|||
Adjusted EBITDA2 |
$ |
30,285 |
$ |
9,022 |
$ |
3,458 |
$ |
3,761 |
$ |
20,622 |
$ |
(6,578) |
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 income (loss) before depreciation and amortization, income taxes, interest expense, interest income, noncontrolling 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, intangible assets, and long-lived 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, intangible assets, and long-lived 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 income (loss) plus (1) depreciation and amortization, income taxes, interest expense, net income attributable to noncontrolling interests, impairment of goodwill, intangible assets, and long-lived assets, stock-based compensation, (gain) loss on retirement of debt, employment agreement award and other compensation, corporate development costs, severance-related costs, investment income, loss from unconsolidated joint venture, less (2) other income, net 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 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, intangible assets, and long-lived 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 (radio broadcasting, Reach Media, digital and cable television). Business activities unrelated to these four segments are included in an "all other" category which the Company refers to as "All other - corporate/eliminations." Adjusted EBITDA and EBITDA do not purport to represent operating income or cash flow from operating activities, as those terms are defined under GAAP, and should not be considered as alternatives to those measurements as an indicator of our performance.
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-year-end-2023-and-first-quarter-2024-results-302167840.html
SOURCE
Peter D. Thompson, EVP and CFO, (301) 429-4638