Mediaco Holding Inc. (MDIA) financials — revenue, cash, debt and margins

Key figures

Trailing twelve months where a flow is involved, latest reported balance where it is not.

Valuation

Market cap: $89.5M
P/E (TTM): —
Price / sales: 0.64
EV / EBITDA: —
Price / book: 3.13

Cash flow

FCF yield: -0.6%
SBC-adjusted FCF yield: 13.8%
SBC impact: —
Stock compensation (TTM): $1M

Margins & growth

Profit margin: -48.9%
Operating margin: -18.4%
Quarterly revenue (year on year): 8.7%
Quarterly earnings (year on year): —

Balance sheet

Cash & investments: $1.8M
Debt: $111.8M
Net cash / (debt): -$110M

Where the revenue comes from

Advertising is 50% of revenue.

By product or service

Year to Dec 31, 2025 · $133.3M

Advertising50%
$67.1M+9.8% vs. a year earlier
Digital Marketing Services43%
$57.1M+181.3% vs. a year earlier
Service Other4%
$5.6M-25.7% vs. a year earlier
Syndication2%
$2.3M-19.5% vs. a year earlier
Events and Sponsorships1%
$1.1M-68.5% vs. a year earlier

By business segment

Year to Dec 31, 2025 · $133.3M

Video59%
$78.6M+106.6% vs. a year earlier
Audio41%
$54.7M-4.8% vs. a year earlier

What it owns and what it owes

Both on one scale, because both are money — the bar that is taller is the one that matters.

Cash and debt

Cash & InvestmentsTotal Debt

Cash counts short-term investments, not just the bank balance — technology companies park most of it in marketable securities, and leaving those out understates it several times over. Debt includes lease obligations.

The rest of the series

Not on the overview because five charts is as much as one decision needs — but here in full, on one period switch. Each bar sums the four quarters ending there — a full year, brought up to today.

Total Revenue

$139.42MQ2 2026+2.0%

1Y: +14.33%2Y: +203.84%5Y: +212.60%

Everything the company sold, before any costs. Each bar sums the four quarters ending there — a full year, brought up to today.

EBITDA

-$19.32MQ2 2026+7.4%

1Y: -22.89%2Y: +2.10%5Y: -385.15%

Operating profit before depreciation and amortisation — approximated from operating income, because no depreciation tag is reported consistently enough across filers to do better. Treat it as indicative. Each bar sums the four quarters ending there — a full year, brought up to today.

Profit

-$68.21MQ2 2026-1.8%-48.9% of revenue

1Y: -296.64%2Y: -19.48%5Y: -639.86%

What was left after every cost, including tax. Each bar sums the four quarters ending there — a full year, brought up to today.

Profit margin

-48.9%Q2 2026+0.2%

How much of every dollar of sales the company keeps as profit. A grocer keeps a few cents; a software company can keep half. Each point covers the four quarters ending there — a full year, brought up to today.

Free Cash Flow

-$561KQ2 2026+81.1%

1Y: -121.10%2Y: +97.94%5Y: +94.34%

Cash left over after running and maintaining the business. Each bar sums the four quarters ending there — a full year, brought up to today.

Profit per share

-$0.83Q2 20260.0%

1Y: -337.14%2Y: +30.25%5Y: +50.00%

The same profit, split across every share. If this lags the profit chart above, the company is issuing shares and your slice is getting smaller. Restated onto today’s share count, so stock splits do not show as jumps. Each bar sums the four quarters ending there — a full year, brought up to today.

Shares outstanding

81.92MQ2 2026+0.9%

How many shares the profit is divided across. Rising is dilution; falling is the company buying itself back. Restated onto today’s basis, so splits do not show as jumps. Each point covers the four quarters ending there — a full year, brought up to today.

Price to earnings

0.1xQ4 2023-45.1%

0.1x today · median 0.5x and range 0.1x–0.6x across the points shown, Q1 2023 to Q4 2023

Paid per unit of yearly profit. Periods with a loss, or profits too small for the ratio to mean anything, are left out — the line breaks rather than drawing through them. Each point covers the four quarters ending there — a full year, brought up to today.

About Mediaco Holding Inc.

Ticker: MDIA
SEC classification: Radio Broadcasting Stations (4832)
Listed on: Nasdaq
Incorporated in: IN
Financial year ends: December 31
Filer size: Non-accelerated filer<br>Smaller reporting company

About this data

Everything above comes from Mediaco Holding Inc.’s own filings with the SEC, as reported. No estimates, no analyst figures, nothing adjusted.

Share-count jumps we cannot explain: 1.85x around Dec 31, 2022, 1.86x around Dec 31, 2023, and 2.40x around Dec 31, 2024. No split accounts for these, so nothing was adjusted — most often it is real dilution rather than a data problem, which is why it is flagged and not corrected.

Not reported by this filer: Cost of Revenue, Gross Profit, R&D Expense, SG&A Expense, Interest Income, Net Interest Income, Non-interest Income, Non-interest Expense, Deposits, Loans, Short-term Investments, Inventory, Short-term Borrowings, Borrowings (total), and Dividends paid. Companies choose which XBRL tags to use, and anything untagged cannot be recovered — so these are blank rather than guessed.