Saga Communications, Inc. Reports 4Th Quarter And Year-End 2025 Results
| Saga Communications, Inc. Selected Consolidated Financial Data For the Three and Twelve Months Ended December 31, 2025 and 2024 (amounts in 000's except per share data) (Unaudited) | ||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Operating Results | ||||||||||||||||
| Net operating revenue | $ | 26,505 | $ | 29,215 | $ | 107,112 | $ | 112,919 | ||||||||
| Station operating expense | 22,918 | 23,362 | 91,781 | 91,835 | ||||||||||||
| Corporate general and administrative | 3,261 | 3,411 | 12,322 | 12,398 | ||||||||||||
| Depreciation and amortization | 1,278 | 1,436 | 5,178 | 5,283 | ||||||||||||
| Other operating (income) expense, net | (11,820 | ) | 22 | (11,522 | ) | 1,048 | ||||||||||
| Impairment of goodwill | 19,229 | - | 19,229 | - | ||||||||||||
| Impairment of intangible assets | 1,168 | - | 1,168 | - | ||||||||||||
| Operating (loss) income | (9,529 | ) | 984 | (11,044 | ) | 2,355 | ||||||||||
| Interest expense | 112 | 113 | 434 | 348 | ||||||||||||
| Interest income | (256 | ) | (238 | ) | (904 | ) | (1,047 | ) | ||||||||
| Other income | - | (305 | ) | (105 | ) | (1,516 | ) | |||||||||
| (Loss) income before income tax expense | (9,385 | ) | 1,414 | (10,469 | ) | 4,570 | ||||||||||
| Income tax (benefit) expense | ||||||||||||||||
| Current | 1,390 | 510 | 1,520 | 1,225 | ||||||||||||
| Deferred | (3,855 | ) | (365 | ) | (4,090 | ) | (115 | ) | ||||||||
| (2,465 | ) | 145 | (2,570 | ) | 1,110 | |||||||||||
| Net (loss) income | $ | (6,920 | ) | $ | 1,269 | $ | (7,899 | ) | $ | 3,460 | ||||||
| (Loss) income per share: | ||||||||||||||||
| Basic | $ | (1.07 | ) | $ | 0.20 | $ | (1.22 | ) | $ | 0.55 | ||||||
| Diluted | $ | (1.07 | ) | $ | 0.20 | $ | (1.22 | ) | $ | 0.55 | ||||||
| Weighted average common shares | 6,139 | 6,089 | 6,152 | 6,075 | ||||||||||||
| Weighted average common and common equivalent shares | 6,139 | 6,089 | 6,152 | 6,075 | ||||||||||||
| December 31, | |||||
| 2025 | 2024 | ||||
| Balance Sheet Data | |||||
| Working capital | $ | 33,010 | $ | 30,528 | |
| Net fixed assets | $ | 46,413 | $ | 51,907 | |
| Net intangible assets and other assets | $ | 105,741 | $ | 122,732 | |
| Total assets | $ | 201,322 | $ | 221,725 | |
| Long-term debt | $ | 5,000 | $ | 5,000 | |
| Stockholders' equity | $ | 151,480 | $ | 165,922 |
| Saga Communications, Inc. Selected Consolidated Financial Data For the Twelve Months Ended December 31, 2025 and 2024 (amounts in 000's except per share data) (Unaudited) | ||||||||
| Years Ended December 31, | ||||||||
| 2025 | 2024 | |||||||
| (In thousands) | ||||||||
| Cash flows from operating activities: | ||||||||
| Net (loss) income | $ | (7,899 | ) | $ | 3,460 | |||
| Adjustments to reconcile net (loss) income to net cash provided by operating activities: | ||||||||
| Depreciation and amortization | 5,178 | 5,283 | ||||||
| Deferred income tax (benefit) expense | (4,090 | ) | (115 | ) | ||||
| Impairment of goodwill | 19,229 | - | ||||||
| Impairment of intangible assets | 1,168 | - | ||||||
| Amortization of deferred costs | 45 | 36 | ||||||
| Compensation expense related to restricted stock awards | 2,132 | 1,950 | ||||||
| Provision for credit losses | 681 | 983 | ||||||
| (Gain) Loss on sale of assets, net | (11,522 | ) | 1,048 | |||||
| (Gain) on insurance claims | (105 | ) | (383 | ) | ||||
| Other (gain), net | - | (1,133 | ) | |||||
| Barter (revenue) expense, net | (93 | ) | 89 | |||||
| Deferred and other compensation | (175 | ) | (230 | ) | ||||
| Changes in operating lease assets and liabilities (net) | 11 | (22 | ) | |||||
| Changes in assets and liabilities, net of acquisition of AR: | ||||||||
| (Increase) decrease in current assets | 823 | 1,204 | ||||||
| (Decrease) increase in accounts payable, accrued expenses, and other liabilities | 81 | 1,602 | ||||||
| Total adjustments | 13,363 | 10,312 | ||||||
| Net cash provided by operating activities | 5,464 | 13,772 | ||||||
| Cash flows from investing activities: | ||||||||
| Purchase of short-term investments | (18,245 | ) | (19,660 | ) | ||||
| Redemption of short-term investments | 18,245 | 20,728 | ||||||
| Acquisition of property and equipment (Capital Expenditures) | (3,041 | ) | (3,767 | ) | ||||
| Acquisition of broadcast properties | - | (5,711 | ) | |||||
| Proceeds from sale and disposal of assets | 10,085 | 203 | ||||||
| Proceeds from insurance claims, redemption of investments and other | 105 | 1,526 | ||||||
| Other investing activities | - | (3 | ) | |||||
| Net cash provided by (used in) investing activities | 7,149 | (6,684 | ) | |||||
| Cash flows from financing activities: | ||||||||
| Proceeds from long-term debt | - | 5,000 | ||||||
| Cash dividends paid | (6,433 | ) | (22,520 | ) | ||||
| Purchase of treasury shares | (2,534 | ) | (290 | ) | ||||
| Net cash used in financing activities | (8,967 | ) | (17,810 | ) | ||||
| Net increase (decrease) in cash and cash equivalents | 3,646 | (10,722 | ) | |||||
| Cash and cash equivalents, beginning of period | 18,860 | 29,582 | ||||||
| Cash and cash equivalents, end of period | $ | 22,506 | $ | 18,860 |
| Saga Communications, Inc. Selected Supplemental Financial Data For the Three and Twelve Months Ended December 31, 2025 and 2024 (amounts in 000's) (Unaudited) | |||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||
| December 31, | December 31, | ||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||
| Reconciliation of GAAP operating (loss) income to station operating income (a non-GAAP financial measure) | |||||||||||||||||
| Operating (loss) income | $ | (9,529 | ) | $ | 984 | $ | (11,044 | ) | $ | 2,355 | |||||||
| Plus: | |||||||||||||||||
| Corporate general and administrative | 3,261 | 3,411 | 12,322 | 12,398 | |||||||||||||
| Other operating (income) expense, net | (11,820 | ) | 22 | (11,522 | ) | 1,048 | |||||||||||
| Impairment of goodwill | 19,229 | - | 19,229 | - | |||||||||||||
| Impairment of intangible assets | 1,168 | - | 1,168 | - | |||||||||||||
| Depreciation and amortization | 1,278 | 1,436 | 5,178 | 5,283 | |||||||||||||
| Station operating income | $ | 3,587 | $ | 5,853 | $ | 15,331 | $ | 21,084 | |||||||||
| Other financial data | |||||||||||||||||
| Depreciation and amortization: | |||||||||||||||||
| Radio Stations | $ | 1,210 | $ | 1,380 | $ | 4,980 | $ | 5,070 | |||||||||
| Corporate | $ | 68 | $ | 56 | $ | 198 | $ | 213 | |||||||||
| Compensation expense related to restricted stock awards | $ | 484 | $ | 503 | $ | 2,132 | (1) | $ | 1,950 | (1) | |||||||
| Other operating (income) expense, net(2) | $ | (11,820 | ) | $ | 22 | $ | (11,522 | ) | $ | 1,048 | |||||||
| Other income, net(2) | $ | - | $ | (305 | ) | $ | (105 | ) | $ | (1,516 | ) | ||||||
| Deferred income tax (benefit) expense(2) | $ | (3,855 | ) | $ | (365 | ) | $ | (4,090 | ) | $ | (115 | ) | |||||
| Other income, net | $ | (11,820 | ) | $ | 22 | $ | (11,522 | ) | $ | 1,048 | |||||||
| Impairment of goodwill(2) | $ | 19,229 | $ | - | $ | 19,229 | $ | - | |||||||||
| Impairment of intangible assets(2) | $ | 1,168 | $ | - | $ | 1,168 | $ | - | |||||||||
| Non-cash rent expense | $ | 54 | $ | - | $ | 54 | $ | - | |||||||||
| Acquisition of property and equipment (Capital Expenditures) | $ | 441 | $ | 568 | $ | 3,041 | (1) | $ | 3,767 | (1) | |||||||
_____________________________
(1) As presented in the Statement of Cash Flows in the Selected Consolidated Financial Data tables
(2) As presented in the Operating Results in the Selected Consolidated Financial Data tables
| Saga Communications, Inc. Selected Supplemental Financial Data December 31, 2025 (amounts in 000's) (Unaudited) | ||||||||
| Adjusted (2) | ||||||||
| 12 Months Ended | 12 Months Ended | |||||||
| December 31, | December 31, | |||||||
| 2025 | 2024 | |||||||
| Reconciliation of GAAP Net Income (Loss) to trailing 12 Month Consolidated Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA") (a non-GAAP financial measure) (1) | ||||||||
| Net income (loss) | $ | (7,899 | ) | $ | 3,382 | |||
| Exclusions: | ||||||||
| Gain (loss) on sale of assets, net | 11,522 | (1,048 | ) | |||||
| Impairment of goodwill | (19,229 | ) | - | |||||
| Impairment of intangible assets | (1,168 | ) | - | |||||
| Other income, net | 1,088 | 2,474 | ||||||
| Total exclusions | (7,787 | ) | 1,426 | |||||
| Consolidated adjusted net income (loss)(1) | (112 | ) | 1,956 | |||||
| Plus: | ||||||||
| Interest expense | 420 | 479 | ||||||
| Income tax (benefit) expense | (2,570 | ) | 1,081 | |||||
| Non-cash lease charges | 54 | - | ||||||
| Depreciation & amortization expense | 5,178 | 5,512 | ||||||
| Non-cash compensation | 2,132 | 1,950 | ||||||
| Trailing twelve month consolidated EBITDA(1) | $ | 5,102 | $ | 10,978 | ||||
| Total long-term debt, including current maturities | $ | 5,000 | $ | 5,000 | ||||
| Divided by trailing twelve month consolidated EBITDA(1) | 5,102 | 10,978 | ||||||
| Leverage ratio | 0.98 | 0.46 | ||||||
_____________________________
(1) As defined in the Company's credit facility.
(2) Twelve month adjusted for proforma acquisitions.

Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment