EX-99.1 2 daln-20250730xex99_1.htm EX-99.1 EARNINGS RELEASE EX 991-Q2 2025 Earnings Release

Exhibit 99.1

Picture 1



DallasNews Corporation Announces Second Quarter 2025 Financial Results



·

Agency segment profit improved $0.2 million on a year-over-year basis

·

Pension annuitization is complete and the Company recognized a non-cash pension settlement charge of $35.3 million

·

On July  9,  the Company entered into an Agreement and Plan of Merger with Hearst



DALLAS –  DallasNews Corporation (Nasdaq: DALN) (the “Company” or “DallasNews”), the Dallas-based holding company of The Dallas Morning News and Medium Giant, today reported financial results for the second quarter of 2025.

For the second quarter of 2025, the Company reported a  net loss of $33.5 million, or $(6.26) per share, and operating income of $1.3 million. The second quarter net loss includes a non-cash pension settlement charge of $35.3 million resulting from the annuitization of the Company’s pension plans. In the second quarter of 2024,  the Company reported net income  of  $1.5 million, or $0.27 per share, and operating income of $0.6 million.

For the second quarter of 2025, on a non-GAAP basis, DallasNews reported operating income adjusted for certain items (adjusted operating income)  of $1.6 million, an increase of $0.4 million or 36.7 percent when compared to adjusted operating income of $1.2 million reported in the second quarter of 2024. The improvement is primarily due to expense savings of $1.0 million in employee compensation and benefits, $0.8 million in outside services,  and $0.6 million attributable to the transition to a smaller, leased printing facility, partially offset by a total revenue decline of $2.3 million.

Second Quarter Results



Total revenue was $29.8 million in the second quarter of 2025,  a decrease of $2.3 million or 7.2 percent when compared to the second quarter of 2024.

Revenue from advertising and marketing services, including print and digital revenues, was $12.3 million in the  second quarter of 2025,  a decrease of $0.5 million or 3.8 percent when compared to the $12.8 million reported for the second quarter of 2024. The decline is primarily due to a print advertising revenue decrease of $0.3 million or 4.6 percent.


 

DallasNews Corporation Announces Second Quarter 2025 Financial Results

July 30,  2025

Page 2

 

Circulation revenue was $15.3 million in the second quarter of 2025,  a decrease of $0.9 million or 5.7 percent when compared to the $16.2 million reported for the second quarter of 2024.  The decline is primarily due to a print circulation revenue decrease of $0.7 million or 5.9 percent.

Printing, distribution and other revenue was $2.2 million, a decrease of $0.9 million or 28.9 percent when compared to the second quarter of 2024,  due to the cancellation of a  mailed advertisements partnership in April 2025.

Total consolidated operating expense in the second quarter of 2025,  on a GAAP basis, was $28.5 million, an improvement of $3.0 million or 9.5 percent. The improvement is primarily due to expense savings of $1.1 million in employee compensation and benefits, $0.8 million in outside services, $0.6 million attributable to the transition to a smaller,  leased printing facility and $0.4 million in newsprint. $0.5 million of the savings in outside services is a result of the canceled mailed advertisements partnership, partially offsetting the loss in revenue associated with this partnership.

On a non-GAAP basis, adjusted operating expense was $28.2 million, an improvement of $2.7 million or 8.8 percent when compared to the second quarter of 2024.  Excluding the change in severance expense of $0.1 million, employee compensation and benefits expense improved $1.0 million.

As of June 30,  2025,  the Company had  451 employees, a headcount decrease of 82 or 15.4 percent when compared to the prior year period,  primarily the result of transitioning to a smaller, more efficient printing facility.  Cash and cash equivalents were $33.7 million at June 30,  2025,  and the Company has no debt.


 

DallasNews Corporation Announces Second Quarter 2025 Financial Results

July 30,  2025

Page 3

 

Merger with Hearst



As previously announced, in July the Company entered into an Agreement and Plan of Merger with Hearst Media West, LLC (“Parent”), Destiny Merger Sub, Inc., a wholly owned subsidiary of Parent (“Merger Sub”), and, solely for the purposes specified therein, Hearst Communications, Inc., the indirect owner of all of the outstanding equity of each of Parent and Merger Sub (as amended on July 27, 2025, the “Merger Agreement”). The Merger Agreement is subject to customary closing conditions including, among other things, a shareholder vote in favor of the Merger Agreement, and it may be terminated under certain circumstances. If the Merger Agreement is consummated, the Company’s Series A Common Stock will be delisted from The Nasdaq Stock Market LLC and deregistered under the Securities Exchange Act of 1934, as amended. DallasNews shareholders will receive $15.00 in cash for each share of common stock - a premium of approximately 242 percent based on the closing price of DallasNews’ common stock of $4.39 per share on July 9, 2025. The transaction, which has been unanimously approved by the boards of directors of both companies, is expected to close during the third or early fourth quarter of 2025.




 

DallasNews Corporation Announces Second Quarter 2025 Financial Results

July 30,  2025

Page 4

 

Segment Information



The Company determined it has the following two reportable segments:

·

TDMN primarily generates revenue from subscriptions and retail sales of The Dallas Morning News, and sales of advertising within its newspaper and on related digital platforms by Medium Giant’s cross-functional sales team.

·

Agency generates revenue from the services offered by the Company’s full-service advertising agency, Medium Giant.

The primary measure of segment profitability utilized by the Chief Operating Decision Maker (“CODM”) is segment profit (loss), which excludes Corporate and Other costs that are not associated with the ongoing operations of the segments. Reconciliation of segment profit (loss) to consolidated operating income (loss), and disaggregated revenue by reportable segment and revenue source are included in the exhibits to this release.




 

DallasNews Corporation Announces Second Quarter 2025 Financial Results

July 30,  2025

Page 5

 

Non-GAAP Financial Measures



The CODM uses adjusted operating income (loss) for the purposes of evaluating consolidated performance and allocating resources.

Reconciliations of operating income (loss) to adjusted operating income and total operating costs and expense to adjusted operating expense are included in the exhibits to this release.

The Company calculates adjusted operating income (loss) by adjusting operating income (loss) to exclude depreciation, severance expense, (gain) loss on sale/disposal of assets, and asset impairments (“adjusted operating income (loss)”). The Company believes that inclusion of certain noncash expenses and other items in the results makes for more difficult comparisons between years and with peer group companies.



Adjusted operating income (loss) is not a measure of financial performance under generally accepted accounting principles (“GAAP”). Management uses adjusted operating income (loss) and similar measures in internal analyses as supplemental measures of the Company’s financial performance, and for performance comparisons versus its peer group of companies. Management uses this non-GAAP financial measure for the purposes of evaluating consolidated Company performance. The Company therefore believes that the non-GAAP measure presented provides useful information to investors by allowing them to view the Company’s business through the eyes of management and the Board of Directors, facilitating comparison of results across historical periods and providing a focus on the underlying ongoing operating performance of its business. Adjusted operating income (loss) should not be considered in isolation or as a substitute for net income (loss), cash flows provided by (used for) operating activities or other comparable measures prepared in accordance with GAAP. Additionally, this non-GAAP measure may not be comparable to similarly-titled measures of other companies.





 


 

DallasNews Corporation Announces Second Quarter 2025 Financial Results

July 30,  2025

Page 6

 

About DallasNews Corporation



DallasNews Corporation is the Dallas-based holding company of The Dallas Morning News and Medium Giant.

The Dallas Morning News, Texas’ leading daily newspaper, is renowned for its excellent journalistic reputation, intense regional focus, and close community ties. As a testament to its commitment to quality journalism, the publication has been honored with nine Pulitzer Prizes.

Medium Giant, an integrated creative marketing agency with offices in Dallas and Tulsa, works with a roster of premium brands and companies. In 2024, the agency earned top industry recognition, winning an AAF Addy and the AMA DFW Annual Marketer of the Year Award for Campaign of the Year, along with six prestigious Davey Awards. Medium Giant is a wholly owned business of DallasNews Corporation. For additional information, visit mediumgiant.co.



Statements in this communication concerning the Merger, the expected timing and completion of the Merger, the Company’s business outlook or future economic performance, revenues, expenses, cash balance, investments, business initiatives, working capital, and other financial and non-financial items that are not historical facts are “forward-looking statements” as the term is defined under applicable federal securities laws. Words such as “anticipate,” “assume,” “believe,” “can,” “could,” “estimate,” “forecast,” “intend,” “expect,” “may,” “project,” “plan,” “seek,” “should,” “target,” “will,” “would” and their opposites and similar expressions are intended to identify forward-looking statements. Forward-looking statements are subject to risks, uncertainties and other factors that could cause actual results to differ materially from those statements. Such risks, trends and uncertainties are, in most instances, beyond the Company’s control, and include but are not limited to, the factors and matters described in this communication and the Company’s other public disclosures and filings with the Securities and Exchange Commission, and the following factors: the occurrence of any event, change or other circumstances that could give rise to the termination of the Merger Agreement; the Company’s obligation to pay a termination fee if the Merger is terminated under certain circumstances; the outcome of any legal proceedings that may be instituted against the Company and others following announcement of the Merger Agreement or the adoption of the Rights Agreement; the inability to complete the proposed Merger due to the failure to obtain the requisite approval of the Company’s shareholders or the failure to satisfy other conditions to completion of the Merger; risks that the proposed transaction disrupts current plans and operations and the potential difficulties in employee retention as a result of the Merger; the impact, if any, of the announcement or pendency of the Merger on the Company’s business and relationships with customers or other commercial partners; the impact, if any, of the restrictions on the conduct of the Company’s business imposed by the Merger Agreement; the amount of the costs, fees, expenses and charges related to the Merger and the shareholder rights agreement (the “Rights Agreement”); the ability of the Rights Agreement to protect shareholders’ interests and to effectively ensure that the Board has sufficient time to make informed judgments that are in the best interests of the Company and its shareholders; changes in advertising demand and other economic conditions; consumers’ tastes; newsprint and distribution prices; program costs; the Company’s ability to successfully execute the Return to Growth Plan; the Company’s ability to maintain compliance with the continued listing requirements of The Nasdaq Capital Market; the success of the Company’s digital strategy; changes in economic policies and tariffs; labor relations; cybersecurity incidents; and technological obsolescence. Forward-looking statements, which are as of the date of this communication, are not updated to reflect events or circumstances after the date of the statement.

 


 

 

DallasNews Corporation and Subsidiaries

Consolidated Statements of Operations





 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended June 30,

 

Six Months Ended June 30,

In thousands, except share and per share amounts (unaudited)

 

2025

 

2024

 

2025

 

2024

Net Operating Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Advertising and marketing services

 

$

12,302 

 

$

12,784 

 

$

23,115 

 

$

24,430 

Circulation

 

 

15,263 

 

 

16,181 

 

 

30,710 

 

 

32,481 

Printing, distribution and other

 

 

2,201 

 

 

3,096 

 

 

5,066 

 

 

6,252 

Total net operating revenue

 

 

29,766 

 

 

32,061 

 

 

58,891 

 

 

63,163 

Operating Costs and Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

 

13,592 

 

 

14,738 

 

 

28,439 

 

 

30,855 

Other production, distribution and operating costs

 

 

13,713 

 

 

15,046 

 

 

28,384 

 

 

30,105 

Newsprint, ink and other supplies

 

 

932 

 

 

1,302 

 

 

2,203 

 

 

2,586 

Depreciation

 

 

370 

 

 

407 

 

 

704 

 

 

805 

Gain on sale/disposal of assets, net

 

 

(104)

 

 

 —

 

 

(36,310)

 

 

 —

Total operating costs and expense

 

 

28,503 

 

 

31,493 

 

 

23,420 

 

 

64,351 

Operating income (loss)

 

 

1,263 

 

 

568 

 

 

35,471 

 

 

(1,188)

Other income (loss), net (1)

 

 

(34,979)

 

 

641 

 

 

(34,914)

 

 

1,252 

Income (Loss) Before Income Taxes

 

 

(33,716)

 

 

1,209 

 

 

557 

 

 

64 

Income tax provision (benefit)

 

 

(224)

 

 

(241)

 

 

5,764 

 

 

(23)

Net Income (Loss)

 

$

(33,492)

 

$

1,450 

 

$

(5,207)

 

$

87 



 

 

 

 

 

 

 

 

 

 

 

 

Per Share Basis (2)

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(6.26)

 

$

0.27 

 

$

(0.97)

 

$

0.02 

Diluted

 

$

(6.26)

 

$

0.27 

 

$

(0.97)

 

$

0.02 

Number of common shares used in the per share calculation:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

5,352,490 

 

 

5,352,490 

 

 

5,352,490 

 

 

5,352,490 

Diluted

 

 

5,352,490 

 

 

5,352,490 

 

 

5,352,490 

 

 

5,352,490 





(1)

Three and six months ended June 30, 2025, includes a non-cash pension settlement charge of $35,266.

(2)

The Company’s Series A and Series B common stock equally share in the distributed and undistributed earnings. There were no options or RSUs outstanding as of June30,  2025 and 2024, that would result in dilution of shares or the calculation of EPS under the two-class method as prescribed under ASC 260 – Earnings Per Share.

 


 

 

DallasNews Corporation and Subsidiaries

Consolidated Balance Sheets





 

 

 

 

 

 



 

 

 

 

 

 



 

June 30,

 

December 31,

In thousands (unaudited)

 

2025

 

2024

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

33,700 

 

$

9,594 

Accounts receivable, net

 

 

8,981 

 

 

10,662 

Other current assets

 

 

5,072 

 

 

4,087 

Total current assets

 

 

47,753 

 

 

24,343 

Property, plant and equipment, net

 

 

10,057 

 

 

12,633 

Operating lease right-of-use assets

 

 

16,210 

 

 

17,434 

Deferred income taxes, net

 

 

399 

 

 

5,609 

Other assets

 

 

1,816 

 

 

1,824 

Total assets

 

$

76,235 

 

$

61,843 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

3,884 

 

$

4,808 

Accrued compensation and other current liabilities

 

 

7,994 

 

 

11,498 

Contract liabilities

 

 

8,852 

 

 

8,689 

Total current liabilities

 

 

20,730 

 

 

24,995 

Long-term pension liabilities

 

 

 —

 

 

11,764 

Long-term operating lease liabilities

 

 

16,155 

 

 

17,379 

Other liabilities

 

 

866 

 

 

892 

Total liabilities

 

 

37,751 

 

 

55,030 

Commitments and contingencies

 

 

 

 

 

 

Total shareholders' equity

 

 

38,484 

 

 

6,813 

Total liabilities and shareholders’ equity

 

$

76,235 

 

$

61,843 

 


 

 

DallasNews Corporation and Subsidiaries

Disaggregated Revenue by Reportable Segment and Revenue Source







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended June 30,

 

Six Months Ended June 30,

In thousands (unaudited)

 

2025

 

2024

 

2025

 

2024

TDMN

 

 

 

 

 

 

 

 

 

 

 

 

Print advertising

 

$

6,257 

 

$

6,558 

 

$

11,206 

 

$

12,197 

Digital advertising

 

 

2,164 

 

 

2,274 

 

 

4,055 

 

 

4,232 

Agency

 

 

 

 

 

 

 

 

 

 

 

 

Marketing and media services

 

 

3,881 

 

 

3,952 

 

 

7,854 

 

 

8,001 

Advertising and Marketing Services

$

12,302 

 

$

12,784 

 

$

23,115 

 

$

24,430 



 

 

 

 

 

 

 

 

 

 

 

 

TDMN

 

 

 

 

 

 

 

 

 

 

 

 

Print circulation

 

 

10,915 

 

 

11,603 

 

 

21,962 

 

 

23,359 

Digital circulation

 

 

4,348 

 

 

4,578 

 

 

8,748 

 

 

9,122 

Circulation

$

15,263 

 

$

16,181 

 

$

30,710 

 

$

32,481 



 

 

 

 

 

 

 

 

 

 

 

 

TDMN

 

 

 

 

 

 

 

 

 

 

 

 

Printing, Distribution and Other

$

2,201 

 

$

3,096 

 

$

5,066 

 

$

6,252 



 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

29,766 

 

$

32,061 

 

$

58,891 

 

$

63,163 







 


 

 

DallasNews Corporation and Subsidiaries

Reconciliation of Segment Profit (Loss) to Operating Income (Loss)





 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended June 30,

 

Six Months Ended June 30,

In thousands (unaudited)

 

2025

 

2024

 

2025

 

2024

TDMN

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

 

$

25,885 

 

$

28,109 

 

$

51,037 

 

$

55,162 



 

 

 

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

 

9,369 

 

 

10,190 

 

 

19,375 

 

 

20,783 

Other production, distribution and operating costs

 

 

9,302 

 

 

10,442 

 

 

19,541 

 

 

20,574 

Newsprint, ink and other supplies

 

 

837 

 

 

1,162 

 

 

1,980 

 

 

2,240 

Operating costs and expense

 

 

19,508 

 

 

21,794 

 

 

40,896 

 

 

43,597 

TDMN Segment Profit

 

$

6,377 

 

$

6,315 

 

$

10,141 

 

$

11,565 



 

 

 

 

 

 

 

 

 

 

 

 

Agency

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

 

$

3,881 

 

$

3,952 

 

$

7,854 

 

$

8,001 



 

 

 

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

 

1,875 

 

 

2,108 

 

 

3,751 

 

 

4,534 

Other production, distribution and operating costs

 

 

1,678 

 

 

1,673 

 

 

3,407 

 

 

3,492 

Newsprint, ink and other supplies

 

 

95 

 

 

140 

 

 

223 

 

 

346 

Operating costs and expense

 

 

3,648 

 

 

3,921 

 

 

7,381 

 

 

8,372 

Agency Segment Profit (Loss)

 

$

233 

 

$

31 

 

$

473 

 

$

(371)



 

 

 

 

 

 

 

 

 

 

 

 

Total Segment Profit

 

$

6,610 

 

$

6,346 

 

$

10,614 

 

$

11,194 

Reconciling items:

 

 

 

 

 

 

 

 

 

 

 

 

Corporate and Other (1)

 

 

(5,347)

 

 

(5,778)

 

 

24,857 

 

 

(12,382)

Operating Income (Loss) (1)

 

$

1,263 

 

$

568 

 

$

35,471 

 

$

(1,188)





(1)

Six months ended June 30, 2025, includes a net gain of $36,310 from the Plano printing facility sale.





 


 

 

DallasNews Corporation - Non-GAAP Financial Measures

Reconciliation of Operating Income (Loss) to Adjusted Operating Income







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended June 30,

 

Six Months Ended June 30,

In thousands (unaudited)

 

2025

 

2024

 

2025

 

2024

Total net operating revenue

 

$

29,766 

 

$

32,061 

 

$

58,891 

 

$

63,163 

Total operating costs and expense

 

 

28,503 

 

 

31,493 

 

 

23,420 

 

 

64,351 

Operating Income (Loss)

 

$

1,263 

 

$

568 

 

$

35,471 

 

$

(1,188)



 

 

 

 

 

 

 

 

 

 

 

 

Total operating costs and expense

 

$

28,503 

 

$

31,493 

 

$

23,420 

 

$

64,351 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

370 

 

 

407 

 

 

704 

 

 

805 

Severance expense

 

 

75 

 

 

198 

 

 

542 

 

 

776 

Gain on sale/disposal of assets, net

 

 

(104)

 

 

 —

 

 

(36,310)

 

 

 —

Adjusted Operating Expense

 

$

28,162 

 

$

30,888 

 

$

58,484 

 

$

62,770 



 

 

 

 

 

 

 

 

 

 

 

 

Total net operating revenue

 

$

29,766 

 

$

32,061 

 

$

58,891 

 

$

63,163 

Adjusted operating expense

 

 

28,162 

 

 

30,888 

 

 

58,484 

 

 

62,770 

Adjusted Operating Income

 

$

1,604 

 

$

1,173 

 

$

407 

 

$

393