XML 121 R105.htm IDEA: XBRL DOCUMENT v3.25.1
SEGMENT INFORMATION - Segment Data (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Segment Reporting Information [Line Items]    
Net Revenue: $ 449,674 $ 477,690
OPERATING EXPENSES:    
Programming and technical 135,235 136,884
Sales and marketing 130,858 130,240
General and administrative 93,979 95,783
Other segment income (expenses) 13,861 16,208
Adjusted EBITDA 103,463 130,991
Stock-based compensation 5,700 10,000
Depreciation and amortization 7,716 7,101
Impairment of goodwill and intangible assets 151,755 129,278
Interest and investment income 5,980 6,967
Interest expense 48,571 56,196
Gain on retirement of debt 23,271 2,356
Other income, net 896 96,084
(Loss) income from consolidated operations before provision for income taxes (94,009) 17,640
Provision for income taxes 9,759 7,944
Net (loss) income from consolidated operations (103,768) 9,696
Related to acquisition of property 7,319 9,137
Acquisition of broadcasting assets amount 250 27,500
Radio Broadcasting    
OPERATING EXPENSES:    
Related to acquisition of property 100 1,500
Acquisition of broadcasting assets amount 200 27,500
Operating segment    
OPERATING EXPENSES:    
Adjusted EBITDA 103,463 130,991
Corporate Development Costs 8,658 12,872
Employment Agreement Award and other compensation 0 169
Severance-related costs 2,712 669
Investment expense from MGM National Harbor 0 (115)
Loss from ceased non-core business initiatives 2,491 2,613
Stock-based compensation 5,716 9,975
Depreciation and amortization 7,716 7,101
Impairment of goodwill and intangible assets 151,755 129,278
Interest and investment income 5,980 6,967
Interest expense 48,571 56,196
Gain on retirement of debt 23,271 2,356
Other income, net 896 96,084
(Loss) income from consolidated operations before provision for income taxes (94,009) 17,640
Provision for income taxes 9,759 7,944
Net (loss) income from consolidated operations (103,768) 9,696
Operating segment | Radio Broadcasting    
Segment Reporting Information [Line Items]    
Net Revenue: 165,803 156,214
OPERATING EXPENSES:    
Programming and technical 46,357 43,705
Sales and marketing 49,521 47,931
General and administrative 30,693 29,967
Other segment income (expenses) 906 1,459
Adjusted EBITDA 40,138 36,070
Related to acquisition of property 4,994 7,105
Operating segment | Reach Media    
Segment Reporting Information [Line Items]    
Net Revenue: 47,260 52,888
OPERATING EXPENSES:    
Programming and technical 14,475 16,207
Sales and marketing 16,003 17,660
General and administrative 4,148 4,283
Other segment income (expenses) (596) 156
Adjusted EBITDA 12,038 14,894
Related to acquisition of property 73 119
Operating segment | Cable Television    
Segment Reporting Information [Line Items]    
Net Revenue: 168,199 196,207
OPERATING EXPENSES:    
Programming and technical 60,610 62,935
Sales and marketing 31,412 30,539
General and administrative 17,061 15,158
Other segment income (expenses) 567 1,189
Adjusted EBITDA 59,683 88,764
Related to acquisition of property 81 142
Operating segment | Digital    
Segment Reporting Information [Line Items]    
Net Revenue: 70,748 75,495
OPERATING EXPENSES:    
Programming and technical 14,683 15,490
Sales and marketing 35,695 36,317
General and administrative 2,310 3,708
Other segment income (expenses) (468) 813
Adjusted EBITDA 17,592 20,793
Related to acquisition of property 1,560 1,172
All Other - Corporate/ Eliminations    
Segment Reporting Information [Line Items]    
Net Revenue: (2,336) (3,114)
OPERATING EXPENSES:    
Programming and technical (890) (1,453)
Sales and marketing (1,773) (2,207)
General and administrative 39,767 42,667
Other segment income (expenses) 13,452 12,591
Adjusted EBITDA (25,988) (29,530)
Related to acquisition of property $ 611 $ 599