Saga Communications, Inc. Reports 2nd Quarter 2025 Results
Saga Communications (Nasdaq: SGA) reported declining financial results for Q2 2025. Net revenue decreased 5.0% to $28.2 million compared to $29.7 million in Q2 2024. The company's operating income declined to $1.4 million from $2.1 million year-over-year.
Key financial metrics include a net income of $1.1 million ($0.18 per diluted share), down from $2.5 million in Q2 2024. The company maintained its quarterly dividend of $0.25 per share, with aggregate payments of approximately $1.6 million. Saga's balance sheet showed $24.9 million in cash and short-term investments as of June 30, 2025.
The company announced plans to sell tower sites with expected proceeds in the high 7 to low 8 figure range, intending to use portions of the proceeds for stock buybacks. Capital expenditures for 2025 are projected at $3.0-$3.5 million.
Saga Communications (Nasdaq: SGA) ha registrato risultati finanziari in calo per il secondo trimestre del 2025. I ricavi netti sono diminuiti del 5,0%, attestandosi a 28,2 milioni di dollari rispetto ai 29,7 milioni del secondo trimestre 2024. L'utile operativo dell'azienda è sceso a 1,4 milioni di dollari dai 2,1 milioni dell'anno precedente.
I principali indicatori finanziari includono un utile netto di 1,1 milioni di dollari (0,18 dollari per azione diluita), in calo rispetto ai 2,5 milioni del secondo trimestre 2024. L'azienda ha mantenuto il dividendo trimestrale di 0,25 dollari per azione, con pagamenti complessivi di circa 1,6 milioni di dollari. Il bilancio di Saga mostrava 24,9 milioni di dollari in liquidità e investimenti a breve termine al 30 giugno 2025.
L'azienda ha annunciato l'intenzione di vendere siti di torri con proventi attesi tra la fascia alta dei 7 e la bassa degli 8 milioni di dollari, prevedendo di utilizzare parte dei ricavi per riacquisti di azioni. Le spese in conto capitale per il 2025 sono stimate tra 3,0 e 3,5 milioni di dollari.
Saga Communications (Nasdaq: SGA) reportó resultados financieros a la baja para el segundo trimestre de 2025. Los ingresos netos disminuyeron un 5,0% hasta 28,2 millones de dólares en comparación con los 29,7 millones del segundo trimestre de 2024. El ingreso operativo de la compañía bajó a 1,4 millones de dólares desde 2,1 millones año tras año.
Entre los indicadores financieros clave se destaca un ingreso neto de 1,1 millones de dólares (0,18 dólares por acción diluida), inferior a los 2,5 millones del segundo trimestre de 2024. La empresa mantuvo su dividendo trimestral de 0,25 dólares por acción, con pagos totales aproximados de 1,6 millones de dólares. El balance de Saga mostraba 24,9 millones de dólares en efectivo e inversiones a corto plazo al 30 de junio de 2025.
La compañía anunció planes para vender sitios de torres con ingresos esperados en el rango alto de siete cifras a bajo de ocho cifras, con la intención de usar parte de los ingresos para recompras de acciones. Los gastos de capital para 2025 se proyectan entre 3,0 y 3,5 millones de dólares.
Saga Communications (나스�: SGA)� 2025� 2분기 재무 실적� 하락했다� 보고했습니다. 순수익은 2024� 2분기 2,970� 달러에서 5.0% 감소� 2,820� 달러� 기록했습니다. 회사� 영업이익은 전년 동기 대� 210� 달러에서 140� 달러� 감소했습니다.
주요 재무 지표로� 희석 주당 0.18달러� 순이� 110� 달러가 있으�, 이는 2024� 2분기 250� 달러에서 감소� 수치입니�. 사� 주당 0.25달러� 분기 배당�� 유지했으�, � 배당� 지급액은 � 160� 달러입니�. 2025� 6� 30� 기준 Saga� 대차대조표에는 2,490� 달러� 현금 � 단기 투자가 포함되어 있습니다.
사� 타� 부지 매각 계획� 발표했으�, 매각 수익은 7자리 상단에서 8자리 하단 범위� 이를 것으� 예상하고 있습니다. 일부 수익은 자사� 매입� 사용� 예정입니�. 2025� 자본 지출은 300만~350� 달러� 예상됩니�.
Saga Communications (Nasdaq : SGA) a annoncé des résultats financiers en baisse pour le deuxième trimestre 2025. Le chiffre d'affaires net a diminué de 5,0 % pour atteindre 28,2 millions de dollars contre 29,7 millions au deuxième trimestre 2024. Le résultat d'exploitation de la société a chuté à 1,4 million de dollars contre 2,1 millions d'une année sur l'autre.
Les principaux indicateurs financiers incluent un résultat net de 1,1 million de dollars (0,18 dollar par action diluée), en baisse par rapport à 2,5 millions au deuxième trimestre 2024. La société a maintenu son dividende trimestriel de 0,25 dollar par action, avec des paiements totaux d'environ 1,6 million de dollars. Le bilan de Saga affichait 24,9 millions de dollars en liquidités et placements à court terme au 30 juin 2025.
La société a annoncé son intention de vendre des sites de tours avec des recettes attendues dans la fourchette haute des sept chiffres à la basse des huit chiffres, prévoyant d'utiliser une partie des recettes pour des rachats d'actions. Les dépenses d'investissement pour 2025 sont estimées entre 3,0 et 3,5 millions de dollars.
Saga Communications (Nasdaq: SGA) meldete rückläufige Finanzergebnisse für das zweite Quartal 2025. Der Nettoumsatz sank um 5,0 % auf 28,2 Millionen US-Dollar im Vergleich zu 29,7 Millionen US-Dollar im zweiten Quartal 2024. Das Betriebsergebnis des Unternehmens fiel von 2,1 Millionen auf 1,4 Millionen US-Dollar im Jahresvergleich.
Zu den wichtigsten Finanzkennzahlen zählt ein Nettoeinkommen von 1,1 Millionen US-Dollar (0,18 US-Dollar je verwässerter Aktie), was einem Rückgang gegenüber 2,5 Millionen im zweiten Quartal 2024 entspricht. Das Unternehmen behielt seine vierteljährliche Dividende von 0,25 US-Dollar je Aktie bei, mit Gesamtzahlungen von etwa 1,6 Millionen US-Dollar. Die Bilanz von Saga wies zum 30. Juni 2025 24,9 Millionen US-Dollar an Barmitteln und kurzfristigen Anlagen auf.
Das Unternehmen kündigte Pläne an, Sendemast-Standorte zu verkaufen, wobei die erwarteten Erlöse im oberen siebenstelligen bis unteren achtstelligen Bereich liegen. Ein Teil der Erlöse soll für Aktienrückkäufe verwendet werden. Die Investitionsausgaben für 2025 werden auf 3,0 bis 3,5 Millionen US-Dollar äٳ.
- None.
- Net revenue decreased 5.0% to $28.2 million in Q2 2025
- Operating income declined 33.3% to $1.4 million from $2.1 million
- Net income dropped 56% to $1.1 million from $2.5 million year-over-year
- Same station net revenue decreased 6.4% to $27.6 million
- Political revenue declined significantly to $51,000 from $288,000 in Q2
Insights
Saga Communications reported declining revenue, narrowing margins, and shifting capital allocation strategy with potential asset sales planned.
Saga Communications' Q2 2025 results show concerning financial deterioration with net revenue declining
The company's quarterly net income fell by
The same-station metrics, which provide a clearer picture of organic performance by excluding acquired properties, show an even steeper
Despite these challenges, Saga maintained its
In a notable strategic shift, Saga revealed it's in negotiations to sell some tower sites, potentially generating high seven-figure or low eight-figure proceeds. Management also indicated it's assessing other non-core asset sales with plans to use some proceeds for stock buybacks. This suggests the company is pivoting toward financial engineering and shareholder returns rather than growth initiatives, possibly due to challenging industry conditions in traditional radio broadcasting.
GROSSE POINTE FARMS, Mich., Aug. 07, 2025 (GLOBE NEWSWIRE) -- Saga Communications, Inc. (Nasdaq - SGA) (the “Company� or “Saga�) today reported that net revenue decreased
On a same station basis for the quarter ended June30,2025 net revenue decreased
Net revenue decreased
On a same station basis for the six months ended June30,2025 net revenue decreased
Gross Revenue excluding political decreased
The Company paid a quarterly dividend of
Further as part of its overall capital allocation plan for fiscal year 2025, Saga is in non-binding negotiations to sell some of its tower sites. It is anticipated that these negotiations, if concluded and approved by the Company’s Board of Directors, will result in proceeds from the sale in the high 7 figure or low 8 figure range. The Company is also assessing the potential sale of other non-core assets with the intent to use a portion of the proceeds from these sales to fund stock buybacks, which may include open market repurchases, block trades or other forms of buybacks.
The Company’s balance sheet reflects
Saga’s 2025 Second Quarter conference call will be held on Thursday, August 7, 2025 at 11:00 a.m. The dial-in number for the call is (973) 528-0008. Enter conference code 739704. A recording and transcript of the call will be posted to the Company’s website as soon as it is available after the call.
The Company requests that all parties that have a question that they would like to submit to the Company please email the inquiry by 10:00 a.m. on August 7, 2025 to . The Company will discuss, during the limited period of the conference call, those inquiries it deems of general relevance and interest. Only inquiries made in compliance with the foregoing directions will be discussed during the call.
Saga utilizes certain financial measures that are not calculated in accordance with generally accepted accounting principles (GAAP) to assess its financial performance. The attached Selected Supplemental Financial Data tables disclose “actual�, “same station�, and “pro forma� financial information as well as the Company’s reconciliation of non-GAAP measures: GAAP operating income to station operating income, GAAP net income to trailing twelve-month consolidated EBITDA and actual operating results to same station operating results as well as other financial data. The actual financial information reflects our historical financial results and include the results of operations for stations that we did not own for the entire comparable period. The same station financial information reflects only the results of operations for stations that we owned for the entire comparable period. The pro forma financial information assume all acquisitions in 2024 occurred as of January 1, 2024. Such non-GAAP measures include same station financial information, pro forma financial information, station operating income, trailing 12-month consolidated EBITDA, and leverage ratio. These non-GAAP measures are generally recognized by the broadcasting industry as measures of performance and are used by Saga to assess its financial performance including, but not limited to, evaluating individual station and market-level performance, evaluating overall operations, as a primary measure for incentive-based compensation of executives and other members of management and as a measure of financial position. Saga’s management believes these non-GAAP measures are used by analysts who report on the industry and by investors to provide meaningful comparisons between broadcasting groups, as well as an indicator of their market value. These measures are not measures of liquidity or of performance in accordance with GAAP and should be viewed as a supplement to and not as a substitute for the results of operations presented on a GAAP basis including net operating revenue, operating income, and net income. Reconciliations for all the non-GAAP financial measures to the most directly comparable GAAP measure are attached in the Selected Supplemental Financial Data tables.
This press release contains certain forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995 that are based upon current expectations and involve certain risks and uncertainties. Words such as “will,� “may,� “believes,� “intends,� “expects,� “anticipates,� “plans,� “projects,� “guidance,� and similar expressions are intended to identify forward-looking statements. The material risks facing our business are described in the reports Saga periodically files with the U.S. Securities and Exchange Commission, including, in particular, Item 1A of our Annual Report on Form 10-K. Readers should note that forward-looking statements may be impacted by several factors, including global, national, and local economic changes and changes in the radio broadcast industry in general as well as Saga’s actual performance. Actual results may vary materially from those described herein and Saga undertakes no obligation to update any information contained herein that constitutes a forward-looking statement.
Saga is a media company whose business is devoted to acquiring, developing and operating broadcast properties with a growing focus on opportunities complimentary to our core radio business including digital, e-commerce, local on-line news services and non-traditional revenue initiatives. Saga owns or operates broadcast properties in 28 markets, including 82 FM, 31 AM radio stations and 79 metro signals. For additional information, contact us at (313) 886-7070 or visit our website at .
Saga Communications, Inc. Selected Consolidated Financial Data For the Three and Six Months Ended June 30, 2025 and 2024 (amounts in 000’s except per share data) (Unaudited) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June30, | June30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Operating Results | ||||||||||||||||
Net operating revenue | $ | 28,229 | $ | 29,716 | $ | 52,441 | $ | 55,010 | ||||||||
Station operating expense | 22,226 | 23,305 | 44,189 | 45,764 | ||||||||||||
Corporate general and administrative | 3,074 | 3,004 | 6,241 | 6,087 | ||||||||||||
Depreciation and amortization | 1,267 | 1,258 | 2,593 | 2,456 | ||||||||||||
Other operating expense, net | 253 | 6 | 307 | 977 | ||||||||||||
Operating income (loss) | 1,409 | 2,143 | (889 | ) | (274 | ) | ||||||||||
Interest expense | 107 | 71 | 214 | 114 | ||||||||||||
Interest income | (210 | ) | (251 | ) | (432 | ) | (554 | ) | ||||||||
Other income, net | (1 | ) | (1,133 | ) | (24 | ) | (1,133 | ) | ||||||||
Income (loss) before income tax expense | 1,513 | 3,456 | (647 | ) | 1,299 | |||||||||||
Income tax (benefit) expense | ||||||||||||||||
Current | 510 | 815 | (160 | ) | 300 | |||||||||||
Deferred | (125 | ) | 140 | (40 | ) | 75 | ||||||||||
385 | 955 | (200 | ) | 375 | ||||||||||||
Net income (loss) | $ | 1,128 | $ | 2,501 | $ | (447 | ) | $ | 924 | |||||||
Income (loss) per share: | ||||||||||||||||
Basic | $ | 0.18 | $ | 0.40 | $ | (0.07 | ) | $ | 0.15 | |||||||
Diluted | $ | 0.18 | $ | 0.40 | $ | (0.07 | ) | $ | 0.15 | |||||||
Weighted average common shares | 6,176 | 6,072 | 6,138 | 6,068 | ||||||||||||
Weighted average common and common equivalent shares | 6,176 | 6,072 | 6,138 | 6,068 | ||||||||||||
June30, | ||||||||||||
2025 | 2024 | |||||||||||
Balance Sheet Data | ||||||||||||
Working capital | $ | 29,054 | $ | 28,920 | ||||||||
Net fixed assets | $ | 51,219 | $ | 53,251 | ||||||||
Net intangible assets and other assets | $ | 122,118 | $ | 122,321 | ||||||||
Total assets | $ | 218,873 | $ | 221,617 | ||||||||
Long-term debt | $ | 5,000 | $ | 5,000 | ||||||||
Stockholders' equity | $ | 163,680 | $ | 165,827 |
Saga Communications, Inc. Selected Consolidated Financial Data For the Six Months Ended June 30, 2025 and 2024 (amounts in 000’s except per share data) (Unaudited) | |||||||||
Six Months Ended | |||||||||
June30, | |||||||||
2025 | 2024 | ||||||||
(Unaudited) | |||||||||
(In thousands) | |||||||||
Statement of Cash Flows | |||||||||
Cash flows from operating activities: | |||||||||
Net (loss) income | $ | (447 | ) | $ | 924 | ||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||||
Depreciation and amortization | 2,593 | 2,456 | |||||||
Deferred income tax (benefit) expense | (40 | ) | 75 | ||||||
Amortization of deferred costs | 16 | 18 | |||||||
Compensation expense related to restricted stock awards | 1,130 | 973 | |||||||
Provision for credit losses | 225 | 579 | |||||||
Loss on sale of assets, net | 307 | 977 | |||||||
Other gain, net | (27 | ) | (1,133 | ) | |||||
Barter (revenue) expense, net | (163 | ) | (32 | ) | |||||
Deferred and other compensation | (98 | ) | (82 | ) | |||||
Changes in assets and liabilities: | |||||||||
Increase in receivables and prepaid expenses | (802 | ) | (1,032 | ) | |||||
Increase (decrease) in accounts payable, accrued expenses, and other liabilities | (575 | ) | 1,324 | ||||||
Total adjustments | 2,566 | 4,123 | |||||||
Net cash provided by operating activities | 2,119 | 5,047 | |||||||
Cash flows from investing activities: | |||||||||
Purchase of short-term investments | (9,031 | ) | (10,817 | ) | |||||
Redemption of short-term investments | 9,031 | 12,928 | |||||||
Acquisition of property and equipment (Capital Expenditures) | (2,010 | ) | (2,574 | ) | |||||
Acquisition of broadcast properties | � | (5,705 | ) | ||||||
Proceeds from sale and disposal of assets | 10 | 175 | |||||||
Proceeds from insurance claims and other | 27 | 1,143 | |||||||
Other investing activities | � | 4 | |||||||
Net cash used in investing activities | (1,973 | ) | (4,846 | ) | |||||
Cash flows from financing activities: | |||||||||
Proceeds from long-term debt | � | 5,000 | |||||||
Cash dividends paid | (3,215 | ) | (19,391 | ) | |||||
Net cash used in financing activities | (3,215 | ) | (14,391 | ) | |||||
Net decrease in cash and cash equivalents | (3,069 | ) | (14,190 | ) | |||||
Cash and cash equivalents, beginning of period | 18,860 | 29,582 | |||||||
Cash and cash equivalents, end of period | $ | 15,791 | $ | 15,392 |
Saga Communications, Inc. Selected Supplemental Financial Data For the Three Months Ended June 30, 2025 and 2024 (amounts in 000’s, except per share data) (Unaudited) | ||||||||||||||||||||||
Actual | Same Station (1) | Pro Forma (2) | ||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||
June30, | June30, | June30, | ||||||||||||||||||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |||||||||||||||||
Operating Results | ||||||||||||||||||||||
Net operating revenue | $ | 28,229 | $ | 29,716 | $ | 27,575 | $ | 29,458 | $ | 28,229 | $ | 30,256 | ||||||||||
Station operating expense | 22,226 | 23,305 | 21,656 | 23,125 | 22,226 | 23,692 | ||||||||||||||||
Corporate general and administrative | 3,074 | 3,004 | 3,074 | 3,003 | 3,074 | 3,004 | ||||||||||||||||
Depreciation and amortization | 1,267 | 1,258 | 1,158 | 1,210 | 1,267 | 1,350 | ||||||||||||||||
Other operating expense, net | 253 | 6 | 253 | 6 | 253 | 6 | ||||||||||||||||
Operating income | 1,409 | 2,143 | $ | 1,434 | $ | 2,114 | 1,409 | 2,204 | ||||||||||||||
Interest expense | 107 | 71 | 107 | 123 | ||||||||||||||||||
Interest income | (210 | ) | (251 | ) | (210 | ) | (251 | ) | ||||||||||||||
Other income, net | (1 | ) | (1,133 | ) | (1 | ) | (1,133 | ) | ||||||||||||||
Income (loss) before income tax expense | 1,513 | 3,456 | 1,513 | 3,465 | ||||||||||||||||||
Income tax (benefit) expense | ||||||||||||||||||||||
Current | 510 | 815 | 510 | 816 | ||||||||||||||||||
Deferred | (125 | ) | 140 | (125 | ) | 149 | ||||||||||||||||
385 | 955 | 385 | 965 | |||||||||||||||||||
Net income | $ | 1,128 | $ | 2,501 | $ | 1,128 | $ | 2,500 | ||||||||||||||
Income per share: | ||||||||||||||||||||||
Basic | $ | 0.18 | $ | 0.40 | $ | 0.18 | $ | 0.40 | ||||||||||||||
Diluted | $ | 0.18 | $ | 0.40 | $ | 0.18 | $ | 0.40 | ||||||||||||||
Weighted average common shares | 6,176 | 6,072 | 6,176 | 6,072 | ||||||||||||||||||
Weighted average common and common equivalent shares | 6,176 | 6,072 | 6,176 | 6,072 | ||||||||||||||||||
Actual | Same Station (1) | Pro Forma (2) | ||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||
June30, | June30, | June30, | ||||||||||||||||||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |||||||||||||||||
Depreciation and amortization by segment | ||||||||||||||||||||||
Radio Stations | $ | 1,224 | $ | 1,213 | $ | 1,115 | $ | 1,165 | $ | 1,224 | $ | 1,305 | ||||||||||
Corporate | 43 | 45 | 43 | 45 | 43 | 45 | ||||||||||||||||
$ | 1,267 | $ | 1,258 | $ | 1,158 | $ | 1,210 | $ | 1,267 | $ | 1,350 | |||||||||||
(1)Same station includes only the results of stations we owned and operated for the entire comparable period.
(2)Pro Forma results assume all acquisitions in 2024 occurred as of January 1, 2024.
Saga Communications, Inc. Selected Supplemental Financial Data For the Six Months Ended June 30, 2025 and 2024 (amounts in 000’s, except per share data) (Unaudited) | ||||||||||||||||||||||||
Actual | Same Station (1) | Pro Forma (2) | ||||||||||||||||||||||
Six Months Ended | Six Months Ended | Six Months Ended | ||||||||||||||||||||||
June30, | June30, | June30, | ||||||||||||||||||||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||
Operating Results | ||||||||||||||||||||||||
Net operating revenue | $ | 52,441 | $ | 55,010 | $ | 51,194 | $ | 54,742 | $ | 52,441 | $ | 56,178 | ||||||||||||
Station operating expense | 44,189 | 45,764 | 42,998 | 45,580 | 44,189 | 46,679 | ||||||||||||||||||
Corporate general and administrative | 6,241 | 6,087 | 6,241 | 6,087 | 6,241 | 6,087 | ||||||||||||||||||
Depreciation and amortization | 2,593 | 2,456 | 2,341 | 2,408 | 2,593 | 2,685 | ||||||||||||||||||
Other operating expense, net | 307 | 977 | 307 | 977 | 307 | 977 | ||||||||||||||||||
Operating loss | (889 | ) | (274 | ) | $ | (693 | ) | $ | (310 | ) | (889 | ) | (250 | ) | ||||||||||
Interest expense | 214 | 114 | 214 | 245 | ||||||||||||||||||||
Interest income | (432 | ) | (554 | ) | (432 | ) | (554 | ) | ||||||||||||||||
Other income, net | (24 | ) | (1,133 | ) | (24 | ) | (1,133 | ) | ||||||||||||||||
Income (loss) before income tax expense | (647 | ) | 1,299 | (647 | ) | 1,192 | ||||||||||||||||||
Income tax (benefit) expense | ||||||||||||||||||||||||
Current | (160 | ) | 300 | (160 | ) | 275 | ||||||||||||||||||
Deferred | (40 | ) | 75 | (40 | ) | 71 | ||||||||||||||||||
(200 | ) | 375 | (200 | ) | 346 | |||||||||||||||||||
Net income (loss) | $ | (447 | ) | $ | 924 | $ | (447 | ) | $ | 846 | ||||||||||||||
Income (loss) per share: | ||||||||||||||||||||||||
Basic | $ | (0.07 | ) | $ | 0.15 | $ | (0.07 | ) | $ | 0.13 | ||||||||||||||
Diluted | $ | (0.07 | ) | $ | 0.15 | $ | (0.07 | ) | $ | 0.13 | ||||||||||||||
Weighted average common shares | 6,138 | 6,068 | 6,138 | 6,068 | ||||||||||||||||||||
Weighted average common and common equivalent shares | 6,138 | 6,068 | 6,138 | 6,068 | ||||||||||||||||||||
Actual | Same Station (1) | Pro Forma (2) | ||||||||||||||||||||||
Six Months Ended | Six Months Ended | Six Months Ended | ||||||||||||||||||||||
June30, | June30, | June30, | ||||||||||||||||||||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||
Depreciation and amortization by segment | ||||||||||||||||||||||||
Radio Stations | $ | 2,507 | $ | 2,365 | $ | 2,255 | $ | 2,317 | $ | 2,507 | $ | 2,594 | ||||||||||||
Corporate | 86 | 91 | 86 | 91 | 86 | 91 | ||||||||||||||||||
$ | 2,593 | $ | 2,456 | $ | 2,341 | $ | 2,408 | $ | 2,593 | $ | 2,685 | |||||||||||||
(1)Same station includes only the results of stations we owned and operated for the entire comparable period.
(2)Pro Forma results assume all acquisitions in 2024 occurred as of January 1, 2024.
Saga Communications, Inc. Selected Supplemental Financial Data For the Three and Six Months Ended June 30, 2025 and 2024 (amounts in 000’s) (Unaudited) | |||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||
June30, | June30, | ||||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||||
Reconciliation of GAAP operating income to station operating income (a non-GAAP financial measure) | |||||||||||||||||
Operating income (loss) | $ | 1,409 | $ | 2,143 | $ | (889 | ) | $ | (274 | ) | |||||||
Plus: | |||||||||||||||||
Corporate general and administrative | 3,074 | 3,004 | 6,241 | 6,087 | |||||||||||||
Other operating expense, net | 253 | 6 | 307 | 977 | |||||||||||||
Depreciation and amortization | 1,267 | 1,258 | 2,507 | 2,365 | |||||||||||||
Station operating income | $ | 6,003 | $ | 6,411 | $ | 8,166 | $ | 9,155 | |||||||||
Other financial data | |||||||||||||||||
Depreciation and amortization: | |||||||||||||||||
Radio Stations | $ | 1,224 | $ | 1,213 | $ | 2,507 | $ | 2,365 | |||||||||
Corporate | $ | 43 | $ | 45 | $ | 86 | $ | 91 | |||||||||
Compensation expense related to restricted stock awards | $ | 603 | (1) | $ | 520 | (1) | $ | 1,130 | (1) | $ | 973 | (1) | |||||
Other operating expense, net (2) | $ | 253 | $ | 6 | $ | 307 | $ | 977 | |||||||||
Other income, net (2) | $ | (1 | ) | $ | (1,133 | ) | $ | (24 | ) | $ | (1,133 | ) | |||||
Deferred income tax expense (benefit) (2) | $ | (125 | ) | $ | 140 | $ | (40 | ) | $ | 75 | |||||||
Acquisition of property and equipment (Capital Expenditures) | $ | 1,314 | (1) | $ | 1,524 | (1) | $ | 2,010 | (1) | $ | 2,574 | (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 June 30, 2025 (amounts in 000's) (Unaudited) | |||||||||||||||||||
Less: | Plus: | Trailing | |||||||||||||||||
12 Months Ended | 6 Months Ended | 6 Months Ended | Add: | 12MonthsEnded | |||||||||||||||
December31, | June30, | June30, | Pro Forma | June30, | |||||||||||||||
2024 | 2024 | 2025 | Acquisitions (2) | 2025 | |||||||||||||||
Reconciliation of GAAP Net Income to trailing 12 Month Consolidated Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA") (a non-GAAP financial measure) (1) | |||||||||||||||||||
Net income (loss) | $ | 3,460 | $ | 924 | $ | (447 | ) | $ | � | $ | 2,089 | ||||||||
Exclusions: | |||||||||||||||||||
Gain (loss) on sale of assets, net | (1,048 | ) | (977 | ) | (307 | ) | � | (378 | ) | ||||||||||
Other income, net | 2,474 | 1,719 | 622 | � | 1,377 | ||||||||||||||
Total exclusions | 1,426 | 742 | 315 | � | 999 | ||||||||||||||
Consolidated adjusted net income (loss) (1) | 2,034 | 182 | (762 | ) | � | 1,090 | |||||||||||||
Plus: | |||||||||||||||||||
Interest expense | 348 | 114 | 214 | � | 448 | ||||||||||||||
Income tax (benefit) expense | 1,110 | 375 | (200 | ) | � | 535 | |||||||||||||
Depreciation & amortization expense | 5,283 | 2,456 | 2,593 | � | 5,420 | ||||||||||||||
Non-cash compensation | 1,950 | 973 | 1,130 | � | 2,107 | ||||||||||||||
Trailing twelve month consolidated EBITDA (1) | $ | 10,725 | $ | 4,100 | $ | 2,975 | $ | � | $ | 9,600 | |||||||||
Total long-term debt, including current maturities | $ | 5,000 | |||||||||||||||||
Divided by trailing twelve month consolidated EBITDA (1) | 9,600 | ||||||||||||||||||
Leverage ratio | 0.52 |
(1)As defined in the Company's credit facility.
(2)Trailing Twelve Month Adjustment.
Saga Communications, Inc. Selected Supplemental Financial Data For the Three and Six Months Ended June 30, 2025 and 2024 (amounts in 000’s) (Unaudited) | ||||||||||||||||||||||||
Reconciliation of Actual Information to Same Station Operating Income | ||||||||||||||||||||||||
Adjustments | Adjustments | |||||||||||||||||||||||
Actual | For Acquisitions | Same Station | Actual | For Acquisitions | Same Station | |||||||||||||||||||
Three Months | and Dispositions | Three Months | Three Months | and Dispositions | Three Months | |||||||||||||||||||
Ended | Not Included in | Ended | Ended | Not Included in | Ended | |||||||||||||||||||
June30, | Entire Comparable | June30, | June30, | Entire Comparable | June30, | |||||||||||||||||||
2025 | Period | 2025 | 2024 | Period | 2024 | |||||||||||||||||||
Net operating revenue | $ | 28,229 | $ | (654 | ) | $ | 27,575 | $ | 29,716 | $ | (258 | ) | $ | 29,458 | ||||||||||
Station operating expense | 22,226 | (570 | ) | 21,656 | 23,305 | (180 | ) | 23,125 | ||||||||||||||||
Corporate general and administrative | 3,074 | - | 3,074 | 3,004 | (1 | ) | 3,003 | |||||||||||||||||
Depreciation and amortization | 1,267 | (109 | ) | 1,158 | 1,258 | (48 | ) | 1,210 | ||||||||||||||||
Other operating expense, net | 253 | - | 253 | 6 | - | 6 | ||||||||||||||||||
Operating income | $ | 1,409 | $ | 25 | $ | 1,434 | $ | 2,143 | $ | (29 | ) | $ | 2,114 | |||||||||||
Adjustments | Adjustments | |||||||||||||||||||||||
Actual | For Acquisitions | Same Station | Actual | For Acquisitions | Same Station | |||||||||||||||||||
Six Months | and Dispositions | Six Months | Six Months | and Dispositions | Six Months | |||||||||||||||||||
Ended | Not Included in | Ended | Ended | Not Included in | Ended | |||||||||||||||||||
June30, | Entire Comparable | June30, | June30, | Entire Comparable | June30, | |||||||||||||||||||
2025 | Period | 2025 | 2024 | Period | 2024 | |||||||||||||||||||
Net operating revenue | $ | 52,441 | $ | (1,247 | ) | $ | 51,194 | $ | 55,010 | $ | (268 | ) | $ | 54,742 | ||||||||||
Station operating expense | 44,189 | (1,191 | ) | 42,998 | 45,764 | (184 | ) | 45,580 | ||||||||||||||||
Corporate general and administrative | 6,241 | - | 6,241 | 6,087 | - | 6,087 | ||||||||||||||||||
Depreciation and amortization | 2,593 | (252 | ) | 2,341 | 2,456 | (48 | ) | 2,408 | ||||||||||||||||
Other operating expense, net | 307 | - | 307 | 977 | - | 977 | ||||||||||||||||||
Operating loss | $ | (889 | ) | $ | 196 | $ | (693 | ) | $ | (274 | ) | $ | (36 | ) | $ | (310 | ) |
Contact:
Samuel D. Bush
(313) 886-7070
