Home
Saga Communications Inc
Saga Communications, Inc. Reports 2nd Quarter 2025 Results
Business
Aug 7 2025
17 min read

Saga Communications, Inc. Reports 2nd Quarter 2025 Results

news images

GROSSE POINTE FARMS, Mich., Aug. 07, 2025 (GLOBE NEWSWIRE) -- Saga Communications, Inc. (Nasdaq - SGA) (the “Company” or “Saga”) today reported that net revenue decreased 5.0% to $28.2 million for the quarter ended June 30, 2025 compared to $29.7 million for the same period last year. Station operating expense decreased 4.6% for the quarter to $22.2 million compared to the same period last year. For the quarter, operating income was $1.4 million compared to $2.1 million for the same quarter last year and station operating income (a non-GAAP financial measure) decreased 6.4% to $6.0 million. Capital expenditures were $1.3 million for the quarter compared to $1.5 million for the same period last year. We had net income of $1.1 million for the quarter compared to net income of $2.5 million for the second quarter last year. Diluted earnings per share were $0.18 in the second quarter of 2025.

On a same station basis for the quarter ended June 30, 2025 net revenue decreased $1.5 million or 6.4% to $27.6 million and station operating expense decreased 6.4% to $21.7 million.

Net revenue decreased 4.7% to $52.4 million for the six-month period ended June 30, 2025 compared to $55.0 million for the same period last year. Station operating expense decreased 3.4% for the six-month period to $44.2 million compared to the same period last year. For the six-month period, we had an operating loss of $889 thousand compared to an operating loss of $274 thousand for the same period last year and station operating income (a non-GAAP financial measure) decreased 10.8% to $8.2 million. Capital expenditures for the six-month period were $2.0 million compared to $2.6 million for the same period last year. We had a net loss of $447 thousand for the six-month period compared to net income of $924 thousand for the same period last year. Diluted loss per share was $0.07 for the six-months of 2025.

On a same station basis for the six months ended June 30, 2025 net revenue decreased $2.6 million or 6.5% to $51.2 million from last year and station operating expense decreased 5.7% to $43.0 million.

Gross Revenue excluding political decreased 4.7% for both the quarter and six-month period ending June 30, 2025. Gross political revenue was $51 thousand and $288 thousand respectively for the second quarter in 2025 and 2024. Gross political revenue was $321 thousand for the six-month period ended June 30, 2025 compared to $598 thousand for the comparable period last year.

The Company paid a quarterly dividend of $0.25 per share on June 27, 2025. The aggregate amount of the quarterly dividend was approximately $1.6 million. To date Saga has paid over $138 million in dividends to shareholders since the first special dividend was paid in 2012 as well as has bought back over $58 million in Saga stock.   The Company intends to pay regular quarterly cash dividends in the future.

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 $24.9 million in cash and short-term investments as of June 30, 2025 and $27.3 million as of August 4, 2025. The Company expects to spend approximately $3.0 – $3.5 million for capital expenditures during 2025.

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 SagaIR@sagacom.com. 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 www.sagacom.com.



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

 

 

June 30, 

 

June 30, 

 

    

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 

 

    

 

 

 

 

 

 

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

 

 

 

June 30, 

 

 

     

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

 

 

June 30, 

 

June 30, 

 

June 30, 

 

 

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

 

 

June 30, 

 

June 30, 

 

June 30, 

 

 

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

 

 

June 30, 

 

June 30, 

 

June 30, 

 

 

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

 

 

June 30, 

 

June 30, 

 

June 30, 

 

 

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

 

 

 

June 30, 

 

June 30, 

 

 

    

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:

 

12 Months Ended

 

 

December 31, 

 

June 30, 

 

June 30, 

 

Pro Forma

 

June 30, 

 

 

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

 

 

June 30, 

 

Entire Comparable

 

June 30, 

 

June 30, 

 

Entire Comparable

 

June 30, 

 

 

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

 

 

June 30, 

 

Entire Comparable

 

June 30, 

 

June 30, 

 

Entire Comparable

 

June 30, 

 

 

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