Original text
Rate this translation
Your feedback will be used to help improve Google Translate
Home
Saga Communications Inc
Saga Communications, Inc. Reports 3rd Quarter 2025 Results
Business
Nov 6 2025
18 min read

Saga Communications, Inc. Reports 3rd Quarter 2025 Results

news images

GROSSE POINTE FARMS, Mich., Nov. 06, 2025 (GLOBE NEWSWIRE) -- Saga Communications, Inc. (Nasdaq - SGA) (the “Company” or “Saga”) today reported that net revenue decreased 1.8% to $28.2 million for the quarter ended September 30, 2025 compared to $28.7 million for the same period last year. Station operating expense increased $2.0 million or 8.7% for the quarter to $24.7 million compared to the same period last year. This was primarily the result of an industry wide settlement with two music licensing organizations (ASCAP and BMI) resulting in a retroactive rate adjustment of approximately $2.1 million covering the period from January 1, 2022 to the quarter ended September 30, 2025. Station operating expense would have decreased $120 thousand or 0.5% for the quarter without this settlement. For the quarter, the Company had an operating loss of $626 thousand compared to operating income of $1.6 million for the same quarter last year and station operating income (a non-GAAP financial measure) decreased $2.5 million to $3.5 million. Without the settlement the operating loss would have been operating income of $1.5 million compared to $1.6 million and station operating income would have been $5.6 compared to $6.0 million for the same quarter last year. Capital expenditures were $600 thousand for the quarter ended September 30, 2025 which was flat with the same period last year. The Company had a net loss of $532 thousand for the quarter compared to net income of $1.3 million for the third quarter last year. Diluted loss per share was $0.08 in the third quarter of 2025. The Company would have reported net income for the quarter without the music licensing settlement.

Net revenue decreased 3.7% to $80.6 million for the nine-month period ended September 30, 2025 compared to $83.7 million for the same period last year. Station operating expense increased $390 thousand or 0.6% for the nine-month period to $68.9 million compared to the same period last year. For the nine-month period, we had an operating loss of $1.5 million compared to operating income of $1.4 million and station operating income (a non-GAAP financial measure) decreased 23.0% to $11.7 million. Capital expenditures for the nine-months were $2.6 million compared to $3.2 million for the same period last year. We had a net loss of $979 thousand for the nine-month period compared to net income of $2.2 million for the same period last year. Diluted loss per share was $0.15 for the nine-month period in 2025. Without the impact of the music licensing settlement mentioned above the Company would have reported a reduction in station operating expense of $1.7 million. Operating income would have been $574 thousand and station operating income would have decreased 9.2% to $13.8 million for the nine-month period.

On a same station basis for the nine months ended September 30, 2025 net revenue decreased 4.8% to $78.8 million from last year and station operating expense decreased 0.8% to $67.1 million. Without the music licensing settlement station operating expense would have decreased 3.9% or $2.6 million for the nine-month period.

The Company had $73 thousand in gross political revenue for the quarter ended September 30, 2025 compared to $677 thousand for the same period last year. For the nine-month period ended September 30, 2025 gross political revenue was $395 thousand compared to $1.3 million for the same period last year. Gross revenue would have been flat for the three-month period and down 3.2% for the nine-month period excluding political revenue when compared to the same periods last year.

On October 17, 2025 the Company entered into an agreement to sell telecommunications towers and related property and other assets located at 22 sites for a total cash purchase price of approximately $10.7 million. Sales proceeds, net of brokerage commissions and certain adjustments in the amount of approximately $8.7 million were paid to the Company, with the remaining cash proceeds of $1.8 million (representing 4 sites) being deposited into an escrow account pending final landlord consents to assign the ground leases where the towers are located.

The Company paid a quarterly dividend of $0.25 per share on September 19, 2025. The aggregate amount of the quarterly dividend was approximately $1.6 million. To date Saga has paid over $140 million in dividends to shareholders since the first special dividend was paid in 2012. The Company intends to pay regular quarterly cash dividends in the future. Consistent with its strategic objective of maintaining a strong balance sheet and with returning value to our shareholders, the Board of Directors will also continue to consider declaring special cash dividends, variable dividends and stock buybacks in the future.

The Company’s balance sheet reflects $26.3 million in cash and short-term investments as of September 30, 2025 and $34.2 million as of November 3, 2025. The Company expects to spend approximately $3.25 – $3.75 million for capital expenditures during 2025.

Saga’s 2025 Third Quarter conference call will be held on Thursday, November 6, 2025 at 11:00 a.m. Eastern time. The dial-in number for the call is (973) 528-0008. Enter conference code 442000. 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 November 6, 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 “proforma” 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 proforma 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,” “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 provides radio, digital, e-commerce, local on-line news and non-traditional revenue initiatives. Saga operates in 28 markets and provides services to national, regional and local advertisers to meet their growing advertising needs. For additional information, contact us at (313) 886-7070 or visit our website at www.sagacom.com.

Contact:
Samuel D. Bush
(313) 886-7070

Saga Communications, Inc.
Selected Consolidated Financial Data
For the Three and Nine Months Ended
September 30, 2025 and 2024
(amounts in 000’s except per share data)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

 

 

2025

 

2024

 

2025

 

2024

Operating Results

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

 

$

28,166

 

 

$

28,694

 

 

$

80,607

 

 

$

83,704

 

Station operating expense

 

 

24,674

 

 

 

22,709

 

 

 

68,863

 

 

 

68,473

 

Corporate general and administrative

 

 

2,820

 

 

 

2,900

 

 

 

9,061

 

 

 

8,987

 

Depreciation and amortization

 

 

1,307

 

 

 

1,391

 

 

 

3,900

 

 

 

3,847

 

Other operating (income) expense, net

 

 

(9

)

 

 

49

 

 

 

298

 

 

 

1,026

 

Operating (loss) income

 

 

(626

)

 

 

1,645

 

 

 

(1,515

)

 

 

1,371

 

Interest expense

 

 

108

 

 

 

121

 

 

 

322

 

 

 

235

 

Interest income

 

 

(216

)

 

 

(255

)

 

 

(648

)

 

 

(809

)

Other income

 

 

(81

)

 

 

(78

)

 

 

(105

)

 

 

(1,211

)

(Loss) income before income tax expense

 

 

(437

)

 

 

1,857

 

 

 

(1,084

)

 

 

3,156

 

Income tax (benefit) expense

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

290

 

 

 

415

 

 

 

130

 

 

 

715

 

Deferred

 

 

(195

)

 

 

175

 

 

 

(235

)

 

 

250

 

 

 

 

95

 

 

 

590

 

 

 

(105

)

 

 

965

 

Net (loss) income

 

$

(532

)

 

$

1,267

 

 

$

(979

)

 

$

2,191

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.08

)

 

$

0.20

 

 

$

(0.15

)

 

$

0.35

 

Diluted

 

$

(0.08

)

 

$

0.20

 

 

$

(0.15

)

 

$

0.35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares

 

 

6,164

 

 

 

6,075

 

 

 

6,156

 

 

 

6,070

 

Weighted average common and common equivalent shares

 

 

6,164

 

 

 

6,075

 

 

 

6,156

 

 

 

6,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

September 30,

 

2025

 

2024

Balance Sheet Data

 

 

 

 

 

Working capital

$

31,951

 

$

30,048

Net fixed assets

$

47,154

 

$

52,721

Net intangible assets and other assets

$

120,864

 

$

122,086

Total assets

$

218,352

 

$

223,210

Long-term debt

$

5,000

 

$

5,000

Stockholders' equity

$

162,057

 

$

165,992


Saga Communications, Inc.
Selected Consolidated Financial Data
For the Nine Months Ended
September 30, 2025 and 2024
(amounts in 000’s except per share data)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

2025

 

2024

 

 

 

(Unaudited)

 

 

 

(In thousands)

 

Statement of Cash Flows

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net (loss) income

 

$

(979

)

 

$

2,191

 

 

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

 

3,900

 

 

 

3,847

 

 

Deferred income tax (benefit) expense

 

 

(235

)

 

 

250

 

 

Amortization of deferred costs

 

 

24

 

 

 

27

 

 

Compensation expense related to restricted stock awards

 

 

1,648

 

 

 

1,447

 

 

Provision for credit losses

 

 

372

 

 

 

832

 

 

Loss on sale of assets, net

 

 

298

 

 

 

1,026

 

 

(Gain) on insurance claims

 

 

(105

)

 

 

(78

)

 

Other (gain), net

 

 

 

 

 

(1,133

)

 

Barter (revenue) expense, net

 

 

(147

)

 

 

(20

)

 

Deferred and other compensation

 

 

(106

)

 

 

(165

)

 

Changes in assets and liabilities, net of acquisition of AR:

 

 

 

 

 

 

 

Decrease in current assets

 

 

68

 

 

 

1,016

 

 

Increase in accounts payable, accrued expenses, and other liabilities

 

 

744

 

 

 

901

 

 

Total adjustments

 

 

6,461

 

 

 

7,950

 

 

Net cash provided by operating activities

 

 

5,482

 

 

 

10,141

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Purchase of short-term investments

 

 

(9,031

)

 

 

(12,993

)

 

Redemption of short-term investments

 

 

9,031

 

 

 

15,104

 

 

Acquisition of property and equipment (Capital Expenditures)

 

 

(2,600

)

 

 

(3,199

)

 

Acquisition of broadcast properties

 

 

 

 

 

(5,711

)

 

Proceeds from sale and disposal of assets

 

 

37

 

 

 

176

 

 

Proceeds from insurance claims, redemption of investments and other

 

 

105

 

 

 

1,221

 

 

Other investing activities

 

 

 

 

 

(2

)

 

Net cash used in investing activities

 

 

(2,458

)

 

 

(5,404

)

 

Cash flows from financing activities:

 

 

 

 

 

 

 

Proceeds from long-term debt

 

 

 

 

 

5,000

 

 

Cash dividends paid

 

 

(4,824

)

 

 

(19,391

)

 

Purchase of treasury shares

 

 

 

 

 

(11

)

 

Net cash used in financing activities

 

 

(4,824

)

 

 

(14,402

)

 

Net decrease in cash and cash equivalents

 

 

(1,800

)

 

 

(9,665

)

 

Cash and cash equivalents, beginning of period

 

 

18,860

 

 

 

29,582

 

 

Cash and cash equivalents, end of period

 

$

17,060

 

 

$

19,917

 

 


Saga Communications, Inc.
Selected Supplemental Financial Data
For the Three Months Ended
September 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

 

 

September 30,

 

September 30,

 

September 30,

 

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

Operating Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

 

$

28,166

 

 

$

28,694

 

 

$

28,166

 

 

$

28,694

 

$

28,166

 

 

$

28,694

 

Station operating expense

 

 

24,674

 

 

 

22,709

 

 

 

24,674

 

 

 

22,709

 

 

24,674

 

 

 

22,709

 

Corporate general and administrative

 

 

2,820

 

 

 

2,900

 

 

 

2,820

 

 

 

2,900

 

 

2,820

 

 

 

2,900

 

Depreciation and amortization

 

 

1,307

 

 

 

1,391

 

 

 

1,307

 

 

 

1,391

 

 

1,307

 

 

 

1,391

 

Other operating (income) expense, net

 

 

(9

)

 

 

49

 

 

 

(9

)

 

 

49

 

 

(9

)

 

 

49

 

Operating (loss) income

 

 

(626

)

 

 

1,645

 

 

$

(626

)

 

$

1,645

 

 

(626

)

 

 

1,645

 

Interest expense

 

 

108

 

 

 

121

 

 

 

 

 

 

 

 

 

108

 

 

 

121

 

Interest income

 

 

(216

)

 

 

(255

)

 

 

 

 

 

 

 

 

(216

)

 

 

(255

)

Other income

 

 

(81

)

 

 

(78

)

 

 

 

 

 

 

 

 

(81

)

 

 

(78

)

(Loss) income before income tax expense

 

 

(437

)

 

 

1,857

 

 

 

 

 

 

 

 

 

(437

)

 

 

1,857

 

Income tax (benefit) expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

290

 

 

 

415

 

 

 

 

 

 

 

 

 

290

 

 

 

415

 

Deferred

 

 

(195

)

 

 

175

 

 

 

 

 

 

 

 

 

(195

)

 

 

175

 

 

 

 

95

 

 

 

590

 

 

 

 

 

 

 

 

 

95

 

 

 

590

 

Net (loss) income

 

$

(532

)

 

$

1,267

 

 

 

 

 

 

 

 

$

(532

)

 

$

1,267

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.08

)

 

$

0.20

 

 

 

 

 

 

 

 

$

(0.08

)

 

$

0.20

 

Diluted

 

$

(0.08

)

 

$

0.20

 

 

 

 

 

 

 

 

$

(0.08

)

 

$

0.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares

 

 

6,164

 

 

 

6,075

 

 

 

 

 

 

 

 

 

6,164

 

 

 

6,075

 

Weighted average common and common equivalent shares

 

 

6,164

 

 

 

6,075

 

 

 

 

 

 

 

 

 

6,164

 

 

 

6,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual

 

Same Station (1)

 

Pro Forma (2)

 

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

 

 

September 30,

 

September 30,

 

September 30,

 

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

Depreciation and amortization by segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Radio Stations

 

$

1,263

 

 

$

1,325

 

 

$

1,263

 

 

$

1,325

 

$

1,263

 

 

$

1,325

 

Corporate

 

 

44

 

 

 

66

 

 

 

44

 

 

 

66

 

 

44

 

 

 

66

 

 

 

$

1,307

 

 

$

1,391

 

 

$

1,307

 

 

$

1,391

 

$

1,307

 

 

$

1,391

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

_________________________

(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 Nine Months Ended
September 30, 2025 and 2024
(amounts in 000’s, except per share data)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual

 

Same Station (1)

 

Pro Forma (2)

 

 

Nine Months Ended

 

Nine Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

 

September 30,

 

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

Operating Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

 

$

80,607

 

 

$

83,704

 

 

$

78,808

 

 

$

82,742

 

$

80,607

 

 

$

84,872

 

Station operating expense

 

 

68,863

 

 

 

68,473

 

 

 

67,074

 

 

 

67,627

 

 

68,863

 

 

 

69,388

 

Corporate general and administrative

 

 

9,061

 

 

 

8,987

 

 

 

9,061

 

 

 

8,987

 

 

9,061

 

 

 

8,987

 

Depreciation and amortization

 

 

3,900

 

 

 

3,847

 

 

 

3,520

 

 

 

3,661

 

 

3,900

 

 

 

4,076

 

Other operating expense

 

 

298

 

 

 

1,026

 

 

 

298

 

 

 

1,024

 

 

298

 

 

 

1,026

 

Operating (loss) income

 

 

(1,515

)

 

 

1,371

 

 

$

(1,145

)

 

$

1,443

 

 

(1,515

)

 

 

1,395

 

Interest expense

 

 

322

 

 

 

235

 

 

 

 

 

 

 

 

 

322

 

 

 

366

 

Interest income

 

 

(648

)

 

 

(809

)

 

 

 

 

 

 

 

 

(648

)

 

 

(809

)

Other income

 

 

(105

)

 

 

(1,211

)

 

 

 

 

 

 

 

 

(105

)

 

 

(1,211

)

(Loss) income before income tax expense

 

 

(1,084

)

 

 

3,156

 

 

 

 

 

 

 

 

 

(1,084

)

 

 

3,049

 

Income tax (benefit) expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

130

 

 

 

715

 

 

 

 

 

 

 

 

 

130

 

 

 

690

 

Deferred

 

 

(235

)

 

 

250

 

 

 

 

 

 

 

 

 

(235

)

 

 

246

 

 

 

 

(105

)

 

 

965

 

 

 

 

 

 

 

 

 

(105

)

 

 

936

 

Net (loss) income

 

$

(979

)

 

$

2,191

 

 

 

 

 

 

 

 

$

(979

)

 

$

2,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.15

)

 

$

0.35

 

 

 

 

 

 

 

 

$

(0.15

)

 

$

0.34

 

Diluted

 

$

(0.15

)

 

$

0.35

 

 

 

 

 

 

 

 

$

(0.15

)

 

$

0.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares

 

 

6,156

 

 

 

6,070

 

 

 

 

 

 

 

 

 

6,156

 

 

 

6,070

 

Weighted average common and common equivalent shares

 

 

6,156

 

 

 

6,070

 

 

 

 

 

 

 

 

 

6,156

 

 

 

6,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual

 

Same Station (1)

 

Pro Forma (2)

 

 

Nine Months Ended

 

Nine Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

 

September 30,

 

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

Depreciation and amortization by segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Radio Stations

 

$

3,770

 

 

$

3,690

 

 

$

3,390

 

 

$

3,504

 

$

3,770

 

 

$

3,919

 

Corporate

 

 

130

 

 

 

157

 

 

 

130

 

 

 

157

 

 

130

 

 

 

157

 

 

 

$

3,900

 

 

$

3,847

 

 

$

3,520

 

 

$

3,661

 

$

3,900

 

 

$

4,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

___________________

(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 Nine Months Ended
September 30, 2025 and 2024
(amounts in 000’s)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2025

 

2024

 

2025

 

2024

 

Reconciliation of GAAP operating income to station operating income (a non-GAAP financial measure)

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) income

 

$

(626

)

 

$

1,645

 

 

$

(1,515

)

 

$

1,371

 

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate general and administrative

 

 

2,820

 

 

 

2,900

 

 

 

9,061

 

 

 

8,987

 

 

Other operating (income) expense, net

 

 

(9

)

 

 

49

 

 

 

298

 

 

 

1,026

 

 

Depreciation and amortization

 

 

1,307

 

 

 

1,391

 

 

 

3,900

 

 

 

3,847

 

 

Station operating income

 

$

3,492

 

 

$

5,985

 

 

$

11,744

 

 

$

15,231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other financial data

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

Radio Stations

 

$

1,263

 

 

$

1,325

 

 

$

3,770

 

 

$

3,690

 

 

Corporate

 

$

44

 

 

$

66

 

 

$

130

 

 

$

157

 

 

Compensation expense related to restricted stock awards

 

$

518

 

 

$

474

 

 

$

1,648

 

(1)

$

1,447

 

(1)

Other operating (income) expense, net(2)

 

$

(9

)

 

$

49

 

 

$

298

 

 

$

1,026

 

 

Other income, net(2)

 

$

(81

)

 

$

(78

)

 

$

(105

)

 

$

(1,211

)

 

Deferred income tax (benefit) expense(2)

 

$

(195

)

 

$

175

 

 

$

(235

)

 

$

250

 

 

Acquisition of property and equipment (Capital Expenditures)

 

$

590

 

 

$

625

 

 

$

2,600

 

(1)

$

3,199

 

(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
September 30, 2025
(amounts in 000's)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

 

Plus:

 

 

 

 

Trailing

 

 

 

12 Months Ended

 

9 Months Ended

 

9 Months Ended

 

Add:

 

12 Months Ended

 

 

 

December 31,

 

September 30,

 

September 30,

 

Pro Forma

 

September 30,

 

 

 

2024

 

2024

 

2025

 

Acquisitions(2)

 

2025

 

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)

 

$

3,460

 

 

$

2,191

 

 

$

(979

)

 

$

 

$

290

 

 

Exclusions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on sale of assets, net

 

 

(1,048

)

 

 

(1,026

)

 

 

(298

)

 

 

 

 

(320

)

 

Other income, net

 

 

2,474

 

 

 

2,040

 

 

 

795

 

 

 

 

 

1,229

 

 

Total exclusions

 

 

1,426

 

 

 

1,014

 

 

 

497

 

 

 

 

 

909

 

 

Consolidated adjusted net income (loss)(1)

 

 

2,034

 

 

 

1,177

 

 

 

(1,476

)

 

 

 

 

(619

)

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

348

 

 

 

235

 

 

 

322

 

 

 

 

 

435

 

 

Income tax (benefit) expense

 

 

1,110

 

 

 

965

 

 

 

(105

)

 

 

 

 

40

 

 

Depreciation & amortization expense

 

 

5,283

 

 

 

3,847

 

 

 

3,900

 

 

 

 

 

5,336

 

 

Non-cash compensation

 

 

1,950

 

 

 

1,447

 

 

 

1,648

 

 

 

 

 

2,151

 

 

Trailing twelve month consolidated EBITDA(1)

 

$

10,725

 

 

$

7,671

 

 

$

4,289

 

 

$

 

$

7,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total long-term debt, including current maturities

 

 

 

 

 

 

 

 

 

 

 

 

 

$

5,000

 

 

Divided by trailing twelve month consolidated EBITDA(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,343

 

 

Leverage ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

____________

(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 Nine Months Ended
September 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

 

 

September 30,

 

Entire Comparable

 

September 30,

 

September 30,

 

Entire Comparable

 

September 30,

 

 

2025

 

Period

 

2025

 

2024

 

Period

 

2024

Net operating revenue

 

$

28,166

 

 

$

-

 

 

$

28,166

 

 

$

28,694

 

$

-

 

 

$

28,694

Station operating expense

 

 

24,674

 

 

 

-

 

 

 

24,674

 

 

 

22,709

 

 

-

 

 

 

22,709

Corporate general and administrative

 

 

2,820

 

 

 

-

 

 

 

2,820

 

 

 

2,900

 

 

-

 

 

 

2,900

Depreciation and amortization

 

 

1,307

 

 

 

-

 

 

 

1,307

 

 

 

1,391

 

 

-

 

 

 

1,391

Other operating (income) expense, net

 

 

(9

)

 

 

-

 

 

 

(9

)

 

 

49

 

 

-

 

 

 

49

Operating (loss) income

 

$

(626

)

 

$

-

 

 

$

(626

)

 

$

1,645

 

$

-

 

 

$

1,645

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

Adjustments

 

 

 

 

Actual

 

For Acquisitions

 

Same Station

 

Actual

 

For Acquisitions

 

Same Station

 

 

Nine Months

 

and Dispositions

 

Nine Months

 

Nine Months

 

and Dispositions

 

Nine Months

 

 

Ended

 

Not Included in

 

Ended

 

Ended

 

Not Included in

 

Ended

 

 

September 30,

 

Entire Comparable

 

September 30,

 

September 30,

 

Entire Comparable

 

September 30,

 

 

2025

 

Period

 

2025

 

2024

 

Period

 

2024

Net operating revenue

 

$

80,607

 

 

$

(1,799

)

 

$

78,808

 

 

$

83,704

 

$

(962

)

 

$

82,742

Station operating expense

 

 

68,863

 

 

 

(1,789

)

 

 

67,074

 

 

 

68,473

 

 

(846

)

 

 

67,627

Corporate general and administrative

 

 

9,061

 

 

 

-

 

 

 

9,061

 

 

 

8,987

 

 

-

 

 

 

8,987

Depreciation and amortization

 

 

3,900

 

 

 

(380

)

 

 

3,520

 

 

 

3,847

 

 

(186

)

 

 

3,661

Other operating (income) expense, net

 

 

298

 

 

 

-

 

 

 

298

 

 

 

1,026

 

 

(2

)

 

 

1,024

Operating (loss) income

 

$

(1,515

)

 

$

370

 

 

$

(1,145

)

 

$

1,371

 

$

72

 

 

$

1,443