| Mediaco Holding Inc. (MDIA) |
| Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 | Q4-CY2013 |
| Balance Sheet Date | | 2025-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fiscal Period | | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Revenue | | 35,398,000$ | 31,245,000$ | 28,030,000$ | 32,804,000$ | 29,859,000$ | 26,202,000$ | 6,706,000$ | 6,529,000$ | 6,447,000$ | 12,080,000$ | 7,335,000$ | 9,681,000$ | 8,270,000$ | 12,531,000$ | 8,113,000$ | (212,000$) | 17,820,000$ | 14,376,000$ | 9,743,000$ | 11,120,000$ | 9,360,000$ | 6,996,000$ | 11,785,000$ | 10,347,000$ | 11,007,000$ | 16,334,000$ | 8,146,000$ | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | 13.29% | 11.47% | (14.55%) | 9.86% | 13.96% | 290.73% | 2.71% | 1.27% | (46.63%) | 64.69% | (24.23%) | 17.06% | (34.00%) | 54.46% | 3,926.89% | (101.19%) | 23.96% | 47.55% | (12.38%) | 18.80% | 33.79% | (40.64%) | 13.90% | (6.00%) | (32.61%) | 100.52% | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | 18.55% | 19.25% | 317.98% | 402.44% | 363.15% | 116.90% | (8.58%) | (32.56%) | (22.04%) | (3.60%) | (9.59%) | 4,666.51% | (53.59%) | (12.83%) | (16.73%) | (101.91%) | 90.39% | 105.49% | (17.33%) | 7.47% | (14.96%) | (57.17%) | 44.67% | | | | | | | | | | | | | | | | | | | | | | | | | |
| Cost Of Revenue | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | | | | | | | | | | | | | | | | | | | | | |
| Gross Profit | | 35,398,000$ | 31,245,000$ | 28,030,000$ | 32,804,000$ | 29,859,000$ | 26,202,000$ | 6,706,000$ | 6,529,000$ | 6,447,000$ | 12,080,000$ | 7,335,000$ | 9,681,000$ | 8,270,000$ | 12,531,000$ | 8,113,000$ | (212,000$) | 17,820,000$ | 14,376,000$ | 9,743,000$ | 11,120,000$ | 9,360,000$ | 6,996,000$ | 11,785,000$ | 10,347,000$ | 11,007,000$ | 16,334,000$ | 8,146,000$ | | | | | | | | | | | | | | | | | | | | | |
| Gross Margin | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | | | | | | | | | | | | | | | | | | | | | |
| Operating Expenses | | 42,489,000$ | 38,030,000$ | 32,713,000$ | 37,344,000$ | 36,732,000$ | 39,528,000$ | 10,173,000$ | 9,330,000$ | 8,411,000$ | 12,196,000$ | 9,241,000$ | 9,451,000$ | 8,542,000$ | 12,763,000$ | 9,225,000$ | 813,000$ | 16,030,000$ | 10,569,000$ | 10,377,000$ | 10,763,000$ | 9,965,000$ | 8,583,000$ | 11,649,000$ | 12,493,000$ | 8,952,000$ | 12,587,000$ | 7,229,000$ | | | | | | | | | | | | | | | | | | | | | |
| Operating Income | | (7,091,000$) | (6,785,000$) | (4,683,000$) | (4,540,000$) | (6,873,000$) | (13,326,000$) | (3,467,000$) | (2,801,000$) | (1,964,000$) | (116,000$) | (1,906,000$) | 230,000$ | (272,000$) | (232,000$) | (1,112,000$) | (1,025,000$) | 1,790,000$ | 3,807,000$ | (634,000$) | 357,000$ | (605,000$) | (1,587,000$) | 136,000$ | (2,146,000$) | 2,055,000$ | 3,747,000$ | 917,000$ | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | (20.03%) | (21.72%) | (16.71%) | (13.84%) | (23.02%) | (50.86%) | (51.70%) | (42.90%) | (30.46%) | (.96%) | (25.99%) | 2.38% | (3.29%) | (1.85%) | (13.71%) | 483.49% | 10.05% | 26.48% | (6.51%) | 3.21% | (6.46%) | (22.68%) | 1.15% | (20.74%) | 18.67% | 22.94% | 11.26% | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | 3,754,000$ | 3,945,000$ | 3,274,000$ | 3,782,000$ | 136,000$ | 120,000$ | 87,000$ | 116,000$ | 103,000$ | 1,308,000$ | 1,666,000$ | 1,929,000$ | 2,077,000$ | (427,000$) | 2,895,000$ | 2,701,000$ | 2,538,000$ | 2,565,000$ | 2,411,000$ | 2,279,000$ | 2,238,000$ | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income Before Tax | | (17,609,000$) | (8,521,000$) | (8,326,000$) | (4,532,000$) | 55,268,000$ | (48,125,000$) | (3,593,000$) | (2,809,000$) | (2,069,000$) | (355,000$) | (1,880,000$) | (2,171,000$) | (1,938,000$) | (2,161,000$) | (3,189,000$) | (598,000$) | (1,105,000$) | 1,025,000$ | (3,172,000$) | (2,208,000$) | (3,016,000$) | (3,866,000$) | (2,102,000$) | (2,967,000$) | 2,055,000$ | 3,747,000$ | 917,000$ | | 1,255,000$ | | | | | | | | | | | | | | | | | | | |
| Tax Expenses | | 282,000$ | 279,000$ | 280,000$ | (288,000$) | 342,000$ | 182,000$ | 84,000$ | 74,000$ | 84,000$ | 75,000$ | 75,000$ | 109,000$ | 78,000$ | 76,000$ | 73,000$ | 102,000$ | 83,000$ | 82,000$ | 81,000$ | 1,707,000$ | (22,000$) | 14,493,000$ | (617,000$) | (483,000$) | 613,000$ | 1,227,000$ | 289,000$ | | | | | | | | | | | | | | | | | | | | | |
| Net Income | | (17,891,000$) | (7,390,000$) | (8,606,000$) | (4,244,000$) | 54,926,000$ | (48,307,000$) | (3,677,000$) | (2,787,000$) | (2,316,000$) | (421,000$) | (2,107,000$) | 40,761,000$ | (2,651,000$) | (2,903,000$) | (4,293,000$) | (2,584,000$) | (1,188,000$) | 943,000$ | (3,253,000$) | (3,915,000$) | (2,994,000$) | (18,359,000$) | (1,485,000$) | (2,484,000$) | 1,442,000$ | 2,520,000$ | 628,000$ | | 1,255,000$ | | | | | | | | | | | | | | | | | | | |
| Profit Margin | | (50.54%) | (23.65%) | (30.70%) | (12.94%) | 183.95% | (184.36%) | (54.83%) | (42.69%) | (35.92%) | (3.49%) | (28.73%) | 421.04% | (32.06%) | (23.17%) | (52.92%) | 1,218.87% | (6.67%) | 6.56% | (33.39%) | (35.21%) | (31.99%) | (262.42%) | (12.60%) | (24.01%) | 13.10% | 15.43% | 7.71% | | | | | | | | | | | | | | | | | | | | | |
| TTM | | (29.91%) | 28.45% | (5.33%) | (1.36%) | .22% | (124.42%) | (28.97%) | (23.56%) | 101.05% | 95.23% | 87.53% | 80.10% | (43.31%) | (28.67%) | (17.76%) | (14.58%) | (13.97%) | (20.67%) | (76.63%) | (68.14%) | (65.79%) | (52.04%) | (.01%) | 4.60% | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Minority | | 0$ | 278,000$ | 197,000$ | 1,306,000$ | 639,000$ | 828,000$ | 723,000$ | 627,000$ | 602,000$ | 596,000$ | 590,000$ | 874,000$ | 838,000$ | 780,000$ | 838,000$ | 740,000$ | 709,000$ | 669,000$ | 634,000$ | 557,000$ | 534,000$ | 528,000$ | 529,000$ | 110,000$ | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | (17,891,000$) | (9,078,000$) | (8,803,000$) | (5,550,000$) | 54,287,000$ | (49,263,000$) | (4,400,000$) | (3,414,000$) | (2,918,000$) | (1,017,000$) | (2,697,000$) | 39,887,000$ | (3,489,000$) | (3,683,000$) | (5,131,000$) | (3,324,000$) | (1,897,000$) | 274,000$ | (3,887,000$) | (4,472,000$) | (3,528,000$) | (18,887,000$) | (2,014,000$) | (2,594,000$) | 1,442,000$ | 2,520,000$ | 628,000$ | | 1,255,000$ | | | | | | | | | | | | | | | | | | | |
| QoQ% | | (97.08%) | (3.12%) | (58.61%) | (110.22%) | 210.20% | (1,019.61%) | (28.88%) | (17.00%) | (186.92%) | 62.29% | (106.76%) | 1,243.22% | 5.27% | 28.22% | (54.36%) | (75.22%) | (792.34%) | 107.05% | 13.08% | (26.76%) | 81.32% | (837.79%) | 22.36% | (279.89%) | (42.78%) | 301.27% | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | (132.96%) | 81.57% | (100.07%) | (62.57%) | 1,960.42% | (4,743.95%) | (63.14%) | (108.56%) | 16.37% | 72.39% | 47.44% | 1,299.97% | (83.92%) | (1,444.16%) | (32.00%) | 25.67% | 46.23% | 101.45% | (93.00%) | (72.40%) | (344.66%) | (849.48%) | (420.70%) | | 14.90% | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings Per Share, Basic | | (0.22$) | (0.11$) | (0.12$) | (0.07$) | 0.73$ | (0.75$) | (0.18$) | (0.14$) | (0.12$) | (0.04$) | (0.11$) | 1.87$ | (0.21$) | (0.47$) | (0.68$) | (0.23$) | (0.26$) | 0.04$ | (546.31$) | (629.86$) | (497.18$) | (2,661.64$) | (284.30$) | (0.30$) | 865.03$ | 1,511.70$ | 376.72$ | | | | | | | | | | | | | | | | | | | | | |
| Earnings Per Share, Diluted | | (0.22$) | (0.11$) | (0.12$) | (0.09$) | 0.64$ | (0.75$) | (0.18$) | (0.14$) | (0.12$) | (0.04$) | (0.11$) | 1.87$ | (0.21$) | (0.47$) | (0.68$) | (0.15$) | (263.44$) | 0.04$ | (546.31$) | (629.86$) | (497.18$) | (2,661.64$) | (284.30$) | (0.30$) | 865.03$ | 1,511.70$ | 376.72$ | | | | | | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Basic | | 0.03$ | (0.04$) | 0.03$ | 0.14$ | (0.09$) | (0.39$) | 0.02$ | (0.08$) | (0.01$) | (0.19$) | 0.03$ | (0.12$) | 0.05$ | (0.10$) | 0.62$ | (0.01$) | 0.46$ | (0.13$) | 52.28$ | (353.24$) | (967.87$) | 152.76$ | (248.45$) | | 1,477.50$ | 1,398.92$ | 2,104.38$ | | | | | | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 0.03$ | (0.04$) | 0.03$ | 0.16$ | (0.08$) | (0.39$) | 0.02$ | (0.08$) | (0.01$) | (0.19$) | 0.03$ | (0.12$) | 0.05$ | (0.10$) | 0.62$ | (0.01$) | 455.21$ | (0.12$) | 52.28$ | (353.24$) | (967.87$) | 152.76$ | (248.45$) | | 1,477.50$ | 1,398.92$ | 2,104.38$ | | | | | | | | | | | | | | | | | | | | | |
| Average Shares, Basic | | 81,724,000 | 79,719,000 | 74,452,000 | 74,510,000 | 74,271,000 | 65,415,000 | 25,080,000 | 25,126,000 | 24,713,000 | 24,947,000 | 24,718,000 | 21,301,000 | 16,853,000 | 7,808,000 | 7,558,000 | 14,472,885 | 7,201,000 | 7,187,000 | 7,115 | 7,100 | 7,096 | 7,096 | 7,084 | 8,776,199 | 1,667 | 1,667 | 1,667 | | | | | | | | | | | | | | | | | | | | | |
| Average Shares, Diluted | | 81,724,000 | 79,719,000 | 74,452,000 | 64,604,000 | 84,177,000 | 65,415,000 | 25,080,000 | 25,126,000 | 24,713,000 | 24,947,000 | 24,718,000 | 21,301,000 | 16,853,000 | 7,808,000 | 7,558,000 | 21,487,684 | 7,201 | 7,366,000 | 7,115 | 7,100 | 7,096 | 7,096 | 7,084 | 8,776,199 | 1,667 | 1,667 | 1,667 | | | | | | | | | | | | | | | | | | | | | |
| EBIT | | (17,609,000$) | (8,521,000$) | (4,572,000$) | (587,000$) | 58,542,000$ | (44,343,000$) | (3,457,000$) | (2,689,000$) | (1,982,000$) | (239,000$) | (1,777,000$) | (863,000$) | (272,000$) | (232,000$) | (1,112,000$) | (1,025,000$) | 1,790,000$ | 3,726,000$ | (634,000$) | 357,000$ | (605,000$) | (1,587,000$) | 136,000$ | (2,967,000$) | 2,055,000$ | 3,747,000$ | 917,000$ | | 1,255,000$ | | | | | | | | | | | | | | | | | | | |
| EBITDA | | (15,925,000$) | (6,824,000$) | (2,803,000$) | 1,366,000$ | 60,283,000$ | (42,912,000$) | (3,324,000$) | (2,558,000$) | (1,852,000$) | (91,000$) | (1,618,000$) | (511,000$) | (173,000$) | (132,000$) | (997,000$) | (3,364,000$) | 2,858,000$ | 4,704,000$ | 347,000$ | 1,352,000$ | 291,000$ | (424,000$) | 1,163,000$ | (2,546,000$) | 2,335,000$ | 4,057,000$ | 1,258,000$ | | 1,255,000$ | | | | | | | | | | | | | | | | | | | |