MediaCo (MDIA)
Runs radio brands and an Estrella Media video portfolio.
$1.18
After hours+0.07 (+6.05%)
At close$1.11(−2.63%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 | 7 | 7 | 26 | 30 | 33 | 28 | 31 | 35 | 39 | 31 | 34 |
| Cost of revenue | 7 | 7 | 7 | 35 | 33 | 33 | 29 | 35 | 39 | 0 | 36 | 37 |
| Gross profit | −1 | −1 | 0 | −8 | −3 | 0 | −1 | −4 | −4 | 39 | −5 | −3 |
| 1 | 2 | 4 | 5 | 4 | 5 | 3 | 3 | 3 | 45 | −1 | −1 | |
| Other expenses | 1 | 2 | 4 | 5 | 4 | 5 | 3 | 3 | 3 | 45 | −1 | −1 |
| Operating income | −2 | −3 | −3 | −13 | −7 | −5 | −5 | −7 | −7 | −6 | −4 | −2 |
| 0 | 0 | 0 | −35 | 62 | 0 | −4 | −2 | −11 | −26 | −4 | −7 | |
| Interest expense | 0 | 0 | 0 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Other non-operating income | 0 | 0 | 0 | 31 | −65 | −4 | 0 | −2 | 7 | 22 | 0 | 0 |
| Income before tax | −2 | −3 | −4 | −48 | 55 | −5 | −8 | −9 | −18 | −32 | −8 | −9 |
| Income tax expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Net income from continuing operations | −2 | −3 | −4 | −48 | 55 | −4 | −9 | −9 | −18 | −32 | −9 | −9 |
| Discontinued operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income | −2 | −3 | −4 | −49 | 54 | −6 | −9 | −9 | −18 | −32 | −9 | −9 |
| EPS, basic | −$0.12 | −$0.13 | −$0.18 | −$0.75 | $0.74 | −$0.12 | −$0.12 | −$0.11 | −$0.22 | −$0.39 | −$0.11 | −$0.10 |
| EPS, diluted | −$0.12 | −$0.13 | −$0.18 | −$0.75 | $0.66 | −$0.12 | −$0.12 | −$0.11 | −$0.22 | −$0.39 | −$0.11 | −$0.10 |
| Weighted average shares, basic | 25 | 26 | 25 | 65 | 74 | 47 | 74 | 80 | 82 | 79 | 82 | 83 |
| Weighted average shares, diluted | 25 | 26 | 25 | 65 | 84 | 47 | 74 | 80 | 82 | 79 | 82 | 83 |
| EBITDA | −2 | −3 | −3 | −43 | 60 | 1 | −3 | −3 | −12 | −27 | −2 | −1 |
| Depreciation & amortization | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
| EBIT | −2 | −3 | −3 | −44 | 59 | −1 | −5 | −5 | −14 | −28 | −4 | −2 |
