MediaCo Holding Inc.
MDIA · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | -$1 | -$8 | -$10 | -$6 |
| Dep. & Amort. | $5 | $1 | $1 | $4 |
| Deferred Tax | $0 | $0 | $0 | $0 |
| Stock-Based Comp. | $0 | $2 | $3 | $3 |
| Change in WC | $6 | -$4 | $3 | -$7 |
| Other Non-Cash | -$30 | $4 | $5 | $8 |
| Operating Cash Flow | -$20 | -$5 | $2 | $3 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$1 | -$1 | -$1 | -$1 |
| Net Acquisitions | -$13 | $0 | $0 | $0 |
| Inv. Purchases | $0 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | -$0 | -$1 | $79 | $0 |
| Investing Cash Flow | -$14 | -$2 | $77 | -$1 |
| Financing Activities | – | – | – | – |
| Debt Repay. | $36 | $0 | -$69 | $1 |
| Stock Issued | $0 | $0 | $0 | $0 |
| Stock Repurch. | -$0 | -$1 | -$0 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 |
| Other Fin. Act. | -$2 | -$0 | -$1 | -$1 |
| Financing Cash Flow | $34 | -$1 | -$70 | $0 |
| Forex Effect | $0 | $0 | $0 | $0 |
| Net Chg. in Cash | -$0 | -$8 | $9 | $2 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $7 | $15 | $6 | $4 |
| End Cash | $7 | $7 | $15 | $6 |
| Free Cash Flow | -$21 | -$6 | $1 | $2 |