Communication Services - Broadcasting - NASDAQ - US
$ 0.2497
11.5 %
$ 6.8 M
Market Cap
-0.15
P/E
INCOME STATEMENT
267 M
REVENUE
15.9 M
OPERATING INCOME
-3.24 M
NET INCOME
EFFICIENCY
Earnings Waterfall
Salem Media Group, Inc.
| Revenue | 267 M |
| Cost Of Revenue | 220 M |
| Gross Profit | 47.1 M |
| Operating Expenses | 31.2 M |
| Operating Income | 15.9 M |
| Other Expenses | 19.2 M |
| Net Income | -3.24 M |
Income Statement
Millions
| Dec-2022 | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 | Dec-2013 | Dec-2012 | Dec-2011 | Dec-2010 | Dec-2009 | Dec-2008 | Dec-2007 | Dec-2006 | Dec-2005 | Dec-2004 | Dec-2003 | Dec-2002 | Dec-2001 | Dec-2000 | Dec-1999 | Dec-1998 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | |||||||||||||||||||||||||
| Revenue | 267.0 | 258.2 | 236.2 | 253.9 | 262.8 | 263.7 | 274.3 | 265.8 | 266.5 | 236.9 | 229.2 | 218.2 | 206.9 | 199.2 | 220.7 | 231.7 | 227.8 | 211.8 | 196.9 | 178.3 | 164.3 | 142.0 | 118.0 | 93.5 | 77.9 |
| GROSS PROFIT | |||||||||||||||||||||||||
| Cost Of Revenue | 219.9 | 202.7 | 194.6 | 202.6 | 204.3 | 203.6 | 208.8 | 201.0 | 200.9 | 164.5 | 158.2 | 147.8 | 138.8 | 131.7 | 149.4 | 154.9 | 149.3 | 134.1 | 124.5 | 117.0 | 111.5 | 95.5 | 74.5 | 55.7 | 42.0 |
| Gross Profit | 47.1 | 55.5 | 41.6 | 51.3 | 58.5 | 60.1 | 65.5 | 64.8 | 65.6 | 72.4 | 71.0 | 70.3 | 68.1 | 67.5 | 71.3 | 76.8 | 78.5 | 77.7 | 72.4 | 61.4 | 52.8 | 46.5 | 43.5 | 37.8 | 35.9 |
| OPERATING INCOME | |||||||||||||||||||||||||
| Operating Expenses | 31.2 | 30.3 | 30.3 | 31.9 | 33.9 | 33.2 | 32.3 | 32.9 | 35.9 | 36.7 | 33.5 | 32.5 | 31.5 | 59.9 | 103.5 | 37.1 | 20.6 | 34.0 | 33.9 | 31.2 | 28.1 | 45.1 | 37.0 | 27.3 | 22.0 |
| Selling, General and Administrative Expenses | 18.6 | 17.5 | 16.2 | 15.9 | 15.7 | 16.3 | 15.0 | 15.1 | 17.1 | 21.4 | 18.9 | 17.5 | 16.6 | 14.0 | 20.0 | 22.3 | 24.0 | 19.6 | 17.5 | 16.1 | 14.4 | 13.8 | 10.5 | 8.5 | 7.4 |
| Research and Development Expenses | 0 | 2.6 | 2.8 | 2.6 | 2.8 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 15.9 | 25.3 | 11.4 | 19.6 | 17.0 | 23.0 | 28.1 | 33.0 | 28.6 | 34.5 | 30.5 | 42.0 | 36.6 | 7.6 | (32.2) | 39.8 | 57.9 | 43.7 | 38.5 | 30.1 | 24.6 | 1.4 | 6.5 | 10.5 | 13.9 |
| PRE-TAX INCOME | |||||||||||||||||||||||||
| Interest Income Expense | 13.1 | 15.8 | 16.1 | 17.5 | 18.3 | 16.7 | 14.9 | 15.4 | 16.0 | 16.9 | 24.9 | 27.7 | 30.3 | 20.1 | 22.4 | 25.5 | 26.3 | 22.6 | 19.9 | 23.5 | 27.2 | 26.5 | 17.5 | 0 | 15.9 |
| Total Other Income | (19.5) | (5.5) | (16.0) | (15.7) | (17.7) | (19.2) | (14.6) | (15.2) | (18.4) | (41.4) | (25.8) | (29.5) | (31.9) | (20.1) | (21.8) | (25.1) | (30.0) | (22.9) | (26.5) | (30.1) | (27.4) | 4.7 | 11.8 | (16.6) | (15.8) |
| Pre-Tax Income | (3.6) | 40.8 | (23.8) | (23.9) | (0.7) | 3.8 | 13.4 | 17.8 | 10.2 | (6.9) | 4.7 | 12.5 | 4.6 | (12.5) | (54.4) | 14.6 | 27.7 | 20.8 | 12.0 | (0.2) | (3.3) | 6.1 | 18.3 | (6.1) | (1.9) |
| NET INCOME | |||||||||||||||||||||||||
| Tax Provision | (0.4) | (0.8) | 30.3 | 4.0 | 2.5 | (20.9) | 4.6 | 6.7 | 4.8 | (4.2) | 0.2 | 6.1 | 2.7 | (4.2) | (19.3) | 6.6 | 11.2 | 8.3 | 4.6 | 0.5 | (1.3) | 1.7 | 7.0 | (1.6) | (0.3) |
| Net Income | (3.2) | 41.5 | (54.1) | (27.8) | (3.2) | 24.6 | 8.9 | 11.2 | 5.5 | (2.7) | 4.4 | 5.6 | 1.9 | (8.3) | (33.1) | 8.2 | 19.0 | 12.7 | 7.5 | (0.7) | 14.0 | 4.4 | 10.1 | (8.0) | (1.6) |
| EPS | 0.12 | 1.54 | 2.03 | 1.05 | 0.12 | 0.94 | 0.34 | 0.43 | 0.21 | 0.11 | 0.18 | 0.23 | 0.08 | 0.35 | 1.4 | 0.34 | 0.78 | 0.49 | 0.29 | 0.0288 | 0.6 | 0.18 | 0.43 | 0.4 | 0.096 |