iHeartMedia, Inc.
NASDAQ:IHRT · NASDAQ Global Select
+$0.00 today
Vol 2.96M · Avg 1.21M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:IHRT · Revenue to Net Income
Key Ratios
Analysis
$3.9B of revenue converted into -$286.9M of net income for the selected period. Gross margin is 56.3% and net margin is -7.5%, showing how much revenue survives after costs and taxes. EPS is $-1.85, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.9B +0.3% | $3.9B +2.8% | $3.8B -4.1% | $3.9B +9.9% | $3.6B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.6B +1.5% | $1.6B +6.3% | $1.5B +0.9% | $1.5B +11.8% | $1.3B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $2.3B -0.6% | $2.3B +0.4% | $2.3B -7.2% | $2.4B +8.9% | $2.2B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 58.3% -0.5pp | 58.8% -1.4pp | 60.2% -2.0pp | 62.2% -0.6pp | 62.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.7B | $0 | $0 -100.0% | $1.6B +4.8% | $1.5B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $2.1B -32.0% | $3.0B -0.8% | $3.1B +28.6% | $2.4B +14.3% | $2.1B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $360.0M -12.1% | $409.6M -4.4% | $428.5M -3.9% | $445.7M -5.1% | $469.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | $288.9M -49.2% | $569.2M -5.1% | $599.5M +13.2% | $529.4M -22.4% | $682.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 7.5% -7.3pp | 14.8% -1.2pp | 16.0% +2.4pp | 13.5% -5.6pp | 19.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $193.3M +125.3% | -$763.1M +4.3% | -$797.3M -1502.2% | $56.9M -63.3% | $154.9M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 5.0% +24.8pp | -19.8% +1.5pp | -21.3% -22.7pp | 1.5% -2.9pp | 4.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $402.5M +6.1% | $379.4M -2.7% | $389.8M +14.1% | $341.7M +2.8% | $332.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$667.0M -64.8% | -$404.8M -10.8% | -$365.4M -16.1% | -$314.8M -3.3% | -$304.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$473.7M +59.4% | -$1.2B -0.4% | -$1.2B -350.7% | -$258.0M -72.0% | -$150.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -12.3% +18.0pp | -30.3% +0.7pp | -31.0% -24.4pp | -6.6% -2.4pp | -4.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$1.8M +98.9% | -$158.4M -154.1% | -$62.3M -1421.0% | $4.7M -43.8% | $8.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$472.9M +53.2% | -$1.0B +8.4% | -$1.1B -316.6% | -$264.7M -66.2% | -$159.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | -12.2% +14.0pp | -26.2% +3.2pp | -29.4% -22.6pp | -6.8% -2.3pp | -4.5% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$3 +54.3% | -$7 +9.6% | -$7 -299.5% | -$2 -71.3% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$3 +54.3% | -$7 +9.6% | -$7 -299.5% | -$2 -71.3% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $155.2M +2.6% | $151.3M +1.4% | $149.3M +4.2% | $143.3M -2.4% | $146.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $155.2M +2.6% | $151.3M +1.4% | $149.3M +4.2% | $143.3M -2.4% | $146.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Entravision Communications Corporation
NYSE:EVC
$881.28M
AMC Networks Inc.
NASDAQ:AMCX
$406.81M
Gray Media, Inc.
NYSE:GTN
$398.11M
National CineMedia, Inc.
NASDAQ:NCMI
$337.14M
The E.W. Scripps Company
NASDAQ:SSP
$319.26M
Alliance Entertainment Holding Corporation
NASDAQ:AENT
$272.97M
TechTarget, Inc.
NASDAQ:TTGT
$261.36M
Zhihu Inc.
NYSE:ZH
$253.93M
CuriosityStream Inc.
NASDAQ:CURI
$146.74M
Upexi, Inc.
NASDAQ:UPXI
$63.45M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does IHRT generate?
iHeartMedia, Inc. (IHRT) reported $3.86B of revenue in fiscal 2025.
Is IHRT profitable?
iHeartMedia, Inc. (IHRT) reported -$472,866,000.00 of net income, with a net margin of -12.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.