MediaCo Holding Inc. (MDIA) Balance Sheet
MDIA balance sheet, 2025
December 31, 2025 · U.S. dollars$291.1M assets = $244.7M liabilities + $46.3M equity
Both columns are drawn to the same scale: what MDIA owns equals what it owes plus shareholders’ equity. Hover a block for its value.
MDIA financial health
Descriptive bands, not a rating. Fiscal 2025.
MDIA balance sheet trends, 2017–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Total assets | $86.2M2017 | $291.1M2025 | +16.4%/yr | |
| Total liabilities | $5.9M2017 | $244.7M2025 | +59.2%/yr | |
| Shareholders’ equity | $80.3M2017 | $46.3M2025 | −6.6%/yr | |
| Cash & short-term investments | $2.1M2018 | $5.1M2025 | +13.7%/yr | |
| Total debt | $1.5M2017 | $116.0M2025 | +72.6%/yr | |
| Net cash (debt) | −$1.5M2017 | −$110.9M2025 | −$109.5M | |
| Working capital | $5.3M2017 | −$49.0M2025 | −$54.3M | |
| Book value per share | $1.502023 | $0.582025 | −37.7%/yr | |
| Current ratio | 2.432017 | 0.462025 | −1.96 | |
| Debt / equity | 0.022017 | 2.512025 | +2.49 | |
| Shares outstanding | 24.9M2023 | 79.4M2025 | +78.6%/yr |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
MDIA assets
MDIA liabilities and equity
MDIA debt vs cash
Debt includes short- and long-term borrowings and, where reported, lease obligations.
MDIA balance sheet
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & short-term investments | $5.1M | $4.4M | $5.2M | $15.3M | $6.1M | $4.2M | $79.6M | $2.1M | — |
| Cash & equivalents | $5.1M | $4.4M | $5.2M | $15.3M | $6.1M | $4.2M | $2.1M | $2.1M | — |
| Short-term investments | — | −$4.3M | −$1.3M | — | — | — | $77.5M | $77.5M | — |
| Receivables | $33.3M | $30.7M | $6.7M | $8.6M | $12.2M | $8.5M | $11.1M | $11.1M | $7.9M |
| Inventory | $0 | $0 | $1 | $6.4M | $1.2M | $1.2M | $0 | −$82.8M | $0 |
| Other current assets | $3.6M | $1.3M | $2.1M | $0 | $2.1M | $1.3M | $0 | $85.7M | $1.2M |
| Total current assets | $42.1M | $36.5M | $13.9M | $26.3M | $21.6M | $15.2M | $16.1M | $16.1M | $9.1M |
| Property, plant & equipment (net) | $63.5M | $71.0M | $15.0M | $5.7M | $48.2M | $51.6M | $57.9M | $2.4M | $3.3M |
| Goodwill & intangible assets | $181.1M | $207.2M | $64.6M | $77.8M | $76.4M | $79.2M | $78.9M | $78.9M | $64.3M |
| Long-term investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other non-current assets | $4.4M | $31.2M | $12.1M | $0 | $2.1M | $13.6M | $14.2M | $69.7M | $9.5M |
| Total assets | $291.1M | $346.0M | $105.6M | $103.6M | $148.3M | $159.7M | $167.2M | $167.2M | $86.2M |
| Liabilities | |||||||||
| Accounts payable | $36.9M | $35.4M | $2.6M | $3.9M | $2.3M | $2.6M | $809,000 | $11.2M | $809,000 |
| Short-term debt | $16.7M | $7.1M | $7.9M | $1.8M | $5.0M | $72.4M | — | $6.8M | $1.5M |
| Deferred revenue | $9.6M | $10.9M | $557,000 | $825,000 | $2.0M | $1.5M | $1.7M | $1.3M | $723,000 |
| Total current liabilities | $91.1M | $57.3M | $11.7M | $11.1M | $14.0M | $77.7M | $20.8M | $20.8M | $3.7M |
| Long-term debt | $63.3M | $70.2M | $0 | $6.0M | $97.5M | $26.9M | $77.7M | $0 | $0 |
| Lease obligations | $42.8M | $46.8M | $15.8M | $5.6M | $20.7M | $23.7M | — | — | — |
| Other long-term liabilities | $90.4M | $136.0M | $56.5M | $39.5M | $53.3M | $66.0M | $28.8M | $128.6M | $2.2M |
| Total liabilities | $244.7M | $263.5M | $68.2M | $56.6M | $164.9M | $170.7M | $127.3M | $149.4M | $5.9M |
| Shareholders' equity | |||||||||
| Common stock & paid-in capital | $817,000 | $467,000 | $264,000 | $261,000 | $85,000 | $72,000 | $71,000 | $71,000 | — |
| Retained earnings (deficit) | −$94.8M | −$28.1M | −$23.1M | −$13.1M | −$40.7M | −$31.9M | −$3.0M | −$3.0M | — |
| Accumulated other comprehensive income | — | — | −$29.0M | $0 | $0 | $0 | −$14.3M | −$14.3M | −$13.6M |
| Minority interest | $0 | $20.4M | $0 | — | — | — | — | — | — |
| Total shareholders' equity | $46.3M | $62.1M | $37.4M | $47.0M | −$16.6M | −$11.0M | $39.9M | $17.8M | $80.3M |
| Key figures | |||||||||
| Total debt | $116.0M | $152.5M | $51.0M | $37.9M | $135.2M | $143.8M | $81.3M | $129.6M | $1.5M |
| Net cash (debt) | −$110.9M | −$148.1M | −$45.8M | −$22.6M | −$129.1M | −$139.6M | −$1.8M | −$127.5M | −$1.5M |
| Working capital | −$49.0M | −$20.8M | $2.2M | $15.2M | $7.7M | −$62.5M | −$4.7M | −$4.7M | $5.3M |
| Tangible book value | −$134.8M | −$145.1M | −$27.2M | −$30.8M | −$92.9M | −$90.2M | −$39.1M | −$61.2M | $16.0M |
| Book value per share | $0.58 | $1.04 | $1.50 | — | — | — | — | — | — |
| Shares outstanding | 79.4M | 59.8M | 24.9M | — | — | — | — | — | — |
| Current ratio | 0.46 | 0.64 | 1.19 | 2.37 | 1.55 | 0.20 | 0.77 | 0.77 | 2.43 |
| Quick ratio | 0.42 | 0.61 | 1.01 | 2.15 | 1.31 | 0.16 | 4.36 | 0.63 | 2.11 |
| Debt / equity | 2.51 | 2.46 | 1.36 | 0.81 | — | — | 2.04 | 7.30 | 0.02 |
| Equity / assets | 15.9% | 18.0% | 35.4% | 45.4% | −11.2% | −6.9% | 23.9% | 10.6% | 93.1% |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & short-term investments | $1.8M | $3.1M | $5.1M | $6.2M | $2.9M | $6.3M | $4.4M | $7.7M | $9.9M | $5.3M | $3.8M | $7.7M |
| Cash & equivalents | $1.8M | $3.1M | $5.1M | $6.2M | $2.9M | $6.3M | $4.4M | $7.7M | $9.9M | $5.3M | $3.8M | $7.7M |
| Receivables | $30.4M | $26.8M | $33.3M | $34.7M | $32.2M | $30.0M | $30.7M | $32.2M | $27.7M | $6.7M | $6.7M | $7.0M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $1.7M | $1 | $0 | $2.7M |
| Other current assets | $2.0M | $4.0M | $3.6M | $3.2M | $2.1M | $1.7M | $4.1M | $2.6M | $1.3M | $3.1M | $3.4M | $0 |
| Total current assets | $34.2M | $33.9M | $42.1M | $44.2M | $37.3M | $38.0M | $39.3M | $42.5M | $40.6M | $15.1M | $13.9M | $17.3M |
| Property, plant & equipment (net) | $54.1M | $56.1M | $63.5M | $67.2M | $68.6M | $69.5M | $68.4M | $78.3M | $66.1M | $15.0M | $15.0M | $15.2M |
| Goodwill & intangible assets | $179.8M | $180.4M | $181.1M | $204.9M | $205.7M | $206.4M | $207.2M | $205.8M | $219.6M | $64.7M | $64.6M | $64.7M |
| Long-term investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other non-current assets | $3.9M | $4.6M | $4.4M | $3.1M | $3.6M | $3.8M | $10.6M | $11.8M | $12.4M | $2.2M | $2.0M | $2.0M |
| Total assets | $272.0M | $274.9M | $291.1M | $319.4M | $315.1M | $317.7M | $325.5M | $338.4M | $338.6M | $97.0M | $95.5M | $99.1M |
| Liabilities | ||||||||||||
| Accounts payable | $44.3M | $41.0M | $36.9M | $54.6M | $41.5M | $38.5M | $13.8M | $31.1M | $27.2M | $6.7M | $2.6M | $3.9M |
| Short-term debt | $80.8M | $16.4M | $16.7M | $17.4M | $12.4M | $7.2M | — | $13.3M | $13.3M | $8.1M | — | $1.2M |
| Deferred revenue | $7.2M | $8.3M | $9.6M | $10.4M | $10.5M | $12.4M | — | $10.8M | $10.6M | $828,000 | — | $646,000 |
| Total current liabilities | $156.2M | $88.8M | $91.1M | $88.0M | $70.1M | $60.9M | $57.3M | $59.7M | $55.0M | $16.5M | $11.7M | $7.0M |
| Long-term debt | $0 | $64.1M | $63.3M | $62.5M | $66.7M | $70.9M | $70.2M | $69.4M | $64.0M | $0 | $0 | $6.0M |
| Lease obligations | $34.9M | $35.3M | $42.8M | $45.5M | $46.2M | $46.2M | $44.0M | $49.6M | $50.0M | $16.0M | $15.8M | $15.5M |
| Other long-term liabilities | $42.6M | $86.1M | $90.4M | $82.2M | $81.1M | $79.8M | $115.5M | $122.2M | $187.5M | $47.2M | $17.6M | $45.6M |
| Total liabilities | $243.4M | $239.0M | $244.7M | $232.7M | $217.9M | $211.6M | $243.0M | $251.3M | $306.5M | $63.7M | $29.3M | $58.5M |
| Shareholders' equity | ||||||||||||
| Common stock & paid-in capital | $823,000 | $817,000 | $817,000 | $818,000 | $537,000 | $466,000 | — | $467,000 | $467,000 | $260,000 | — | $264,000 |
| Retained earnings (deficit) | −$112.8M | −$104.1M | −$94.8M | −$62.4M | −$46.0M | −$36.9M | −$28.1M | −$22.5M | −$76.8M | −$27.5M | −$23.1M | −$19.7M |
| Accumulated other comprehensive income | — | — | — | — | $32.2M | $32.2M | — | — | −$33.5M | −$29.5M | — | −$28.1M |
| Minority interest | — | — | $0 | $0 | $0 | — | — | — | — | — | — | — |
| Total shareholders' equity | $28.6M | $35.9M | $46.3M | $86.7M | $97.3M | $85.5M | $62.1M | $67.9M | $13.7M | $33.3M | $66.2M | $40.6M |
| Key figures | ||||||||||||
| Total debt | $109.8M | $154.8M | $116.0M | $157.8M | $156.2M | $154.1M | $70.2M | $159.7M | $154.0M | $51.9M | — | $49.6M |
| Net cash (debt) | −$108.0M | −$151.7M | −$110.9M | −$151.6M | −$153.2M | −$147.8M | −$65.7M | −$152.1M | −$144.1M | −$46.6M | — | −$41.8M |
| Working capital | −$122.0M | −$54.9M | −$49.0M | −$43.8M | −$32.8M | −$22.9M | −$18.0M | −$17.2M | −$14.4M | −$1.4M | $2.2M | $10.3M |
| Tangible book value | −$151.2M | −$144.5M | −$134.8M | −$118.3M | −$108.4M | −$120.9M | −$145.1M | −$137.9M | −$205.9M | −$31.4M | $1.6M | −$24.1M |
| Book value per share | $0.35 | $0.44 | $0.58 | $1.06 | $1.22 | $1.15 | $1.33 | $0.81 | $0.21 | $1.33 | $2.53 | $1.64 |
| Shares outstanding | 82.6M | 81.7M | 79.4M | 81.7M | 79.7M | 74.5M | 46.7M | 84.2M | 65.4M | 25.1M | 26.2M | 24.7M |
| Current ratio | 0.22 | 0.38 | 0.46 | 0.50 | 0.53 | 0.62 | 0.69 | 0.71 | 0.74 | 0.92 | 1.19 | 2.48 |
| Quick ratio | 0.21 | 0.34 | 0.42 | 0.47 | 0.50 | 0.60 | 0.61 | 0.67 | 0.68 | 0.73 | 0.90 | 2.12 |
| Debt / equity | 3.83 | 4.32 | 2.51 | 1.82 | 1.61 | 1.80 | 1.13 | 2.35 | 11.28 | 1.56 | — | 1.22 |
| Equity / assets | 10.5% | 13.0% | 15.9% | 27.1% | 30.9% | 26.9% | 19.1% | 20.1% | 4.0% | 34.3% | 69.3% | 41.0% |
Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported (latest annual report filed March 31, 2026); data from EODHD.
MDIA financial position
At the end of fiscal 2025 (December 31, 2025), MediaCo had total assets of $291.1 million (down 15.9% from a year earlier), total liabilities of $244.7 million and shareholders' equity of $46.3 million. It held $5.1 million in cash and short-term investments against $116.0 million of debt, net debt of $110.9 million. Its current ratio was 0.46. In the latest quarter (ended June 30, 2026) total assets were $272.0 million and equity $28.6 million.
Related: MDIA income statement, MDIA cash flow statement, MDIA key metrics. See the MDIA stock overview for the latest quote and news.
MDIA balance sheet FAQ
What are MediaCo's total assets?
MediaCo reported total assets of $291.1 million at the end of fiscal 2025 (December 31, 2025), compared with $346.0 million a year earlier.
How much debt does MediaCo have?
MediaCo had $116.0 million of total debt at the end of fiscal 2025, including short-term borrowings and lease obligations. Its debt-to-equity ratio was 2.51.
How much cash does MediaCo have?
MediaCo held $5.1 million in cash and short-term investments at the end of fiscal 2025; with $116.0 million of debt that is net debt of $110.9 million.
What is MediaCo's book value?
MediaCo's shareholders' equity (book value) was $46.3 million at the end of fiscal 2025, or $0.58 per share.
What is MediaCo's current ratio?
MediaCo had current assets of $42.1 million and current liabilities of $91.1 million, a current ratio of 0.46 (current liabilities exceed current assets).
How much goodwill does MediaCo have?
MediaCo carried $181.1 million of goodwill and intangible assets, 62.2% of total assets, at the end of fiscal 2025.