MediaCo Holding Inc. (MDIA) Cash Flow Statement
Where MDIA’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $2.0M
- Capital expenditures
- $774,000 0.6% of revenue
- Free cash flow
- $1.2M 0.9% margin
- Returned to shareholders
- —
- Change in cash
- $162,000 cash at year-end $7.1M
Cash from operations
$2.0M
Capital expenditures
−$774,000
Net borrowing (repayment)
−$488,000
Shares issued
+$8,000
Other financing
−$554,000
Change in cash
$162,000
Drawn to scale: where the cash came from and how it was used. Hover for values.
MDIA operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
MDIA cash flow trends, 2017–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $11.2M2017 | $2.0M2025 | −19.5%/yr | |
| Capital expenditures | $672,0002017 | $774,0002025 | +1.8%/yr | |
| Free cash flow | $10.5M2017 | $1.2M2025 | −23.8%/yr | |
| Free cash flow margin | 24.4%2017 | 0.9%2025 | −23.5 pts | |
| Operating cash flow / net income | 5.592017 | 1.852019 | −3.74 | |
| Stock-based compensation | $334,0002017 | $328,0002024 | −0.3%/yr | |
| Dividends paid | $43.1M2018 | $686,0002021 | −74.8%/yr | |
| Share buybacks (net) | $02018 | $02025 | — | |
| Capex / revenue | 1.6%2017 | 0.6%2025 | −1.0 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
MDIA cash flow by activity
OperatingInvestingFinancingChange in cash
MDIA net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
MDIA cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating activities | |||||||||
| Net income | −$66.2M | −$1.3M | −$7.6M | −$9.8M | −$6.1M | −$26.8M | $1.9M | $5.4M | $2.0M |
| Depreciation & amortization | $6.8M | $5.3M | $568,000 | $666,000 | $3.9M | $4.1M | $1.1M | $1.3M | $1.1M |
| Stock-based compensation | — | $328,000 | $1.7M | $2.5M | $3.4M | $129,000 | $219,000 | $281,000 | $334,000 |
| Change in working capital | $17.8M | $6.0M | −$3.9M | $3.2M | −$7.1M | −$9.3M | −$10.6M | −$1.2M | $25,000 |
| Other non-cash items | $43.5M | −$30.2M | $4.0M | $5.7M | $8.8M | $22.2M | $11.0M | $2.9M | $7.7M |
| Cash from operating activities | $2.0M | −$19.9M | −$5.3M | $2.2M | $2.9M | −$9.6M | $3.6M | $8.7M | $11.2M |
| Investing activities | |||||||||
| Capital expenditures | −$774,000 | −$1.1M | −$1.1M | −$1.4M | −$1.4M | −$409,000 | −$89,000 | −$190,000 | −$672,000 |
| Investments (net) | — | −$14.2M | $77.9M | $77.2M | −$1.3M | −$409,000 | — | −$190,000 | −$672,000 |
| Acquisitions & other investing | $0 | $1.1M | −$78.5M | $1.4M | $1.4M | $409,000 | −$51.7M | $190,000 | $672,000 |
| Cash from investing activities | −$774,000 | −$14.2M | −$1.7M | $77.2M | −$1.3M | −$409,000 | −$51.8M | −$190,000 | −$672,000 |
| Financing activities | |||||||||
| Dividends paid | — | — | — | — | −$686,000 | — | — | −$43.1M | — |
| Share repurchases & issuance (net) | $0 | −$7,000 | −$771,000 | −$222,000 | −$686,000 | — | $22.0M | $22.0M | — |
| Net borrowing (repayment) | −$488,000 | $36.1M | $0 | −$68.6M | $1.0M | $12.2M | $34.1M | $34.1M | — |
| Shares issued | $8,000 | $71,000 | $0 | $0 | $342,000 | $0 | $0 | $0 | $0 |
| Other financing | −$554,000 | −$2.2M | −$478,000 | −$1.4M | $297,000 | −$24,000 | −$14.5M | −$21.5M | −$10.5M |
| Cash from financing activities | −$1.0M | $33.9M | −$1.2M | −$70.2M | $267,000 | $12.1M | $41.7M | −$8.5M | −$10.5M |
| Summary | |||||||||
| Net change in cash | $162,000 | −$138,000 | −$8.2M | $9.2M | $1.9M | $2.1M | $2.1M | −$8.5M | −$10.5M |
| Cash at end of period | $7.1M | $6.9M | $7.1M | $15.3M | $6.1M | $4.2M | $2.1M | $2.1M | $0 |
| Free cash flow | $1.2M | −$21.0M | −$6.4M | $829,000 | $1.5M | −$10.1M | −$39.6M | $8.5M | $10.5M |
| Free cash flow margin | 0.9% | −21.9% | −19.7% | 2.1% | 3.7% | −25.6% | −97.0% | 19.6% | 24.4% |
| Capex / revenue | 0.6% | 1.2% | 3.3% | 3.5% | 3.4% | 1.0% | 0.2% | 0.4% | 1.6% |
| Operating cash flow / net income | — | — | — | — | — | — | 1.85 | 1.61 | 5.59 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | −$8.6M | −$9.4M | −$32.3M | −$16.5M | −$8.8M | −$8.6M | −$5.5M | $54.9M | −$48.3M | −$3.7M | −$2.8M | −$2.2M |
| Depreciation & amortization | $1.3M | $1.7M | $1.7M | $1.7M | $1.7M | $1.8M | $2.0M | $1.7M | $1.4M | $133,000 | $131,000 | $130,000 |
| Stock-based compensation | — | — | −$77,000 | $9,000 | $30,000 | $38,000 | −$299,000 | $154,000 | $109,000 | $364,000 | $284,000 | $425,000 |
| Change in working capital | $1.5M | $3.4M | $4.9M | $7.6M | −$532,000 | $5.8M | $16.6M | −$894,000 | −$13.1M | $3.4M | −$576,000 | $1.1M |
| Other non-cash items | $5.0M | $2.3M | $25.8M | $10.0M | $4.7M | $3.1M | −$1.8M | −$61.9M | $34.8M | $187,000 | $1.0M | $417,000 |
| Cash from operating activities | −$734,000 | −$2.0M | $32,000 | $2.8M | −$3.0M | $2.1M | $10.9M | −$6.0M | −$25.1M | $412,000 | −$1.9M | −$122,000 |
| Investing activities | ||||||||||||
| Capital expenditures | −$34,000 | −$124,000 | −$492,000 | −$5,000 | −$222,000 | −$55,000 | −$403,000 | −$475,000 | −$67,000 | −$172,000 | −$585,000 | −$161,000 |
| Investments (net) | — | — | — | −$5,000 | −$222,000 | −$55,000 | −$6.6M | −$621,000 | −$6.8M | −$172,000 | −$585,000 | −$161,000 |
| Acquisitions & other investing | −$388,000 | $296,000 | $0 | $5,000 | $222,000 | $55,000 | — | $475,000 | $67,000 | $172,000 | — | $161,000 |
| Cash from investing activities | −$422,000 | $172,000 | −$492,000 | −$5,000 | −$222,000 | −$55,000 | — | −$621,000 | −$6.8M | −$172,000 | — | −$161,000 |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | — | — | −$15,000 | −$8,000 | −$30,000 | $0 | $0 | −$182,000 | −$90,000 | −$7,000 | −$34,000 | −$98,000 |
| Net borrowing (repayment) | −$143,000 | −$133,000 | −$255,000 | $0 | −$122,000 | −$111,000 | −$7.6M | $4.8M | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $8,000 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $0 | $0 | −$400,000 | −$36,000 | $0 | −$65,000 | $57,000 | −$250,000 | $37.2M | −$73,000 | −$38,000 | −$73,000 |
| Cash from financing activities | −$143,000 | −$133,000 | −$670,000 | −$44,000 | −$152,000 | −$168,000 | −$7.5M | $4.4M | $37.1M | −$80,000 | −$72,000 | −$171,000 |
| Summary | ||||||||||||
| Net change in cash | −$1.3M | −$2.0M | −$1.1M | $2.8M | −$3.3M | $1.8M | −$3.2M | −$2.2M | $5.2M | $160,000 | −$2.6M | −$454,000 |
| Cash at end of period | $1.8M | $3.1M | $7.1M | $8.2M | $5.4M | $8.8M | $6.9M | $10.2M | $12.4M | $5.3M | $7.1M | $9.6M |
| Free cash flow | −$768,000 | −$2.2M | −$460,000 | $2.8M | −$3.2M | $2.0M | $10.5M | −$6.5M | −$25.2M | $240,000 | −$2.5M | −$283,000 |
| Free cash flow margin | −2.3% | −6.9% | −1.2% | 8.0% | −10.2% | 7.1% | 31.9% | −21.8% | −96.1% | 3.6% | −38.2% | −4.4% |
| Capex / revenue | 0.1% | 0.4% | 1.3% | 0.0% | 0.7% | 0.2% | 1.2% | 1.6% | 0.3% | 2.6% | 9.0% | 2.5% |
| Operating cash flow / net income | — | — | — | — | — | — | — | −0.11 | — | — | — | — |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
MDIA cash generation
In fiscal 2025 (ended December 31, 2025), MediaCo generated $2.0 million of cash from operations and spent $0.8 million on capital expenditures, leaving free cash flow of $1.2 million, 0.9% of revenue. Cash and equivalents rose by $0.2 million over the year.
Related: MDIA income statement, MDIA balance sheet. See the MDIA stock overview for the latest quote and news.
MDIA cash flow FAQ
What is MediaCo's free cash flow?
MediaCo's free cash flow was $1.2 million in fiscal 2025: $2.0 million of operating cash flow minus $0.8 million of capital expenditures It was -$21.0 million a year earlier..
How much cash does MediaCo generate from operations?
MediaCo generated $2.0 million of cash from operating activities in fiscal 2025.
How much does MediaCo spend on capital expenditures?
MediaCo spent $0.8 million on capital expenditures in fiscal 2025, 0.6% of revenue, compared with $1.1 million the year before.