Salem Media Group, Inc. (SALM) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
6400 NORTH BELT LINE ROAD IRVING, TX 75063 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 4832 - Radio Broadcasting Stations (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 9/30/2023 MRQ | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 1,785 | 6,325 | 6 | 117 | 3 | ||||
| Cash and cash equivalents | 1,785 | 6,325 | 6 | 117 | 3 | ||||
| Receivables | 32,768 | 27,040 | 25,591 | 32,176 | 33,826 | 35,663 | |||
| Inventory, net of allowances, customer advances and progress billings | 1,513 | 960 | 495 | 717 | 677 | 730 | |||
| Inventory | 1,513 | 960 | 495 | 717 | 677 | 730 | |||
| Prepaid expense | 7,619 | 6,772 | 6,847 | 5,890 | 6,504 | 6,824 | |||
| Asset, held-for-sale, not part of disposal group | 267 | 1,551 | 3,346 | 185 | 3,500 | ||||
| Other undisclosed current assets | 2,890 | 3,406 | 3,192 | 2,749 | 2,513 | ||||
| Total current assets: | 45,057 | 41,514 | 45,796 | 41,723 | 43,637 | 46,720 | |||
| Noncurrent Assets | |||||||||
| Finance lease, right-of-use asset, after accumulated amortization | 63 | 105 | 152 | 180 | ✕ | ✕ | |||
| Operating lease, right-of-use asset | 43,671 | 43,560 | 48,203 | 54,550 | ✕ | ✕ | |||
| Property, plant and equipment | 81,296 | 79,339 | 79,122 | 87,673 | 96,508 | 99,480 | |||
| Long-term investments and receivables | 922 | 274 | 721 | 667 | 218 | 53 | |||
| Accounts and financing receivable, after allowance for credit loss | 922 | 274 | 721 | 667 | 218 | 53 | |||
| Intangible assets, net (including goodwill) | 330,008 | 346,438 | 347,547 | 369,216 | 414,646 | 39,528 | |||
| Goodwill | 24,085 | 23,986 | 23,757 | 23,998 | 26,789 | 26,424 | |||
| Intangible assets, net (excluding goodwill) | 305,923 | 322,452 | 323,790 | 345,218 | 387,857 | 13,104 | |||
| Other noncurrent assets | 3,424 | 4,039 | 2,817 | 4,197 | 3,638 | 3,191 | |||
| Other undisclosed noncurrent assets | 681 | 843 | 213 | 224 | 381 | 383,847 | |||
| Total noncurrent assets: | 460,065 | 474,598 | 478,775 | 516,707 | 515,391 | 526,099 | |||
| TOTAL ASSETS: | 505,122 | 516,112 | 524,571 | 558,430 | 559,028 | 572,819 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 24,034 | 30,295 | 25,038 | 22,551 | 21,515 | 22,541 | |||
| Interest and dividends payable | ✕ | ✕ | 1,030 | 1,225 | 1,262 | 1,375 | 1,445 | ||
| Taxes payable | ✕ | ✕ | 1,544 | 563 | 531 | 267 | 172 | ||
| Employee-related liabilities | ✕ | ✕ | 13,054 | 10,242 | 7,895 | 7,582 | 7,643 | ||
| Accounts payable | 6,539 | 2,661 | 2,006 | 3,468 | 2,187 | 1,584 | |||
| Accrued liabilities | 17,495 | 12,006 | 11,002 | 9,395 | 10,104 | 11,697 | |||
| Deferred revenue | 11,901 | 12,294 | 11,652 | 9,493 | ✕ | ✕ | |||
| Debt | 9,001 | 58 | 5,060 | 8,554 | 19,718 | 9,109 | |||
| Deferred rent credit | 122 | 157 | 147 | 110 | 108 | ✕ | |||
| Deferred revenue and credits | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 10,499 | ||
| Contract with customer, liability | ✕ | ✕ | ✕ | ✕ | ✕ | 11,537 | ✕ | ||
| Other undisclosed current liabilities | 19,552 | 8,651 | 8,963 | 12,426 | |||||
| Total current liabilities: | 64,610 | 51,455 | 50,860 | 53,134 | 52,878 | 42,149 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation, including: | 150,406 | 212,854 | 261,611 | 270,642 | 234,135 | 249,579 | |||
| Long-term debt, excluding current maturities | 150,367 | 170,581 | 213,764 | 216,468 | |||||
| Finance lease, liability | 39 | 65 | 107 | 124 | ✕ | ✕ | |||
| Other undisclosed long-term debt and lease obligation | 234,135 | 249,579 | |||||||
| Liabilities, other than long-term debt | 114,749 | 73,592 | 76,821 | 6,213 | 50,146 | 40,316 | |||
| Deferred revenue and credits | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 6,101 | ||
| Deferred revenue | 1,886 | 2,222 | 1,869 | 1,744 | ✕ | ✕ | |||
| Contract with customer, liability | ✕ | ✕ | ✕ | ✕ | ✕ | 1,379 | ✕ | ||
| Deferred rent credit | 3,659 | 3,772 | 3,864 | 3,956 | 13,431 | ✕ | |||
| Deferred tax liabilities, net | ✕ | ✕ | ✕ | ✕ | ✕ | 35,272 | 34,151 | ||
| Deferred income tax liabilities | 66,732 | 67,012 | 68,883 | ✕ | ✕ | ||||
| Other liabilities | 66 | 586 | 2,205 | 513 | 64 | 64 | |||
| Operating lease, liability | 42,406 | 42,208 | 47,740 | 54,050 | ✕ | ✕ | |||
| Other undisclosed noncurrent liabilities | 38,778 | 9,494 | |||||||
| Total noncurrent liabilities: | 265,155 | 286,446 | 338,432 | 315,633 | 284,281 | 299,389 | |||
| Total liabilities: | 329,765 | 337,901 | 389,292 | 368,767 | 337,159 | 341,538 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 175,357 | 178,211 | 135,279 | 189,663 | 221,869 | 231,281 | |||
| Treasury stock, value | (34,006) | (34,006) | (34,006) | (34,006) | (34,006) | (34,006) | |||
| Additional paid in capital | 248,820 | 248,438 | 247,025 | 246,680 | 245,220 | 244,634 | |||
| Retained earnings (accumulated deficit) | (39,745) | (36,509) | (78,023) | 23,294 | 10,372 | 20,370 | |||
| Other undisclosed equity, attributable to parent | 288 | 288 | 283 | (46,305) | 283 | 283 | |||
| Total equity: | 175,357 | 178,211 | 135,279 | 189,663 | 221,869 | 231,281 | |||
| TOTAL LIABILITIES AND EQUITY: | 505,122 | 516,112 | 524,571 | 558,430 | 559,028 | 572,819 | |||
Income Statement (P&L) ($ in thousands)
| 9/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 266,966 | 258,247 | 236,239 | 253,898 | 262,783 | 263,736 | ||
| Revenue, net | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 263,736 | |
| Cost of revenue | (1,895) | (201,213) | (211,631) | (214,122) | (213,745) | |||
| Cost of goods and services sold | (1,895) | (14,058) | (15,934) | (18,226) | (16,962) | |||
| Gross profit: | 266,966 | 256,352 | 35,026 | 42,267 | 48,661 | 49,991 | ||
| Operating expenses | (261,814) | (211,999) | (42,780) | (50,468) | (31,695) | (27,017) | ||
| Other undisclosed operating income | 1,895 | |||||||
| Operating income (loss): | 5,152 | 46,248 | (7,754) | (8,201) | 16,966 | 22,974 | ||
| Nonoperating income (expense) | 167 | 120 | (8) | 165 | (5) | (76) | ||
| Investment income, nonoperating | 171 | 10 | 1 | 2 | 5 | 4 | ||
| Other nonoperating income (expense) | (4) | 110 | (9) | 163 | (10) | (80) | ||
| Interest and debt expense | (13,012) | (16,825) | (16,026) | (15,826) | (17,680) | (19,481) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | (7,693) | 29,543 | (23,788) | (23,862) | (719) | 3,417 | ||
| Income from equity method investments | 4,065 | |||||||
| Other undisclosed income from continuing operations before income taxes | 11,212 | 357 | ||||||
| Income (loss) from continuing operations before income taxes: | (3,628) | 40,755 | (23,788) | (23,862) | (719) | 3,774 | ||
| Income tax expense (benefit) | 392 | 759 | (30,274) | (3,977) | (2,473) | 20,870 | ||
| Income (loss) from continuing operations: | (3,236) | 41,514 | (54,062) | (27,839) | (3,192) | 24,644 | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | 41,514 | (54,062) | (27,839) | (7,892) | 24,644 | |
| Loss from discontinued operations | (4,700) | |||||||
| Other undisclosed net income | 4,700 | |||||||
| Net income (loss) available to common stockholders, diluted: | (3,236) | 41,514 | (54,062) | (27,839) | (3,192) | 24,644 | ||
Comprehensive Income ($ in thousands)
| 9/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (3,236) | 41,514 | (54,062) | (27,839) | (3,192) | 24,644 | ||
| Comprehensive income (loss), net of tax, attributable to parent: | (3,236) | 41,514 | (54,062) | (27,839) | (3,192) | 24,644 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.