2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2.9B | $3.6B | $3.9B | $3.8B | $3.9B |
Cost of Revenue | $1.2B | $1.3B | $1.5B | $1.5B | $1.6B |
Gross Profit | $1.8B | $2.2B | $2.4B | $2.3B | $2.3B |
Gross Profit % | 61% | 63% | 62% | 60% | 59% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$1.9B | -$158M | -$263M | -$1.1B | -$1B |
Dep. & Amort. | $403M | $469M | $446M | $428M | $410M |
Def. Tax | -$184M | -$11M | -$74M | -$145M | -$237M |
Stock Comp. | $23M | $24M | $35M | $35M | $29M |
Chg. in WC | $101M | -$41M | -$10M | $49M | $57M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $721M | $352M | $336M | $346M | $260M |
ST Investments | $2.7M | -$29K | $0 | $0 | $0 |
Cash & ST Inv. | $721M | $352M | $336M | $346M | $260M |
Receivables | $814M | $1B | $1B | $1B | $993M |
Inventory | $1.2M | $3.2M | $79M | $0 | $0 |
IHRT successfully completed a comprehensive exchange transaction, extending debt maturities by three years, maintaining flat annual cash interest expense, and reducing overall debt, providing financial flexibility for growth.
The company achieved Q4 adjusted EBITDA of $246 million, up 18.2% year-over-year, with consolidated revenues up 4.8% (excluding political revenues, down 1.8%). The Digital Audio Group's revenue grew 6.7%, while podcast revenues increased 5.7%.
IHRT expects Q1 2025 consolidated adjusted EBITDA between $100 million and $110 million, with revenues down low single digits year-over-year. Podcasting revenues are projected to grow in the high teens.
Full-year 2025 guidance includes flat revenues compared to 2024, adjusted EBITDA of approximately $770 million, and free cash flow of $200 million. The company aims to reduce its net debt to adjusted EBITDA ratio to 5.5x by year-end 2025 and 3.2x by 2028.
IHRT is focusing on programmatic and automated buying platforms to modernize its broadcast radio inventory and align with digital buying trends, with significant progress expected in the coming years.