News Image

Cumulus Media Reports Operating Results for the First Quarter 2025

Provided By GlobeNewswire

Last update: May 1, 2025

ATLANTA, May 01, 2025 (GLOBE NEWSWIRE) -- Cumulus Media Inc. (NASDAQ: CMLS) (the "Company," "Cumulus Media," "we," "us," or "our") today announced operating results for the three months ended March 31, 2025.

Mary G. Berner, President and Chief Executive Officer of Cumulus Media, said, "For the first quarter, we delivered revenue in line with pacing guidance despite worsening economic headwinds reflecting, among other things, the imposition of tariffs that have depressed both consumer and advertiser sentiment. However, with that backdrop, what remains constant is our relentless focus on actions to mitigate the impacts of the macro environment. For example, we accelerated growth in our digital marketing services business, which was up 30% for the quarter; leveraged our entire platform to capture demand opportunities; and drove additional annualized cost reductions of $7.5 million. Moving forward, we will continue to execute these strategies while simultaneously working to fundamentally transform the way we use and leverage our key assets."

Q1 Key Highlights:

  • Posted total net revenue of $187.3 million, a decline of 6.4% year-over-year

  • Generated digital revenue of $36.6 million, an increase of 6.1% year-over-year despite the loss of the Daily Wire relationship, or an increase of 20.4% excluding the impact of Daily Wire

    • Digital revenue represented 20% of total revenue
    • Digital marketing services grew 30% driven by investments made in sales, support and fulfillment capabilities
    • Streaming increased by 4% driven by better monetization of the Company’s streaming inventory
    • Podcasting decreased by 13% or increased by 39% when excluding the impact of the Daily Wire relationship with the ex-Daily Wire increase driven by the addition of new shows and growth in existing shows

  • Recorded net loss of $32.4 million compared to net loss of $14.2 million in Q1 2024

  • Executed actions resulting in $7.5 million of annualized fixed cost reductions

  • Recorded Adjusted EBITDA(1) of $3.5 million compared to $8.4 million in Q1 2024

  • Reported total debt(2)(3) of $670.2 million, total debt at maturity(1)(2)(3) of $642.1 million, and net debt less total unamortized discount(1)(2)(3) of $589.4 million at March 31, 2025, including total debt due in 2026(3) of $23.9 million

  • Ended quarter with $52.7 million of cash

Operating Summary (dollars in thousands, except percentages and per share data):

For the three months ended March 31, 2025, the Company reported net revenue of $187.3 million, a decrease of 6.4% from the three months ended March 31, 2024, net loss of $32.4 million and Adjusted EBITDA of $3.5 million.

As Reported Three Months Ended
March 31, 2025
  Three Months Ended
March 31, 2024
  % Change
Net revenue $ 187,349     $ 200,053     (6.4 )%
Net loss $ (32,367 )   $ (14,154 )   (128.7 )%
Adjusted EBITDA $ 3,519     $ 8,405     (58.1 )%
Basic loss per share $ (1.88 )   $ (0.85 )   (121.2 )%
Diluted loss per share $ (1.88 )   $ (0.85 )   (121.2 )%


Revenue Detail Summary (dollars in thousands):

As Reported Three Months Ended
March 31, 2025
  Three Months Ended
March 31, 2024
  % Change
Broadcast radio revenue:          
Spot $ 80,964     $ 90,573     (10.6 )%
Network   43,933       49,162     (10.6 )%
Total broadcast radio revenue   124,897       139,735     (10.6 )%
Digital   36,565       34,447     6.1 %
Other   25,887       25,871     0.1 %
Net revenue $ 187,349     $ 200,053     (6.4 )%


Balance Sheet Summary (dollars in thousands):

    March 31, 2025   December 31, 2024
Cash and cash equivalents   $ 52,694     $ 63,836  
Term Loan due 2026 (3)   $ 1,203     $ 1,203  
Senior Notes due 2026 (3)   $ 22,697     $ 22,697  
Term Loan due 2029 (2) (3)   $ 325,802     $ 326,514  
Senior Notes due 2029 (2) (3)   $ 320,463     $ 321,181  


  Three Months Ended
March 31, 2025
  Three Months Ended
March 31, 2024
Capital expenditures $ 5,540     $ 8,166  


(1)   Adjusted EBITDA, total debt at maturity and net debt less total unamortized discount are not financial measures calculated or presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”). For additional information, see "Non-GAAP Financial Measures."
(2)   The exchange offer was accounted for as a debt modification resulting in a prospective yield adjustment and the carrying value was not changed. The $33.1 million difference between the principal amounts exchanged and the resulting principal amounts will be amortized to interest expense (thereby reducing interest expense) over the life of the debt. As of March 31, 2025, $14.0 million and $14.1 million of unamortized difference for the Term Loan due 2029 and the Senior Notes due 2029, respectively, remain.
(3)   Excludes any debt issuance costs.


Earnings Conference Call Details
The Company will host a conference call today at 8:30 AM ET to discuss its first quarter 2025 operating results. NetRoadshow (NRS) is the service provider for this call. They will require email address verification (one-time only) and will provide registration confirmation. To participate in the conference call, please register in advance using the link on the Company's investor relations website at www.cumulusmedia.com/investors. Upon completing registration, a calendar invitation will follow with call access details, including a unique PIN, and replay details.

To join by phone with operator-assisted dial-in, domestic callers should dial 833-470-1428 and international callers should dial 404-975-4839. If prompted, the participant access code is 624457. Please call five to ten minutes in advance to ensure that you are connected prior to the call.

The conference call will also be broadcast live in listen-only mode through a link on the Company’s investor relations website at www.cumulusmedia.com/investors. This link can also be used to access a recording of the call, which will be available shortly following its completion.

Please see an update to the Company’s investor presentation on the Company's investor relations website at www.cumulusmedia.com/investors, which may be referenced on the conference call. Unless otherwise specified, information contained in the investor presentation or on our website is not incorporated into this press release or other documents we file with, or furnish to, the SEC.

Forward-Looking Statements
Certain statements in this release may constitute “forward-looking” statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. Such statements are statements other than historical fact and relate to our intent, belief or current expectations primarily with respect to our future operating, financial, and strategic performance and our plans and objectives. Any such forward-looking statements are not guarantees of future performance and involve risks, uncertainties and other factors that may cause actual results, performance or achievements to differ from those contained in or implied by the forward-looking statements as a result of various factors. Such factors include, among others, risks and uncertainties related to the implementation of our strategic operating plans, the continued uncertain financial and economic conditions, the rapidly changing and competitive media industry, and the economy in general. We are subject to additional risks and uncertainties described in our quarterly and annual reports filed with the Securities and Exchange Commission from time to time, including in the "Risk Factors," and "Management’s Discussion and Analysis of Financial Condition and Results of Operations" sections contained therein. You should not rely on forward-looking statements since they involve known and unknown risks, uncertainties and other factors that are, in some cases, beyond the Company’s control, and the unexpected occurrence or failure to occur of any such events or matters could cause our actual results, performance, financial condition or achievements to differ materially from those expressed or implied by such forward-looking statements. Cumulus Media assumes no responsibility to update any forward-looking statements, which are based upon expectations as of the date hereof, as a result of new information, future events or otherwise.

About Cumulus Media
Cumulus Media (NASDAQ: CMLS) is an audio-first media company delivering premium content to over a quarter billion people every month — wherever and whenever they want it. Cumulus Media engages listeners with high-quality local programming through 400 owned-and-operated radio stations across 84 markets; delivers nationally-syndicated sports, news, talk, and entertainment programming from iconic brands including the NFL, the NCAA, the Masters, Infinity Sports Network, AP News, the Academy of Country Music Awards, and many other world-class partners across more than 9,500 affiliated stations through Westwood One, the largest audio network in America; and inspires listeners through the Cumulus Podcast Network, its rapidly growing network of original podcasts that are smart, entertaining and thought-provoking. Cumulus Media provides advertisers with personal connections, local impact and national reach through broadcast and on-demand digital, mobile, social, and voice-activated platforms, as well as integrated digital marketing services, powerful influencers, full-service audio solutions, industry-leading research and insights, and live event experiences. For more information visit www.cumulusmedia.com.

Non-GAAP Financial Measures
From time to time, we utilize certain financial measures that are not prepared or calculated in accordance with GAAP to assess our financial performance and profitability. Consolidated adjusted earnings before interest, taxes, depreciation, and amortization ("Adjusted EBITDA") is a financial metric by which management and the chief operating decision maker allocate resources of the Company and analyze the performance of the Company as a whole. Management also uses this measure to determine the contribution of our core operations to the funding of our corporate resources utilized to manage our operations and the funding of our non-operating expenses including debt service and acquisitions. In addition, consolidated Adjusted EBITDA is a key metric for purposes of calculating and determining our compliance with certain covenants contained in our credit agreements.

In determining Adjusted EBITDA, we exclude the following from net (loss) income: interest, taxes, depreciation, amortization, stock-based compensation expense, gain or loss on the exchange, sale, or disposal of any assets or stations or early extinguishment of debt, restructuring costs, expenses relating to acquisitions and divestitures, non-routine legal expenses incurred in connection with certain litigation matters, and non-cash impairments of assets, if any.

Management believes that Adjusted EBITDA, with and excluding impact of political advertising, although not a measure that is calculated in accordance with GAAP, is commonly employed by the investment community as a measure for determining the market value of a media company and comparing the operational and financial performance among media companies. Management has also observed that Adjusted EBITDA, with and excluding impact of political advertising, is routinely utilized to evaluate and negotiate the potential purchase price for media companies. Given the relevance to our overall value, management believes that investors consider these metrics to be extremely useful.

The Company presents revenue, excluding impact of political revenue. As a result of the cyclical nature of the electoral system and the seasonality of the related political revenue, management believes presenting net revenue, excluding impact of political revenue, provides useful information to investors about the Company’s revenue growth comparable from period to period.

The Company presents the non-GAAP financial measure total debt at maturity which is total debt principal, gross, less total unamortized debt discount. In addition, the Company presents the non-GAAP financial measure net debt less total unamortized discount which is total debt at maturity less cash and cash equivalents. Management believes that total debt at maturity and net debt less total unamortized discount are important measures to monitor leverage and evaluate the balance sheet.

We refer to Adjusted EBITDA, with and excluding the impact of political advertising, net revenue, excluding the impact of political revenue, total debt at maturity, and net debt less total unamortized discount as the "Non-GAAP Financial Measures." Non-GAAP Financial Measures should not be considered in isolation or as a substitute for net income, net revenue, operating income, cash flows from operating activities or any other measure for determining the Company’s operating performance or liquidity that is calculated in accordance with GAAP. In addition, Non-GAAP Financial Measures may be defined or calculated differently by other companies and, therefore, comparability may be limited.

For further information, please contact:
Cumulus Media Inc.
Investor Relations Department
IR@cumulus.com
404-260-6600


Supplemental Financial Data and Reconciliations

Cumulus Media Inc.
Unaudited Condensed Consolidated Statements of Operations
(Dollars in thousands)
 
    Three Months Ended March 31,
      2025       2024  
Net revenue   $ 187,349     $ 200,053  
Operating expenses:        
Content costs     79,331       85,057  
Selling, general & administrative expenses     93,379       94,760  
Depreciation and amortization     14,796       14,878  
Corporate expenses     11,300       12,630  
Stock-based compensation expense     849       1,072  
Restructuring costs     2,468       2,130  
Total operating expenses     202,123       210,527  
Operating loss     (14,774 )     (10,474 )
Non-operating expense:        
Interest expense     (16,022 )     (17,360 )
Interest income     86       346  
Other (expense) income, net     (10 )     14,833  
Total non-operating expense, net     (15,946 )     (2,181 )
Loss before income taxes     (30,720 )     (12,655 )
Income tax expense     (1,647 )     (1,499 )
Net loss   $ (32,367 )   $ (14,154 )


The following tables reconcile net loss, the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted EBITDA for the periods presented herein (dollars in thousands):        

As Reported   Three Months Ended
March 31, 2025
  Three Months Ended
March 31, 2024
GAAP net loss   $ (32,367 )   $ (14,154 )
Income tax expense     1,647       1,499  
Non-operating expense, net (includes net interest expense)     15,946       2,181  
Depreciation and amortization     14,796       14,878  
Stock-based compensation expense     849       1,072  
Restructuring costs     2,468       2,130  
Non-routine legal expenses           608  
Franchise taxes     180       191  
Adjusted EBITDA   $ 3,519     $ 8,405  


The following tables reconcile the as reported net revenue and as reported Adjusted EBITDA, both including and excluding the impact of political, for the periods presented herein (dollars in thousands):

    Three Months Ended
March 31, 2025
  Three Months Ended
March 31, 2024
As reported net revenue   $ 187,349     $ 200,053  
Political revenue     (832 )     (2,199 )
As reported net revenue, excluding impact of political revenue   $ 186,517     $ 197,854  


    Three Months Ended
March 31, 2025
  Three Months Ended
March 31, 2024
As reported Adjusted EBITDA   $ 3,519     $ 8,405  
Political EBITDA     (749 )     (1,979 )
As reported Adjusted EBITDA, excluding impact of political EBITDA   $ 2,770     $ 6,426  


The following table reconciles total debt principal, gross, the most directly comparable financial measure calculated and presented in accordance with GAAP, to total debt at maturity and net debt less total unamortized discount (dollars in thousands):

    As of March 31,
      2025       2024  
Total debt principal, gross   $ 670,165     $ 675,755  
Less: Total unamortized discount     (28,048 )      
Total debt at maturity     642,117       675,755  
Less: Cash and cash equivalents     (52,694 )     (68,339 )
Net debt less total unamortized discount   $ 589,423     $ 607,416  

Primary Logo

CUMULUS MEDIA INC-CL A

NASDAQ:CMLS (5/1/2025, 8:53:06 PM)

After market: 0.16 -0.03 (-15.34%)

0.189

-0.04 (-18.95%)



Find more stocks in the Stock Screener

CMLS Latest News and Analysis

ChartMill News Image2 days ago - ChartmillWondering what's happening in today's after-hours session?

After the conclusion of the US market's regular session on Friday, let's examine the after-hours session and unveil the notable performers among the top gainers and losers.

Mentions: CEP MAN MRIN RNAZ ...

ChartMill News Image3 days ago - ChartmillTop stock movements in today's session.

Let's have a look at what is happening on the US markets in the middle of the day on Thursday. Below you can find the top gainers and losers in today's session.

Mentions: CEP OIS TWI TRVG ...

ChartMill News Image3 days ago - ChartmillThe market is filled with gapping stocks in Thursday's session.

Traders are paying attention to the gapping stocks in Thursday's session. Let's dive into which stocks are experiencing notable gaps.

Mentions: SRI TWI CNMD NTGR ...

ChartMill News Image10 days ago - ChartmillThursday's session: top gainers and losers

Here are the top movers in Thursday's session, showcasing the stocks with significant price changes.

Mentions: CEP TAL OMEX AGMH ...

ChartMill News Image10 days ago - ChartmillWhich stocks are gapping on Thursday?

In today's session, there are notable price gaps in the US markets on Thursday. Take a closer look at the stocks that are gap up and gap down.

Mentions: CEP CYH CHDN TAL ...

ChartMill News Image11 days ago - ChartmillStay updated with the stocks that are on the move in today's pre-market session.

Before the opening bell on Thursday, let's take a glimpse of the US markets and explore the top gainers and losers in today's pre-market session.

Mentions: CEP LSE CYH PI ...

ChartMill News Image11 days ago - ChartmillTop movers in Wednesday's after hours session

As the regular session of the US market on Wednesday comes to an end, let's delve into the after-hours session and discover the top gainers and losers shaping the post-market sentiment.

Mentions: MFI CYH RHI NOW ...

ChartMill News Image19 days ago - ChartmillTuesday's after hours session: top gainers and losers

As the regular session of the US market concludes on Tuesday, let's get an insight into the after-hours session and identify the stocks leading the pack in terms of gains and losses.

Mentions: STI EBS JBHT ICAD ...

Follow ChartMill for more