Saga Communications Inc
NASDAQ:SGA
Income Statement
Earnings Waterfall
Saga Communications Inc
Revenue
|
112.1m
USD
|
Cost of Revenue
|
-91.5m
USD
|
Gross Profit
|
20.7m
USD
|
Operating Expenses
|
-12.5m
USD
|
Operating Income
|
8.2m
USD
|
Other Expenses
|
-1.3m
USD
|
Net Income
|
6.9m
USD
|
Income Statement
Saga Communications Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
130
N/A
|
130
N/A
|
131
+1%
|
134
+2%
|
134
0%
|
134
+0%
|
134
0%
|
112
-16%
|
110
-1%
|
107
-3%
|
103
-4%
|
119
+16%
|
118
-1%
|
117
-1%
|
117
+0%
|
118
+1%
|
120
+2%
|
122
+2%
|
123
+1%
|
125
+1%
|
125
0%
|
125
0%
|
124
0%
|
123
-1%
|
121
-1%
|
106
-13%
|
99
-7%
|
96
-3%
|
92
-4%
|
103
+12%
|
108
+5%
|
108
+0%
|
111
+2%
|
138
+24%
|
139
+1%
|
115
-17%
|
140
+22%
|
115
-18%
|
114
-1%
|
113
-1%
|
112
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(94)
|
(94)
|
(97)
|
(98)
|
(98)
|
(99)
|
(97)
|
(83)
|
(82)
|
(79)
|
(77)
|
(87)
|
(87)
|
(87)
|
(87)
|
(88)
|
(90)
|
(92)
|
(93)
|
(94)
|
(93)
|
(93)
|
(93)
|
(93)
|
(92)
|
(88)
|
(84)
|
(82)
|
(78)
|
(81)
|
(83)
|
(83)
|
(85)
|
(106)
|
(107)
|
(88)
|
(109)
|
(89)
|
(90)
|
(90)
|
(91)
|
|
Gross Profit |
36
N/A
|
36
0%
|
35
-4%
|
36
+2%
|
35
-1%
|
35
-1%
|
37
+4%
|
29
-22%
|
29
+0%
|
28
-4%
|
26
-5%
|
32
+23%
|
31
-5%
|
30
-1%
|
31
+1%
|
30
-2%
|
30
-1%
|
30
+1%
|
30
-1%
|
31
+3%
|
31
+0%
|
31
+1%
|
31
-2%
|
30
-1%
|
30
-3%
|
18
-38%
|
15
-17%
|
14
-7%
|
14
-3%
|
23
+64%
|
25
+12%
|
25
0%
|
26
+4%
|
32
+21%
|
32
+2%
|
27
-15%
|
31
+13%
|
25
-18%
|
24
-5%
|
23
-6%
|
21
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(10)
|
(11)
|
(11)
|
(8)
|
(10)
|
(10)
|
(9)
|
(11)
|
(12)
|
(12)
|
(10)
|
(10)
|
(10)
|
(10)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(11)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(16)
|
(10)
|
(10)
|
(11)
|
(10)
|
(13)
|
(17)
|
(459)
|
(17)
|
(14)
|
(10)
|
(11)
|
(12)
|
|
Selling, General & Administrative |
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(13)
|
(17)
|
(14)
|
(17)
|
(14)
|
(10)
|
(11)
|
(11)
|
|
Other Operating Expenses |
(2)
|
(2)
|
(2)
|
1
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(0)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(445)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
|
Operating Income |
26
N/A
|
25
-1%
|
24
-6%
|
28
+16%
|
25
-9%
|
25
-3%
|
27
+11%
|
18
-34%
|
16
-9%
|
15
-6%
|
16
+5%
|
23
+39%
|
21
-7%
|
20
-2%
|
19
-6%
|
19
-3%
|
18
-5%
|
18
+1%
|
18
-1%
|
20
+12%
|
19
-2%
|
20
+3%
|
19
-3%
|
19
-3%
|
18
-6%
|
6
-65%
|
3
-52%
|
3
-15%
|
(3)
N/A
|
12
N/A
|
15
+25%
|
15
-4%
|
16
+9%
|
18
+16%
|
15
-19%
|
(432)
N/A
|
14
N/A
|
11
-20%
|
14
+22%
|
12
-15%
|
8
-29%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(2)
|
0
|
0
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(2)
|
(4)
|
(4)
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
445
|
(0)
|
0
|
0
|
(0)
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
|
Pre-Tax Income |
25
N/A
|
25
+0%
|
23
-7%
|
25
+9%
|
24
-2%
|
24
-1%
|
24
+1%
|
16
-36%
|
16
-1%
|
14
-9%
|
15
+6%
|
22
+45%
|
20
-8%
|
20
-3%
|
18
-7%
|
16
-11%
|
17
+3%
|
17
+2%
|
17
+0%
|
19
+14%
|
19
-1%
|
20
+3%
|
19
-2%
|
19
-3%
|
19
+2%
|
4
-80%
|
(1)
N/A
|
(1)
-58%
|
(3)
-109%
|
11
N/A
|
15
+43%
|
15
0%
|
16
+4%
|
19
+16%
|
15
-20%
|
14
-6%
|
15
+9%
|
13
-16%
|
15
+21%
|
13
-17%
|
9
-27%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(7)
|
(7)
|
(6)
|
(6)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
0
|
0
|
(1)
|
(0)
|
(5)
|
(6)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
|
Income from Continuing Operations |
15
|
15
|
14
|
15
|
15
|
14
|
14
|
9
|
9
|
8
|
9
|
13
|
12
|
12
|
11
|
11
|
11
|
12
|
13
|
14
|
14
|
14
|
14
|
13
|
14
|
4
|
(0)
|
(2)
|
(3)
|
5
|
10
|
11
|
12
|
13
|
10
|
9
|
10
|
8
|
11
|
10
|
7
|
|
Net Income (Common) |
15
N/A
|
15
0%
|
13
-7%
|
15
+9%
|
14
-2%
|
14
-2%
|
14
-1%
|
13
-5%
|
14
+6%
|
14
+2%
|
17
+16%
|
18
+8%
|
17
-6%
|
17
-2%
|
44
+167%
|
54
+22%
|
53
-1%
|
53
-1%
|
24
-55%
|
13
-44%
|
13
-1%
|
14
+4%
|
13
-3%
|
13
-3%
|
13
+2%
|
4
-71%
|
(0)
N/A
|
(2)
-400%
|
(3)
-47%
|
5
N/A
|
10
+83%
|
11
+14%
|
11
+4%
|
13
+16%
|
10
-27%
|
9
-6%
|
10
+10%
|
8
-17%
|
11
+34%
|
9
-16%
|
7
-27%
|
|
EPS (Diluted) |
2.55
N/A
|
2.5
-2%
|
2.34
-6%
|
2.55
+9%
|
2.49
-2%
|
2.44
-2%
|
2.41
-1%
|
2.31
-4%
|
2.43
+5%
|
2.49
+2%
|
2.88
+16%
|
3.08
+7%
|
2.89
-6%
|
2.81
-3%
|
7.58
+170%
|
9.27
+22%
|
9.14
-1%
|
9.02
-1%
|
4.09
-55%
|
2.3
-44%
|
2.27
-1%
|
2.37
+4%
|
2.31
-3%
|
2.23
-3%
|
2.28
+2%
|
0.66
-71%
|
-0.06
N/A
|
-0.32
-433%
|
-0.48
-50%
|
0.88
N/A
|
1.62
+84%
|
1.85
+14%
|
1.93
+4%
|
2.22
+15%
|
1.63
-27%
|
1.52
-7%
|
1.67
+10%
|
1.38
-17%
|
1.84
+33%
|
1.55
-16%
|
1.14
-26%
|