Biggest changeSummary of Performance The table below provides a summary of our performance based on the metrics described above: Years Ended December 31, 2024 2023 (in thousands) Net revenue $ 449,674 $ 477,690 Broadcast and digital operating income 140,181 168,366 Adjusted EBITDA 103,463 130,991 Net (loss) income attributable to common stockholders (105,394) 2,050 44 Table of Contents The reconciliation of net (loss) income to broadcast and digital operating income is as follows: Years Ended December 31, 2024 2023 (in thousands) Net (loss) income attributable to common stockholders $ (105,394) $ 2,050 Add back/(deduct) certain non-broadcast and digital operating income items included in net income: Interest and investment income (5,980) (6,967) Interest expense 48,571 56,196 Provision for income taxes 9,759 7,944 Corporate selling, general and administrative, excluding stock-based compensation 50,579 53,583 Stock-based compensation 5,716 9,975 Gain on retirement of debt (23,271) (2,356) Other income, net (896) (96,084) Loss from unconsolidated joint venture 411 5,131 Depreciation and amortization 7,716 7,101 Net income attributable to non-controlling interests 1,215 2,515 Impairment of goodwill and intangible assets 151,755 129,278 Broadcast and digital operating income $ 140,181 $ 168,366 The reconciliation of net (loss) income to adjusted EBITDA is as follows: Years Ended December 31, 2024 2023 (in thousands) Net (loss) income attributable to common stockholders $ (105,394) $ 2,050 Add back/(deduct) certain non-broadcast and digital operating income items included in net (loss) income: Interest and investment income (5,980) (6,967) Interest expense 48,571 56,196 Provision for income taxes 9,759 7,944 Depreciation and amortization 7,716 7,101 EBITDA $ (45,328) $ 66,324 Stock-based compensation 5,716 9,975 Gain on retirement of debt (23,271) (2,356) Other income, net (896) (96,084) Loss from unconsolidated joint venture 411 5,131 Net income attributable to non-controlling interests 1,215 2,515 Corporate development costs 1 8,658 12,872 Employment Agreement Award and other compensation — 169 Severance-related costs 2,712 669 Impairment of goodwill and intangible assets 151,755 129,278 Investment income from MGM National Harbor 2 — (115) Loss from ceased non-core business initiatives 3 2,491 2,613 Adjusted EBITDA $ 103,463 $ 130,991 (1) Corporate developments costs include professional fees and other nonrecurring items related to the material weakness remediation efforts. 45 Table of Contents (2) Investment income from MGM National Harbor is included in other income, net.
Biggest changeBusiness activities unrelated to these four segments are included in an “all other” category which the Company refers to as “All other - corporate/eliminations.” Adjusted EBITDA and EBITDA do not purport to represent operating income or cash flow from operating activities, as those terms are defined under GAAP, and should not be considered as alternatives to those measurements as an indicator of our performance. 45 T able of Contents Summary of Performance The table below provides a summary of our performance based on the metrics described above: Years Ended December 31, 2025 2024 (in thousands) Net revenue $ 374,371 $ 449,674 Broadcast and digital operating income 92,442 140,181 Adjusted EBITDA 56,657 103,463 Net loss attributable to common stockholders (146,869) (105,394) The reconciliation of net loss attributable to common stockholders to broadcast and digital operating income is as follows: Years Ended December 31, 2025 2024 (in thousands) Net loss attributable to common stockholders $ (146,869) $ (105,394) Add back/(deduct) certain non-broadcast and digital operating income items included in net loss: Interest and investment income (2,492) (5,980) Interest expense 38,806 48,571 (Benefit from) provision for income taxes (16,010) 9,759 Corporate selling, general and administrative expenses (1) 50,767 50,579 Stock-based compensation 1,907 5,716 Gain on retirement of debt (44,009) (23,271) Other expense (income), net 463 (896) Loss from unconsolidated joint venture — 411 Depreciation and amortization 18,073 7,716 Net (loss) income attributable to non-controlling interests (10) 1,215 Impairment of goodwill and intangible assets 191,816 151,755 Broadcast and digital operating income $ 92,442 $ 140,181 (1) Corporate selling, general and administrative expenses consists of expenses associated with our corporate headquarters and facilities, including personnel as well as other corporate overhead functions. 46 T able of Contents The reconciliation of net loss attributable to common stockholders to Adjusted EBITDA is as follows: Years Ended December 31, 2025 2024 (in thousands) Net loss attributable to common stockholders $ (146,869) $ (105,394) Add back/(deduct) certain Adjusted EBITDA items included in net loss: Interest and investment income (2,492) (5,980) Interest expense 38,806 48,571 (Benefit from) provision for income taxes (16,010) 9,759 Depreciation and amortization 18,073 7,716 EBITDA $ (108,492) $ (45,328) Stock-based compensation 1,907 5,716 Gain on retirement of debt (44,009) (23,271) Other expense (income), net 463 (896) Loss from unconsolidated joint venture — 411 Net (loss) income attributable to non-controlling interests (10) 1,215 Corporate costs (a) 2,211 8,658 Litigation settlement costs (b) 3,078 — Debt refinancing costs (c) 7,698 — Severance-related costs 1,753 2,712 Impairment of goodwill and intangible assets 191,816 151,755 Loss from ceased non-core business initiatives 242 2,491 Adjusted EBITDA $ 56,657 $ 103,463 (a) Corporate costs primarily include professional fees and other nonrecurring items related to the material weakness remediation efforts.
Under open authorizations, repurchases of our outstanding debt and/or equity securities may be made from time to time in the open market or in privately negotiated transactions in accordance with applicable laws and regulations. Repurchased debt and equity securities are retired when repurchased.
Under open authorizations, repurchases of our outstanding debt and/or equity securities may be made from time to time in the open market or in privately negotiated transactions in accordance with applicable laws and regulations. Repurchased debt and equity securities are usually retired when repurchased.
On April 30, 2023, the Company entered into a waiver and amendment (the “Waiver and Amendment”) to the Current ABL Facility. The Waiver and Amendment waived certain events of default under the Current ABL Facility related to the Company’s failure to timely deliver certain Annual Financial Deliverables for the fiscal year ended December 31, 2022.
On April 30, 2023, the Company entered into a waiver and amendment (the “Waiver and Amendment”) to the 2021 ABL Facility. The Waiver and Amendment waived certain events of default under the 2021 ABL Facility related to the Company’s failure to timely deliver certain Annual Financial Deliverables for the fiscal year ended December 31, 2022.
However, given the diverse nature of our business, station operating income is not truly reflective of our multi-media operation and, therefore, we use the term “broadcast and digital operating income”. Broadcast and digital operating income is not a measure of financial performance under GAAP.
However, given the diverse nature of our business, station operating income is not truly reflective of our multi-media operation and, therefore, we use the term “broadcast and digital operating income.” Broadcast and digital operating income is not a measure of financial performance under GAAP.
For 2025, our strategy will be to: (i) grow market share; (ii) improve audience share in certain markets and improve revenue conversion of strong and stable audience share in certain other markets; and (iii) grow and diversify our revenue by executing our multimedia strategy.
For 2026, our strategy will be to: (i) grow market share; (ii) improve audience share in certain markets and improve revenue conversion of strong and stable audience share in certain other markets; and (iii) grow and diversify our revenue by executing our multimedia strategy.
The decrease in programming and technical expenses for the year ended December 31, 2024, compared to the same period in 2023 was due t o lower expenses across most segments.
The decrease in programming and technical expenses for the year ended December 31, 2025, compared to the same period in 2024, was due t o lower expenses across most segments.
The Current ABL Facility is subject to the terms of the Revolver Intercreditor Agreement (as defined in the Current ABL Facility) by and among the Administrative Agent and Wilmington Trust, National Association.
The 2021 ABL Facility is subject to the terms of the Revolver Intercreditor Agreement (as defined in the 2021 ABL Facility) by and among the Administrative Agent and Wilmington Trust, National Association.
The Current ABL Facility provides for up to $50.0 million revolving loan borrowings in order to provide for the working capital needs and general corporate requirements of the Company. The Current ABL Facility also provides for a letter of credit facility up to $5.0 million as a part of the overall $50.0 million in capacity.
The 2021 ABL Facility provides for up to $50.0 million revolving loan borrowings in order to provide for the working capital needs and general corporate requirements of the Company. The 2021 ABL Facility also provided for a letter of credit facility up to $5.0 million as a part of the overall $50.0 million in capacity.
The Company’s obligation to pay the award was triggered after the Company recovered the aggregate amount of capital contributions in TV One, and payment is required only upon actual receipt of distributions of cash or marketable securities or proceeds from a liquidity event with respect to such invested amount.
The Company’s obligation to pay the award was triggered after the Company recovered the aggregate amount of capital contributions in Cable Television, and payment is required only upon actual receipt of distributions of cash or marketable securities or proceeds from a liquidity event with respect to such invested amount.
RMLC-Represented Stations that have paid SESAC interim license fees at higher previous rates may receive a true-up adjustment in order to bring rates into conformity with the now-final rates. This ruling did not have a material impact on the Company's operations. The RMLC is currently negotiating with BMI.
RMLC-Represented Stations that have paid SESAC interim license fees at higher previous rates may receive a true-up adjustment in order to bring rates into conformity with the now-final rates. This ruling did not have a material impact on the Company's operations.
Net (loss) income before interest income, interest expense, income taxes, depreciation and amortization is commonly referred to in our business as “EBITDA”. Adjusted EBITDA and EBITDA are not measures of financial performance under GAAP.
Net (loss) income before interest income, interest expense, income taxes, depreciation and amortization is commonly referred to in our business as “EBITDA.” Adjusted EBITDA and EBITDA are not measures of financial performance under GAAP.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following information should be read in conjunction with the Consolidated Financial Statements and Notes thereto included elsewhere in this report. Overview For the year ended December 31, 2024, consolidated net revenue decreased approximately 5.9% compared to the year ended December 31, 2023.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following information should be read in conjunction with the Consolidated Financial Statements and Notes thereto included elsewhere in this report. Overview For the year ended December 31, 2025, consolidated net revenue decreased approximately 16.7% compared to the year ended December 31, 2024.
During the year ended December 31, 2024, the Company repurchased approximately $140.4 million of its 2028 Notes at an average price of approximately 82.3% of par. The Company recorded a net gain on retirement of debt of approximately $23.3 million during the year ended December 31, 2024.
The Company recorded a net gain on retirement of debt of approximately $44.0 million during the year ended December 31, 2025. During the year ended December 31, 2024, the Company repurchased approximately $140.4 million of its 2028 Notes at an average price of approximately 82.3% of par.
Recent Accounting Pronouncements S ee Note 2 — Summary Of Significant Accounting Policies of our consolidated financial statements for a summary of recently issued accounting pronouncements not yet adopted and recently adopted accounting pronouncements. CRITICAL ACCOUNTING ESTIMATES Our accounting policies are described in Note 2 — Summary Of Significant Accounting Policies of our consolidated financial statements.
Recent Accounting Pronouncements S ee Note 2 - Summary Of Significant Accounting Policies of our consolidated financial statements for a summary of recently issued accounting pronouncements not yet adopted and recently adopted accounting pronouncements. 53 T able of Contents CRITICAL ACCOUNTING ESTIMATES Our accounting policies are described in Note 2 - Summary Of Significant Accounting Policies of our consolidated financial statements.
However, because Nielsen reports ratings either monthly or quarterly, depending on the particular market, any changed ratings and the effect on advertising revenue tends to lag behind both the reporting of the ratings and the incurrence of advertising and promotional expenditures. 37 Table of Contents URBAN ONE, INC.
However, because Nielsen reports ratings either monthly or quarterly, depending on the particular market, any changed ratings and the effect on advertising revenue tends to lag behind both the reporting of the ratings and the incurrence of advertising and promotional expenditures. 39 T able of Contents URBAN ONE, INC.
At the Company’s election, the interest rate on borrowings under the Current ABL Facility are based on either (i) the then applicable margin relative to Base Rate Loans (as defined in the Current ABL Facility) or (ii) until execution of the Waiver and Amendment (as defined below) took effect, the then applicable margin relative to the London Interbank Offer Rate, ("LIBOR Loan") (as defined in the Current ABL Facility) corresponding to the average availability of the Company for the most recently completed fiscal quarter.
At the Company’s election, the interest rate on borrowings under the 2021 ABL Facility were based on either (i) the then applicable margin relative to Base Rate Loans (as defined in the 2021 ABL Facility) or (ii) until execution of the Waiver and Amendment (as defined below) took effect, the then applicable margin relative to the London Interbank Offer Rate, (“LIBOR Loan”) (as defined in the 2021 ABL Facility) corresponding to the average availability of the Company for the most recently completed fiscal quarter.
The increase in net cash flow used in financing activities is driven primarily by the increase in common stock and debt repurchase activity. We repurchased approximately $8.1 million and $1.6 million of our Class A and D Common Stock during the years ended December 31, 2024 and 2023, respectively.
The decrease in net cash flow used in financing activities is driven primarily by the decrease in common stock and debt repurchase activity. We repurchased approximately $2.8 million and $8.1 million of our Class A and D Common Stock during the years ended December 31, 2025 and 2024, respectively.
See Note 13 – Goodwill And Other Intangible Assets of the Company’s consolidated financial statements for further discussion.
See Note 12 – Goodwill, Net And Other Intangible Assets, Net of the Company’s consolidated financial statements for further discussion.
According to the Employment Agreement, the CEO is eligible to receive an award (the “Employment Agreement Award”) in an amount equal to approximately 4.0% of any proceeds from distributions or other liquidity events in excess of the return of the Company’s aggregate investment in TV One.
According to the Employment Agreement, the CEO is eligible to receive an award (the “Employment Agreement Award”) in an amount equal to approximately 4.2% of any proceeds from distributions or other liquidity events in excess of the return of the Company’s aggregate investment in Cable Television.
Below are the key assumptions used in the income approach model for estimating the fair value of the iOne reporting unit in the most recent interim impairment assessment performed as of December 31, 2024 .
Below are the key assumptions used in the income approach model for estimating the fair value of the Reach Media reporting unit in the most recent interim impairment assessment performed as of December 31, 2025.
As of each of December 31, 2024 and 2023, there was no balance outstanding on the Current ABL Facility. ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK Not required for smaller reporting companies. ITEM 8.
As of December 31, 2024, there was no outstanding balance on the prior 2021 ABL facility. ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK Not required for smaller reporting companies.
On January 25, 2021, the Company closed on an offering (the “2028 Notes Offering”) of $825.0 million in aggregate principal amount of the 2028 Notes in a private offering exempt from the registration requirements of the Securities Act of 1933, as amended (the “Securities Act”).
On January 25, 2021, the Company closed on an offering of $ 825.0 million in aggregate principal amount of 7.375% Senior Secured Notes due 2028 (the “2028 Notes”) in a private offering exempt from the registration requirements of the Securities Act of 1933, as amended (the “Securities Act”).
The fair value estimate incorporated a number of assumptions and estimates, including but not limited to revenue growth rate s, future operating profit margins, discount rate, peer companies, average recurring EBITDA multiples and weighting of the income and market approach.
The fair value estimate incorporated a number of assumptions and estimates, including but not limited to projected revenues assumptions , future operating profit margins, discount rates, peer companies, average recurring EBITDA multiples and weighting of the income and market approach.
Songwriters and music publishers have withdrawn from the traditional PRO's, particularly ASCAP and BMI, and new entities, such as GMR, have been formed to represent rights holders. These organizations negotiate fees with copyright users, collect royalties and distribute them to the rights holders.
The market for rights relating to musical works is changing rapidly. Songwriters and music publishers have withdrawn from the traditional PRO's, particularly ASCAP and BMI, and new entities, such as GMR, have been formed to represent rights holders. These organizations negotiate fees with copyright users, collect royalties and distribute them to the rights holders.
During the year ended December 31, 2024 , the Company repurchased 1,191,610 shares of Class D common stock under the 2024 Stock Repurchase Program in the amount of approximately $1.4 million at an average price of $1.22 per share.
During the year ended December 31, 2024, the Company repurchased 119,161 shares of Class D Common Stock under the 2024 Stock Repurchase Program in the amount of approximately $1.4 million at an average price of $12.20 per share.
We use non-GAAP financial measures including broadcast and digital operating income and Adjusted EBITDA as additional means to evaluate our business and operating results through period-to-period comparisons. Reconciliations of our non-GAAP financial measures to the most directly comparable GAAP financial measures are included below for review.
We use non-GAAP financial measures including broadcast and digital operating income and Adjusted EBITDA as additional means to evaluate our business and operating results through period-to-period comparisons. Reconciliations of our non-GAAP financial measures to the most directly comparable GAAP financial measures are included below for review. Reliance should not be placed on any single financial measure to evaluate our business.
During the year ended December 31, 2024, the Company did not repurchase any shares of Class A stock under the $0.5 million Stock Grant Repurchase Authorization. During the year ended December 31, 2024 the Company repurchased 184,495 shares of Class D Common Stock for approximately $0.3 million at an average price of $1.42 per share.
During the year ended December 31, 2025, the Company did not repurchase any shares of Class A stock under the $0.5 million Stock Grant Repurchase Authorization. During the year ended December 31, 2025 the Company repurchased 9,898 shares of Class D Common Stock for approximately $0.1 million at an average price of $9.80 per share.
During the year ended December 31, 2024 , the Company executed Stock Vest Tax Repurchases of 425,966 shares of Class D Common Stock in the amount of approximately $1.4 million at an average price of $3.20 per share.
During the year ended December 31, 2024, the Company executed Stock Vest Tax Repurchases of 42,597 shares of Class D Common Stock in the amount of approximately $1.4 million at an average price of $32.00 per share.
Approximately $20.9 million relates to certain commitments for content agreements for the Company’s Cable Television segment, approximately $22.2 million relates to employment agreements, and the remainder relates to other programming, network and operating agreements.
Approximately $12.2 million relates to certain commitments for content agreements for the Company’s Cable Television segment, approximately $34.7 million relates to employment agreements, and the remainder relates to other programming, network and operating agreements.
Provision for income taxes Years Ended December 31, Change 2024 2023 $ 9,759 $ 7,944 $ 1,815 22.8 % For the year ended December 31, 2024, we recorded a provision for income taxes of approximately $9.8 million on the pre-tax loss of $94.0 million resulting with an annual effective tax rate of (10.4)%.
For the year ended December 31, 2024, we recorded a provision for income taxes of approximately $9.8 million on pre-tax loss of $94.0 million resulting with an annual effective tax rate of (10.4)%.
For our Digital segment, programming and technical expenses include software product design, post-application software development and maintenance, database and server support costs, the help desk function, data center expenses connected with ISP hosting services and other internet content delivery expenses. For our Cable Television segment, programming and technical expenses include expenses associated with technical, programming, production, and content management.
Expenses for the Radio Broadcasting segment also include expenses associated with our programming research activities and music royalties. For our Digital segment, programming and technical expenses include software product design, post-application software development and maintenance, database and server support costs, the help desk function, data center expenses connected with ISP hosting services and other internet content delivery expenses.
Based on these analyses, the Company recognized an impairment loss of approximately $20.2 million associated with the TV One reporting unit, included in impairment of goodwill and intangible assets, on the consolidated statement of operations during the year ended December 31, 2024 .
Based on these analyses, the Company recognized an impairment loss of approximately $0.5 million associated with the Reach Media reporting unit, included in impairment of goodwill and intangible assets, on the consolidated statement of operations during the year ended December 31, 2025.
Reliance should not be placed on any single financial measure to evaluate our business. 42 Table of Contents Measurement of Performance We monitor and evaluate the growth and operational performance of our business using net income and the following key metrics: (a) Net revenue : The performance of an individual radio station or group of radio stations in a particular market is customarily measured by its ability to generate net revenue.
Measurement of Performance We monitor and evaluate the growth and operational performance of our business using net income and the following key metrics: (a) Net revenue : The performance of an individual radio station or group of radio stations in a particular market is customarily measured by its ability to generate net revenue.
On February 7, 2022, the RMLC and GMR reached a settlement and achieved certain conditions which effectuate a four-year license to which the Company is a party for the period April 1, 2022 to March 31, 2026. The license includes an optional three-year extended term that the Company may effectuate prior to the end of the initial term.
On February 7, 2022, the RMLC and GMR reached a settlement and achieved certain conditions which effectuate a 4 year license to which the Company is a party for the period April 1, 2022 to March 31, 2026. The license includes an optional 3 year extended term that the Company has opted into.
To determine the fair value of the broadcasting licenses, the Company utilized the income approach which values a license by calculating the value of a hypothetical startup company that initially has no assets except the asset to be valued (the license).
To determine the fair value of the broadcasting licenses, the Company utilized the income approach which values a license by calculating the value of a hypothetical startup company that initially has no assets except the asset to be valued (the broadcasting license). The Company performed a discounted cash flow model for broadcasting licenses across relevant radio markets.
Broadcast and digital operating income decreased to approximately $140.2 million for the year e nded December 31, 2024, compared to approximately $168.4 million for the year ended December 31, 2023, a decrease of approximately $28.2 million or (16.7)%. This decrease was due to lower broadcast and digital operating income at each of our segments except our Radio Broadcasting segment.
Broadcast and digital operating income decreased to approximately $92.4 million for the year e nded December 31, 2025, compared to approximately $140.2 million for the year ended December 31, 2024, a decrease of approximately $47.7 million or (34.1)%. This decrease was due to lower broadcast and digital operating income at each of our segments except our Cable Television segment.
Our Cable Television segment also derives revenue from affiliate fees under the terms of various multi-year affiliation agreements generally based on a per subscriber royalty for the right to distribute the Company’s programming under the terms of the distribution contracts.
Advertising revenue is derived from the sale of television airtime to advertisers and is recognized when the advertisements are run. Our Cable Television segment also derives revenue from affiliate fees under the terms of various multi-year affiliation agreements generally based on a per subscriber royalty for the right to distribute the Company’s programming under the terms of the distribution contracts.
The Company estimated the fair value of the Employment Agreement Award as of December 31, 2024 and 2023, at approximately $10.4 million and $23.0 million, respectively, and, accordingly, adjusted the liability to that amount.
The Company estimated the fair value of the Employment Agreement Award as of December 31, 2025 and 2024, at approximatel y $ 7.1 million and $10.4 million, respectively, and, accordingly, adjusted the liability to that amount.
The 2028 Notes mature on February 1, 2028 and interest on the Notes accrues and is payable semi-annually in arrears on February 1 and August 1 of each year, commencing on August 1, 2021 at the rate of 7.375% per annum. As of December 31, 2024 , there were approximately $584.6 million of the 2028 Notes outstanding.
The 2028 Notes mature on February 1, 2028 and interest on the Notes accrues and is payable semi-annually in arrears on February 1 and August 1 of each year, commencing on August 1, 2021 at the rate of 7.375% per annum.
Operating expenses Programming and technical, excluding stock-based compensation Years Ended December 31, Change 2024 2023 $ 135,235 $ 136,884 $ (1,649) (1.2) % Programming and technical expenses include expenses associated with on-air talent and the management and maintenance of the systems, tower facilities, and studios used in the creation, distribution and broadcast of programming content on our radio stations.
Operating expenses Programming and technical, excluding stock-based compensation Years Ended December 31, Change 2025 2024 $ 125,396 $ 135,235 $ (9,839) (7.3) % Programming and technical expenses for the Radio Broadcasting segment include expenses associated with on-air talent and the management and maintenance of the systems, tower facilities, and studios used in the creation, distribution and broadcast of programming content on our radio stations.
The 2028 Notes Offering and the guarantees are secured, subject to permitted liens and except for certain excluded assets (i) on a first priority basis by substantially all of the Company’s and the guarantors’ current and future property and assets (other than accounts receivable, cash, deposit accounts, other bank accounts, securities accounts, inventory and related assets that secure our asset-backed revolving credit facility on a first priority basis (the “ABL Priority Collateral”)), including the capital stock of each guarantor (collectively, the “Notes Priority Collateral”) and (ii) on a second priority basis by the ABL Priority Collateral.
See Note 19 - Subsequent Events for additional repurchase of the 2028 Notes. 48 T able of Contents Prior to the 2025 Refinancing, the 2028 Notes and the guarantees were secured, subject to permitted liens and except for certain excluded assets (i) on a first priority basis by substantially all of the Company’s and the guarantors’ current and future property and assets (other than accounts receivable, cash, deposit accounts, other bank accounts, securities accounts, inventory and related assets that secure our asset-backed revolving credit facility on a first priority basis, including the capital stock of each guarantor and (ii) on a second priority basis by collateral securing our asset backed credit facility.
The decrease was primarily due to lower cash and cash equivalents balances during the year ended December 31, 2024.
The decrease was primarily due to lower interest-bearing cash and cash equivalents balances during the year ended December 31, 2025 , than in the corresponding period in 2024.
Interest and investment income Years Ended December 31, Change 2024 2023 $ 5,980 $ 6,967 $ (987) (14.2) % Interest and investment income was approximately $6.0 million for the year ended December 31, 2024 compared to approximately $7.0 million for the year ended December 31, 2023, a decrease of approximately $1.0 million.
Interest and investment income Years Ended December 31, Change 2025 2024 $ 2,492 $ 5,980 $ (3,488) (58.3) % Interest and investment income was approximately $2.5 million for the year ended December 31, 2025 compared to approximately $6.0 million for the year ended December 31, 2024, a decrease of approximately $3.5 million.
Reach Media generated approximately $15.5 million of broadcast and digital operating income during the year ended December 31, 2024, compared to approximately $17.9 million during the year ended December 31, 2023, primarily due to lower expenses offset by lower revenue.
Reach Media generated approximately $1.4 million of broadcast and digital operating income during the year ended December 31, 2025, compared to approximately $15.5 million during the year ended December 31, 2024, primarily due to lower advertising and political revenues offset by lower programming and technical expenses.
Therefore, the Company performed a quantitative impairment assessment for the TV One reporting unit to determine whether it was impaired as of September 30, 2024 and December 31, 2024 .
Therefore, the Company performed a quantitative impairment assessment for the Cable Television reporting unit to determine whether it was impaired as of December 31, 2025.
Advances under the Current ABL Facility are limited to (a) eighty-five percent (85.0%) of the amount of Eligible Accounts (as defined in the Current ABL Facility), less the amount, if any, of the Dilution Reserve (as defined in the Current ABL Facility), minus (b) the sum of (i) the Bank Product Reserve (as defined in the Current ABL Facility), plus (ii) the AP and Deferred Revenue Reserve (as defined in the Current ABL Facility), plus (iii) without duplication, the aggregate amount of all other reserves, if any, established by Administrative Agent.
Advances under the 2021 ABL Facility were limited to (a) eighty-five percent (85.0)% of the amount of Eligible Accounts (as defined in the 2021 ABL Facility), less the amount, if any, of the Dilution Reserve (as defined in the 2021 ABL Facility), minus (b) the sum of (i) the Bank Product Reserve (as defined in the 2021 ABL Facility), plus (ii) the AP and Deferred Revenue Reserve (as defined in the 2021 ABL Facility), plus (iii) without duplication, the aggregate amount of all other reserves, if any, established by Administrative Agent. 51 T able of Contents All obligations under the 2021 ABL Facility were secured by a first priority lien on all (i) deposit accounts (related to accounts receivable), (ii) accounts receivable, and (iii) all other property which constitutes ABL Priority Collateral (as defined in the 2021 ABL Facility).
We re cognized approximately $47.3 million of revenue from our Reach Media segment during the year ended December 31, 2024, compared to approxima tely $52.9 million for the year ended December 31, 2023, a decrease of approximately $5.6 million. The decrease was primarily driven by overall demand and attrition of advertisers.
The decrease was primarily driven by weaker overall demand from national and local advertisers and non-returning political revenues. We re cognized approximately $31.1 million of revenue from our Reach Media segment during the year ended December 31, 2025, compared to approxima tely $47.3 million for the year ended December 31, 2024, a decrease of approximately $16.1 million.
The Current ABL Facility is governed by a credit agreement by and among the Company, the other borrowers party thereto, the lenders party thereto from time to time and Bank of America, N.A., as administrative agent.
Asset Backed Line of Credit On February 19, 2021, the Company closed on an asset backed credit facility (the “2021 ABL Facility”). The 2021 ABL Facility is governed by a credit agreement by and among the Company, the other borrowers party thereto, the lenders party thereto from time to time and Bank of America, N.A., as administrative agent.
Our Radio Broadcasting segment generated approximately $39.2 million of broadcast and digital operating income during the year ended December 31, 2024, compared to approximately $34.6 million during the year ended December 31, 2023, of approximately, primarily due to higher political revenues.
Our Radio Broadcasting segment generated approximately $21.2 million of broadcast and digital operating income during the year ended December 31, 2025, compared to approximately $39.2 million during the year ended December 31, 2024, primarily due to lower radio and political revenues offset by lower selling, general and administrative expenses .
Expenses in our Digital segment decreased approximately $0.8 million for the year ended December 31, 2024 compared to the y ear ended December 31, 2023 due primarily to lower software license fees, video production costs and lower payroll expenses .
Expenses in our Digital segment decreased approximately $1.4 million for the year ended December 31, 2025 compared to the y ear ended December 31, 2024 due primarily to lower headcount costs, lower rent expense, and lower video production costs .
Of the total amount of other operating contracts and agreements included in the table above, approximately $68.4 million has not been recorded on the consolidated balance sheets as of December 31, 2024, as it does not meet recognition criteria.
These contracts relate to their content assets as well as prepaid programming related agreements. Of the total amount of other operating contracts and agreements included in the table above, approximately $118.2 million has not been recorded on the consolidated balance sheets as of December 31, 2025, as it does not meet recognition criteria.
We consider the following policies and estimates to be most critical in understanding the judgments involved in preparing our consolidated financial statements and the uncertainties that could affect our results of operations, financial condition and cash flows.
We consider the following policies and estimates to be most critical in understanding the judgments involved in preparing our consolidated financial statements and the uncertainties that could affect our results of operations, financial condition, and cash flows. Goodwill Goodwill exists whenever the purchase price exceeds the fair value of tangible and identifiable intangible net assets acquired in business combinations.
Stock-based compensation Years Ended December 31, Change 2024 2023 $ 5,716 $ 9,975 $ (4,259) (42.7) % Stock-based compensation expense was approximately $5.7 million for the year ended December 31, 2024 compared to approximately $10.0 million for the year ended December 31, 2023, a decrease of approximately $4.3 million.
Stock-based compensation Years Ended December 31, Change 2025 2024 $ 1,907 $ 5,716 $ (3,809) (66.6) % Stock-based compensation expense was approximately $1.9 million for the year ended December 31, 2025 compared to approximately $5.7 million for the year ended December 31, 2024, a decrease of approximately $3.8 million.
We account for goodwill and broadcasting licenses under Accounting Standards Codification (“ASC”) 350, “ Intangibles – Goodwill and Other ”, (“ASC 350”) which requires the Company to test goodwill at the reporting unit level and radio broadcasting licenses and TV One Trade Name at the accounting unit level for impairment annually or whenever events or circumstances indicate that impairment may exist.
We account for goodwill and broadcasting licenses under Accounting Standards Codification (“ASC”) 350, “ Intangibles – Goodwill and Other ”, (“ASC 350”) which requires the Company to test goodwill at the reporting unit level on October 1 of each year, or more frequently when events or circumstances indicate that impairment may have occurred.
During the year ended December 31, 2024 , the Company repurchased 2,850,844 shares of Class A Common Stock under the 2024 Stock Repurchase Program in the amount of approximately $5.0 million at an average price of $1.77 per share. 908,894 shares of Class A Common Stock remained in Treasury Stock, at cost as of December 31, 2024 .
During the year ended December 31, 2024, the Company repurchased 285,084 shares of Class A Common Stock under the 2024 Stock Repurchase Program for an aggregate purchase price of approximately $5.0 million, or an average price of $17.70 per share. 90,889 shares of Class A Common Stock remained in Treasury Stock, at cost as of December 31, 2024.
There fore, the Company performed a quantitative impairment assessment for iOne reporting unit to determine whether it was impaired as of September 30, 2024 and December 31, 2024 .
Therefore, the Company performed a quantitative impairment assessment for the Reach Media reporting unit to determine whether it was impaired as of December 31, 2025.
Gain on retirement of debt Years Ended December 31, Change 2024 2023 $ 23,271 $ 2,356 $ 20,915 *NM Gain on retirement of debt was approximately $23.3 million for the year ended December 31, 2024 compared to a pproximately $2.4 million for the year ended December 31, 2023, an increase of approximately $20.9 million.
Gain on retirement of debt Years Ended December 31, Change 2025 2024 $ 44,009 $ 23,271 $ 20,738 89.1 % Gain on retirement of debt was approximately $44.0 million for the year ended December 31, 2025 compared to a pproximately $23.3 million for the year ended December 31, 2024, an increase of approximately $20.7 million.
Interest expense Years Ended December 31, Change 2024 2023 $ 48,571 $ 56,196 $ (7,625) (13.6) % Interest expense decreased to approximately $48.6 million for the year ended December 31, 2024, compared to approximately $56.2 million for the year ended December 31, 2023, a decrease of approximately $7.6 million. The decrease is due to lower overall debt balances outstanding.
Interest expense Years Ended December 31, Change 2025 2024 $ (38,806) $ (48,571) $ 9,765 (20.1) % Interest expense decreased to approximately $38.8 million for the year ended December 31, 2025, compared to approximately $48.6 million for the year ended December 31, 2024, decrease of approximately $9.8 million. The decrease is due to lower overall debt balances outstanding.
As the Company runs its advertising campaigns, the customer simultaneously receives benefits as impressions are delivered, and revenue is recognized. The amount of revenue recognized each month is based on the number of impressions delivered multiplied by the effective per impression unit price and is equal to the net amount receivable from the customer.
The amount of revenue recognized each month is based on the number of impressions delivered multiplied by the effective per impression unit price and is equal to the net amount receivable from the customer. Our Cable Television segment generates the Company’s cable television revenue and derives its revenue principally from advertising and affiliate revenue.
The Company did not repurchase any shares of Class A common stock during the year ended December 31, 2023. 46 Table of Contents On September 27, 2022, the Compensation Committee authorized the repurchase of up to $0.5 million worth of shares in the aggregate from employees who want to sell in connection with the Company’s most recent employee stock grant (the "Stock Grant Repurchase Authorization").
On September 27, 2022, the Compensation Committee authorized the repurchase of up to $0.5 million worth of shares in the aggregate from employees who want to sell in connection with the Company’s most recent employee stock grant (the “Stock Grant Repurchase Authorization”).
Expenses in our Reach Media segment decreased approximately $1.5 million for the year ended December 31, 2024, compared to the year ended December 31, 2023 primarily due to lower affiliate station costs .
Expenses in our Reach Media segment decreased approximately $1.8 million for the year ended December 31, 2025 compared to the year ended December 31, 2024 due primarily to a decrease in talent fees, decreased profit share, and decreased affiliate station compensation.
Expenses in our Digital segment decreased approximately $2.0 million for the year ended December 31, 2024, compared to the year ended December 31, 2023 due primarily to lower compensation costs and a reduction in promotional expenses.
Expenses in our Digital segment decreased approximately $2.5 million for the year ended December 31, 2025, compared to the year ended December 31, 2024 due primarily to a decrease in traffic acquisition costs due to lower revenue, a decrease in sales production costs, a decrease in legal costs and lower headcount costs.
As the Company will measure changes in the fair value of this award at each reporting period as warranted by certain circumstances, different estimates or assumptions may result in a change to the fair value of the award amount previously recorded.
As the Company will measure changes in the fair value of this award at each reporting period as warranted by certain circumstances, different estimates or assumptions may result in a change to the fair value of the award amount previously recorded. 60 T able of Contents Content Assets Content assets that are expected to be predominantly monetized on our networks with other programming are considered monetized as a group.
W e recognized approximately $70.7 million of revenue from our Digital segment during the year ended December 31, 2024, compared to $75.5 million during the year ended December 31, 2023, a decrease of approximately $4.8 million. The decrease was primarily driven by a decrease in national digital sales and lower demand from the Company’s advertisers.
The decrease was primarily driven by a decrease in syndicated revenue and event revenue. W e recognized approximately $47.8 million of revenue from our Digital segment during the year ended December 31, 2025, compared to $62.8 million during the year ended December 31, 2024, a decrease of approximately $15.0 million.
Additionally, under the Waiver and Amendment, the Current ABL Facility was amended to provide that from and after the date thereof, any request for a new LIBOR Loan (as defined in the Current ABL Facility), for a continuation of an existing LIBOR Loan (as defined in the Current ABL Facility) or for a conversion of a Loan to a LIBOR Loan (as defined in the Current ABL Facility) shall be deemed to be a request for a loan bearing interest at Term SOFR (as defined in the Amended Current ABL Facility) (the “SOFR Interest Rate Change”). 47 Table of Contents Between June 5, 2023 and May 30, 2024, the Company entered into six more waivers and amendments related to the Company’s failure to timely deliver certain financial deliverables as required under the Current ABL Facility.
Additionally, under the Waiver and Amendment, the 2021 ABL Facility was amended to provide that from and after the date thereof, any request for a new LIBOR Loan (as defined in the Current ABL Facility), for a continuation of an existing LIBOR Loan (as defined in the 2021 ABL Facility) or for a conversion of a Loan to a LIBOR Loan (as defined in the 2021 ABL Facility) would be deemed to be a request for a loan bearing interest at Term SOFR (as defined in the Amended 2021 ABL Facility) (the “SOFR Interest Rate Change”).
(b) Broadcast and digital operating income : The radio broadcasting industry commonly refers to “station operating income” which consists of net (loss) income before depreciation and amortization, income taxes, interest expense, interest and investment income, non-controlling interests in income of subsidiaries, other income, net, loss from unconsolidated joint venture, corporate selling, general and administrative expenses, stock-based compensation, impairment of goodwill and intangible assets, and (gain) loss on retirement of debt.
Net revenue is recognized for our Cable Television business as advertisements are run or impressions delivered, and during the term of the affiliation agreements at levels appropriate for the most recent subscriber counts reported by the affiliate, net of launch support. 44 T able of Contents (b) Broadcast and digital operating income : The radio broadcasting industry commonly refers to “station operating income” which consists of net loss before depreciation and amortization, income taxes, interest expense, interest and investment income, non-controlling interests in income of subsidiaries, other income, net, loss from unconsolidated joint venture, corporate selling, general and administrative expenses, stock-based compensation, impairment of goodwill and intangible assets, and (gain) loss on retirement of debt.
TV One Reporting Unit The Company noted a continued decline in revenues in the TV One reporting unit, indicating that it was more likely than not that the TV One reporting unit was impaired.
As of December 31, 2025, the Company noted a continued decline in revenues and operating profit margin in the Reach Media reporting unit, indicating that it was more likely than not that the Reach Media reporting unit was impaired.
On February 14, 2025, certain non-controlling interest shareholders of Reach Media exercised their annual Put Right for $3.2 million, increasing the Company’s interest in Reach Media to 95.0% and decreasing the interest of the non-controlling interest shareholders from 10.0% to 5.0%. 55 Table of Contents Management, at this time, cannot reasonably determine the period when and if the remaining portion of the Put Right will be exercised by the non-controlling interest shareholders.
On February 14, 2025, certain non-controlling interest shareholders of Reach Media exercised their annual Put Right for $3.2 million, increasing the Company’s interest in Reach Media to 94.6% and decreasing the interest of the non-controlling interest shareholders from 10.0% to 5.4%.
Uncertainty in the macroeconomic environment with continued increases in inflation and interest rates, changes in governmental spending and its resulting impact on the national and more localized economies and banking volatility, may have an adverse effect on our revenues. On March 8, 2023, ROEH issued a Put Notice with respect to its Put Interest in MGM National Harbor.
Uncertainty in the macroeconomic environment with continued increases in inflation and interest rates, changes in governmental spending and its resulting impact on the national and more localized economies and banking volatility, may have an adverse effect on our revenues. From time to time, the Company may repurchase its outstanding debt and/or equity securities in open market purchases.
Our Digital segment generated approximately $18.1 million of broadcast and digital operating income during the year ended December 31, 2024, compared to approximately $20.0 million during the year ended December 31, 2023, primarily due to decrease in net revenues and reduced expenses.
Our Digital segment generated approximately $2.4 million of broadcast and digital operating income during the year ended December 31, 2025, compared to approximately $18.1 million during the year ended December 31, 2024, primarily due to lower digital advertising revenues offset by lower programming and technical and selling, general and administrative expenses .
During the year ended December 31, 2023, the Company repurchased approximately $25.0 million of its 2028 Notes at an average price of approximately 89.1% of par. The Company recorded a net gain on retirement of debt of approximately $2.4 million for the year ended December 31, 2023.
As discussed above, during the year ended December 31, 2025, the Company repurchased approximately $96.7 million of its 2028 Notes at an average price of approximately 53.6% of par, resulting in a net gain on retirement of debt of approximately $44.0 million.
The Current ABL Facility matures on the earlier to occur of (a) the date that is five years from the effective date of the Current ABL Facility, and (b) 91 days prior to the maturity of the Company’s 2028 Notes.
The obligations are also guaranteed by all material restricted subsidiaries of the Company. The 2021 ABL Facility matured on the earlier to occur of (a) the date that is 5 years from the effective date of the 2021 ABL Facility, and (b) 91 days prior to the maturity of the Company’s then outstanding 2028 Notes.
The following table presents sensitivity analyses for radio broadcasting licenses and goodwill of reporting units within the Radio Broadcasting segment showing the impact on our most recent quantitative impairment assessment resulting from: (i) a 100 basis point decrease in industry or reporting unit terminal growth rates; (ii) a 100 basis point decrease in operating profit margins; (iii) a 100 basis point increase in the discount rate; and (iv) both a 5.0% and 10.0% reduction in the fair values of broadcasting licenses and reporting units. 50 Table of Contents Hypothetical Increase in the Recorded Impairment Charge For the Year Ended December 31, 2024 Broadcasting Licenses Goodwill (a) (in millions) Impairment Charge Recorded: Radio Market Reporting Units $ 118.5 $ — Hypothetical Change for Radio Market Reporting Units: A 100 basis point decrease in radio industry terminal growth rates $ 10.1 $ — A 100 basis point decrease in operating profit margin in the projection period 13.6 — A 100 basis point increase in the applicable discount rate 27.2 1.3 A 5.0% reduction in the fair value of broadcasting licenses and reporting units 11.6 — A 10.0% reduction in the fair value of broadcasting licenses and reporting units 23.9 1.0 (a) Goodwill impairment charge applies only to further goodwill impairment and not to any potential license impairment that could result from changing other assumptions.
The following table presents sensitivity analyses for radio broadcasting licenses and goodwill of reporting units within the Radio Broadcasting segment showing the impact on our most recent quantitative impairment assessment resulting from: (i) a 100 basis point decrease in industry or reporting unit terminal rates; (ii) a 100 basis point decrease in operating profit margins; (iii) a 100 basis point increase in the discount rate; and (iv) both a 5.0% and 10.0% reduction in the fair values of broadcasting licenses.
Finally, our Cable Television segment generated approximately $67.0 million of broadcast and digital operating income during the year ended December 31, 2024, compared to approximately $95.5 million during the year ended December 31, 2023, with the decrease primarily due to lower net revenues and higher expenses. 43 Table of Contents (c) Adjusted EBITDA : Adjusted EBITDA consists of net (loss) income plus (1) depreciation and amortization, income taxes, interest expense, net income attributable to non-controlling interests, impairment of goodwill and intangible assets, stock-based compensation, (gain) loss on retirement of debt, employment agreement award and other compensation, corporate development costs, severance-related costs, investment income, loss from unconsolidated joint venture, loss from ceased non-core business initiatives less (2) other income, net and interest and investment income.
(c) Adjusted EBITDA : Adjusted EBITDA consists of net (loss) income plus (1) depreciation and amortization, income taxes, interest expense, net income attributable to non-controlling interests, impairment of goodwill and intangible assets, stock-based compensation, (gain) loss on retirement of debt, employment agreement award and other compensation, corporate costs, non-recurring litigation settlement costs, non-recurring debt refinancing costs, severance-related costs, investment income, loss from unconsolidated joint venture, loss from ceased non-core business initiatives less (2) other income, net and interest and investment income.
Impairment charges are non-cash in nature, and as with current and past impairment charges, any future impairment charges will not impact our cash needs or liquidity or our bank ratio covenant compliance.
Impairment charges are non-cash in nature, and as with current and past impairment charges, any future impairment charges will not impact our cash needs or liquidity or our bank ratio covenant compliance. Radio Market Reporting Units On July 1, 2025, the Company determined the components of our Radio Broadcasting operating segment represent a single reporting unit.
In order to maximize cash revenue for our spot inventory, we closely manage the use of trade and barter agreements. Within our Digital segment, Interactive One generates the majority of the Company’s digital revenue. Our digital revenue is principally derived from advertising services on non-radio station branded, but Company-owned websites. Advertising services include the sale of banner and sponsorship advertisements.
Within our Digital segment, Interactive One generates the majority of the Company’s digital revenue. Our digital revenue is principally derived from advertising services on non-radio station branded, but Company-owned websites. Advertising services include the sale of banner and sponsorship advertisements. As the Company runs its advertising campaigns, the customer simultaneously receives benefits as impressions are delivered, and revenue is recognized.
During the year ended December 31, 2023, the Company repurchased 824 shares of Class D common stock for approximately $3,000 at an average price of $3.99 per share.
During the year ended December 31, 2024, the Company did not repurchase any shares of Class A stock under the Stock Grant Repurchase Authorization. During the year ended December 31, 2024, the Company repurchased 18,450 shares of Class D Common Stock for approximately $0.3 million at an average price of $14.20 per share.
December 31, 2024 Discount rate 11.5 % Operating profit margin range 27.0% - 34.4% Revenue growth rate range (4.2)% - 1.9% Average recurring EBITDA multiple 4.5x The following table presents sensitivity analysis for the TV One reporting unit showing the impact of the most recent quantitative impairment assessment results from a 100 basis point increase or decrease in the terminal growth rate, operating profit margin, discount rate, 5% and 10% reduction in fair value of the TV One reporting unit which the Company has determined to be a significant assumption impacting the impairment: 52 Table of Contents Hypothetical Increase in the Recorded Impairment Charge For the Year Ended December 31, 2024 TV One Reporting Unit (in millions) Impairment Charge Recorded: TV One Reporting Unit $ 20.2 Hypothetical Change for TV One Reporting Unit A 100 basis point decrease in the cable television industry terminal growth rates $ 5.0 A 100 basis point decrease in the applicable operating profit margin 10.0 A 100 basis point decrease in the applicable discount rate 20.0 A 5.0% reduction in the fair value of TV One 15.0 A 10.0% reduction in the fair value of TV One 30.0 See Note 13 – Goodwill And Other Intangible Assets , of our consolidated financial statements for further discussion. iOne Reporting Unit Th e Company noted a continued decline in revenues in the iOne reporting unit, indicating that it was more likely than not that the iOne reporting unit was impaired.
Goodwill (Reach Media Reporting Unit) As of December 31, 2025 Discount rate 15.0 % Projected revenues assumption rate range (0.5)% - 2.5% Operating profit margins range 7.0% - 9.3% 57 T able of Contents The following table presents sensitivity analysis for the Reach Media reporting unit showing the impact of the most recent quantitative impairment assessment results from a 100 basis point increase or decrease in the terminal rate, operating profit margin, discount rate, and a 5% and 10% reduction in fair value of the Reach Media reporting unit: Hypothetical Increase in the Recorded Impairment Charge as of December 31, 2025 Goodwill (in millions) Impairment Charge Recorded: Reach Media Reporting Unit $ 0.5 Hypothetical Change for Reach Media Reporting Unit A 100 basis point decrease in the Reach Media industry terminal rates $ 0.5 A 100-basis point decrease in operating profit margin in the projection period 2.0 A 100 basis point increase in the applicable discount rate 1.0 A 5.0% reduction in the fair value of Reach Media Reporting Unit 1.2 A 10.0% reduction in the fair value of Reach Media Reporting Unit 2.4 See Note 12 – Goodwill, Net And Other Intangible Assets, Net , of our consolidated financial statements for further discussion.
As of December 31, 2024, we had approximately $257.8 million in broadcasting licenses and $30.0 million across seven of our 13 radio market reporting units in goodwill within the Radio Market reporting unit, which totaled $287.8 million and represented approximately 29.8% of our total assets. 49 Table of Contents We believe our estimate of the fair value of our reporting units, radio broadcasting licenses and TV One Trade Name are critical accounting estimates as the value is significant in relation to our total assets, and our estimate of the value uses judgmental assumptions that incorporate variables based on past experiences and expectations about future operating performance.
We believe our estimates of the fair value of our reporting units are critical accounting estimates as the value is significant in relation to our total assets, and our estimate of the value uses judgmental assumptions that incorporate variables based on past experiences and expectations about future operating performance.
If there is no incremental impairment, impact will be zero. See Note 13 – Goodwill And Other Intangible Assets , of our consolidated financial statements for further discussion.
See Note 12 – Goodwill, Net And Other Intangible Assets, Net , of our consolidated financial statements for further discussion.