SALEM MEDIA GROUP, INC. /DE/

EDGAR

120 filing records in this dataset, filed from 1999-05-14 to 2023-12-29. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

63.5 million USD

2023 Q3 · USD

Exact inputs and evidence

Operating margin

-57.15%

2023 Q3 · %

Exact inputs and evidence
  • Operating Income: -36290000 USD Source
  • Revenue: 63497000 USD Source

Operating cash flow

1.97 million USD

2023 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1480000 USD Source
  • Operating Cash Flow: -3454000 USD Source
Cash and cash equivalents
0 USD Source
Exact value

0 USD

Long-term debt including current maturities
180 million USD Source
Exact value

179940000 USD

Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

262 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Revenue: 266966000 USD · 2022-01-01 – 2022-12-31 Source
  • Revenue: 198153000 USD · 2022-01-01 – 2022-09-30 Source
  • Revenue: 63489000 USD · 2023-01-01 – 2023-03-31 Source
  • Revenue: 65774000 USD · 2023-04-01 – 2023-06-30 Source
  • Revenue: 63497000 USD · 2023-07-01 – 2023-09-30 Source

Net income

-45.8 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Net income: -3236000 USD · 2022-01-01 – 2022-12-31 Source
  • Net income: -1029000 USD · 2022-01-01 – 2022-09-30 Source
  • Net income: -5154000 USD · 2023-01-01 – 2023-03-31 Source
  • Net income: -7094000 USD · 2023-04-01 – 2023-06-30 Source
  • Net income: -31297000 USD · 2023-07-01 – 2023-09-30 Source

Operating cash flow

-3.75 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Operating cash flow: 7742000 USD · 2022-01-01 – 2022-12-31 Source
  • Operating cash flow: 10012000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -570000 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -3454000 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -570000 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -1480000 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -3454000 USD · 2023-01-01 – 2023-06-30 Source

Capital expenditure

10.1 million USD

2014-01-01 – 2014-12-31

Exact inputs and evidence
  • Capital expenditure: 3010000 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 6117000 USD · 2014-01-01 – 2014-06-30 Source
  • Capital expenditure: 3010000 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 7910000 USD · 2014-01-01 – 2014-09-30 Source
  • Capital expenditure: 6117000 USD · 2014-01-01 – 2014-06-30 Source
  • Capital expenditure: 10074000 USD · 2014-01-01 – 2014-12-31 Source
  • Capital expenditure: 7910000 USD · 2014-01-01 – 2014-09-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2023-12-29.

Financial data available through: 2022-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2022-12-31
  • Operating income: 11 of 11 periods available· newest 2022-12-31
  • Net income: 11 of 11 periods available· newest 2022-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2022-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2014-12-31
  • Total assets: 11 of 11 periods available· newest 2022-12-31
  • Total liabilities: 11 of 11 periods available· newest 2022-12-31
  • Current assets: 11 of 11 periods available· newest 2022-12-31
  • Current liabilities: 11 of 11 periods available· newest 2022-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2022-12-31
  • Long-term debt including current maturities: 7 of 11 periods available· newest 2022-12-31
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +3.4%

    Prior period

    USD 258.25 million

    –

    Current period

    USD 266.97 million

    –

    Exact inputs and evidence

    266966000 − 258247000 = 8719000 USD

    258247000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    266966000 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -107.8%

    Prior period

    USD 41.51 million

    –

    Current period

    −USD 3.24 million

    –

    Exact inputs and evidence

    -3236000 − 41514000 = -44750000 USD

    41514000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -3236000 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -65.6%

    Prior period

    USD 22.49 million

    –

    Current period

    USD 7.74 million

    –

    Exact inputs and evidence

    7742000 − 22491000 = -14749000 USD

    22491000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    7742000 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2022 2022-01-01 – 2022-12-31

  • Revenue USD 266.97 million 100% of revenue
  • Operating costs Derived USD 261.81 million 98% of revenue
  • Operating income USD 5.15 million 1.9% of revenue
  • Tax, interest and other Derived USD 8.39 million 3.1% of revenue
  • Net income −USD 3.24 million −1.2% of revenue

Cash

  • Operating cash flow USD 7.74 million 2.9% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2014 89%
  • 2015 88%
  • 2016 90%
  • 2017 Net income was higher than operating income, so the split is not drawn.
  • 2017 Net income was higher than operating income, so the split is not drawn.
  • 2018 Net loss: net income was −1.2% of revenue.
  • 2019 Operating loss: operating costs were 103% of revenue.
  • 2020 Operating loss: operating costs were 103% of revenue.
  • 2021 16%82%
  • 2022 Net loss: net income was −1.2% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2014 2014-01-01 – 2014-12-31266536000 237920000 Derived 28616000 23141000 Derived 5475000 31851000 Derived
Source
2015 2015-01-01 – 2015-12-31265787000 232765000 Derived 33022000 21872000 Derived 11150000 Unavailable
Source
2016 2016-01-01 – 2016-12-31274321000 246243000 Derived 28078000 19205000 Derived 8873000 Unavailable
Source
2017 2017-01-01 – 2017-12-31263736000 240762000 Derived 22974000 -1670000 Derived 24644000 Unavailable
Source
2017 2017-01-04 – 2017-12-31263736000 240762000 Derived 22974000 -1670000 Derived 24644000 Unavailable
Source
2018 2018-01-01 – 2018-12-31262783000 245817000 Derived 16966000 20158000 Derived -3192000 Unavailable
Source
2019 2019-01-01 – 2019-12-31253898000 262099000 Derived -8201000 19638000 Derived -27839000 Unavailable
Source
2020 2020-01-01 – 2020-12-31236239000 243993000 Derived -7754000 46308000 Derived -54062000 Unavailable
Source
2021 2021-01-01 – 2021-12-31258247000 211999000 Derived 46248000 4734000 Derived 41514000 Unavailable
Source
2022 2022-01-01 – 2022-12-31266966000 261814000 Derived 5152000 8388000 Derived -3236000 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 267M 2022
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.296.3M222.2M148.1M74.1M0.0201220182022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue229179000
2013Revenue236934000
2014Revenue266536000
2015Revenue265787000
2016Revenue274321000
2018Revenue262783000
2019Revenue253898000
2020Revenue236239000
2021Revenue258247000
2022Revenue266966000

Revenue growth

Change in revenue from the same financial period one year earlier.

3.4% 2022
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.14.0%8.4%2.8%-2.9%-8.5%201220182022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2013Year over year3.4%
2014Year over year12.5%
2015Year over year-0.3%
2016Year over year3.2%
2018Year over yearNo prior comparable period
2019Year over year-3.4%
2020Year over year-7%
2021Year over year9.3%
2022Year over year3.4%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 1.9% 2022
Net margin -1.2% 2022
Free cash flow margin 11.9% 2014
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.21%9%-2%-14%-26%201220182022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating margin13.3%
2013Operating margin14.6%
2014Operating margin10.7%
2015Operating margin12.4%
2016Operating margin10.2%
2018Operating margin6.5%
2019Operating margin-3.2%
2020Operating margin-3.3%
2021Operating margin17.9%
2022Operating margin1.9%
2012Net margin1.9%
2013Net margin-1.2%
2014Net margin2.1%
2015Net margin4.2%
2016Net margin3.2%
2018Net margin-1.2%
2019Net margin-11%
2020Net margin-22.9%
2021Net margin16.1%
2022Net margin-1.2%
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow margin11.9%
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
2018Free cash flow marginNot reported
2019Free cash flow marginNot reported
2020Free cash flow marginNot reported
2021Free cash flow marginNot reported
2022Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 7.7M 2022
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.45.3M34.0M22.6M11.3M0.0201220182022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flowNot reportedNo source recorded
2013Operating cash flowNot reportedNo source recorded
2014Operating cash flow41925000
2015Operating cash flow36130000
2016Operating cash flow38866000
2018Operating cash flow22961000
2019Operating cash flow17010000
2020Operating cash flow22851000
2021Operating cash flow22491000
2022Operating cash flow7742000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 31.9M 2014
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.34.4M25.8M17.2M8.6M0.0201220182022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Free cash flowUnavailableNo source recorded
2013Free cash flowUnavailableNo source recorded
2014Free cash flow31851000
2015Free cash flowUnavailable
2016Free cash flowUnavailable
2018Free cash flowUnavailable
2019Free cash flowUnavailable
2020Free cash flowUnavailable
2021Free cash flowUnavailable
2022Free cash flowUnavailable

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

65.3% 2022
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.80%60%40%20%0%201220182022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012Liabilities / assets63.3%
2013Liabilities / assets64.9%
2014Liabilities / assets65%
2015Liabilities / assets64.8%
2016Liabilities / assets64.2%
2018Liabilities / assets60.3%
2019Liabilities / assets66%
2020Liabilities / assets74.2%
2021Liabilities / assets65.5%
2022Liabilities / assets65.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.7× 2022
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.73×1.30×0.87×0.43×0.00×201220182022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012Current assets / current liabilities0.94×
2013Current assets / current liabilities1.61×
2014Current assets / current liabilities1.37×
2015Current assets / current liabilities1.29×
2016Current assets / current liabilities1.39×
2018Current assets / current liabilities0.83×
2019Current assets / current liabilities0.79×
2020Current assets / current liabilities0.9×
2021Current assets / current liabilities0.81×
2022Current assets / current liabilities0.7×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2014 2014-01-01 – 2014-12-31
USD 5.48 million
Exact value

Exact value: 5475000 USD

2014-01-01 – 2014-12-31: 5475000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 41.93 million
Exact value

Exact value: 41925000 USD

2014-01-01 – 2014-12-31: 41925000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 10.07 million
Exact value

Exact value: 10074000 USD

2014-01-01 – 2014-12-31: 10074000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 31.85 million
Calculation and evidence

41925000 − 10074000 USD

Exact free cash flow: 31851000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2015 2015-01-01 – 2015-12-31
USD 11.15 million
Exact value

Exact value: 11150000 USD

2015-01-01 – 2015-12-31: 11150000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 36.13 million
Exact value

Exact value: 36130000 USD

2015-01-01 – 2015-12-31: 36130000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2016 2016-01-01 – 2016-12-31
USD 8.87 million
Exact value

Exact value: 8873000 USD

2016-01-01 – 2016-12-31: 8873000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 38.87 million
Exact value

Exact value: 38866000 USD

2016-01-01 – 2016-12-31: 38866000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2017 2017-01-01 – 2017-12-31
USD 24.64 million
Exact value

Exact value: 24644000 USD

2017-01-01 – 2017-12-31: 24644000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 27.33 million
Exact value

Exact value: 27330000 USD

2017-01-01 – 2017-12-31: 27330000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2017 2017-01-04 – 2017-12-31
USD 24.64 million
Exact value

Exact value: 24644000 USD

2017-01-04 – 2017-12-31: 24644000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 27.33 million
Exact value

Exact value: 27330000 USD

2017-01-04 – 2017-12-31: 27330000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2018 2018-01-01 – 2018-12-31
−USD 3.19 million
Exact value

Exact value: -3192000 USD

2018-01-01 – 2018-12-31: -3192000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 22.96 million
Exact value

Exact value: 22961000 USD

2018-01-01 – 2018-12-31: 22961000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2019 2019-01-01 – 2019-12-31
−USD 27.84 million
Exact value

Exact value: -27839000 USD

2019-01-01 – 2019-12-31: -27839000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 17.01 million
Exact value

Exact value: 17010000 USD

2019-01-01 – 2019-12-31: 17010000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2020 2020-01-01 – 2020-12-31
−USD 54.06 million
Exact value

Exact value: -54062000 USD

2020-01-01 – 2020-12-31: -54062000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 22.85 million
Exact value

Exact value: 22851000 USD

2020-01-01 – 2020-12-31: 22851000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2021 2021-01-01 – 2021-12-31
USD 41.51 million
Exact value

Exact value: 41514000 USD

2021-01-01 – 2021-12-31: 41514000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 22.49 million
Exact value

Exact value: 22491000 USD

2021-01-01 – 2021-12-31: 22491000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2022 2022-01-01 – 2022-12-31
−USD 3.24 million
Exact value

Exact value: -3236000 USD

2022-01-01 – 2022-12-31: -3236000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 7.74 million
Exact value

Exact value: 7742000 USD

2022-01-01 – 2022-12-31: 7742000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

120 filings · 12,098 latest values · 12,098 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001050606, 1050606, SALM, edgar:1050606

Also known as SALEM COMMUNICATIONS CORP /DE/, SALEM MEDIA GROUP, INC., SALEM MEDIA GROUP, INC. /DE/, SALEM MEDIA GROUP, INC. /DE/