SSP
E.W. SCRIPPS Co
$3.02
+0.13 (+4.50%)
At close · Jul 10
Market Cap
$276.45M
Shares
91,540,824
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$2.15B
-14.3%
FY2025
Net Income
-$100.88M
-169%
FY2025
Operating Margin
8.56%
-7.9pp
FY2025
Diluted EPS
-$1.87
-285.1%
FY2025
Operating Cash Flow
$53.1M
-85.5%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $2.14B | $2.15B | $2.51B | $2.29B | $2.45B | $2.28B | $1.86B | $1.35B | $1.16B | $876.97M | $874.45M | $654.18M | $498.75M | $432.36M | $903.46M | $728.66M | $776.89M | $732.4M | |
| $571.59M | $563M | $606.18M | $614.77M | $623.16M | $595.11M | $497.75M | $449.88M | — | — | — | — | — | — | — | — | — | — | |
| $90.49M | $91.98M | $93.24M | $94.38M | $98.49M | $103.57M | $56.74M | $44.35M | $26.33M | $22.29M | $22.73M | $16.98M | $8.01M | $6.38M | $7.07M | $1.25M | $1.38M | $1.83M | |
| $147.72M | $150.83M | $155.23M | $155.11M | $160.43M | $161.92M | $107.16M | $84.34M | $60.71M | $56.34M | $55.2M | $49.79M | $32.18M | $30.52M | $49.33M | $40.07M | $44.89M | $44.36M | |
| $6.33M | $9.83M | $33.53M | $38.61M | $0 | $9.44M | $0 | $3.37M | $8.91M | $4.42M | $0 | $0 | $0 | $4.89M | $9.34M | $9.94M | $12.68M | $9.94M | |
| $1.96B | $1.97B | $2.1B | $3.05B | $2.02B | $1.88B | $1.55B | $1.26B | — | — | — | — | — | — | — | — | — | — | |
| $181.28M | $183.99M | $412.49M | -$753.24M | $428.34M | $400.75M | $303.49M | $87.36M | $148.48M | -$1.9M | $128.21M | -$36.56M | $25.53M | -$205K | $73.9M | -$23.37M | $31.58M | -$229.51M | |
| — | 8.56% | 16.44% | -32.85% | 17.46% | 17.55% | 16.34% | 6.46% | 12.83% | -0.22% | 14.66% | -5.59% | 5.12% | -0.05% | 8.18% | -3.21% | 4.06% | -31.34% | |
| $329M | $334.83M | $567.72M | -$598.14M | $588.78M | $562.67M | $410.64M | $171.7M | $209.19M | $54.44M | $183.41M | $13.23M | $57.71M | $30.32M | $123.23M | $16.7M | $76.47M | -$185.15M | |
| $234.18M | $220.97M | $210.34M | $213.51M | $161.13M | $165.16M | $92.99M | $80.6M | $36.18M | $26.7M | $18.04M | $15.1M | $8.49M | $10.44M | $12.25M | $1.64M | $3.67M | $2.55M | |
| -$25.4M | -$23.71M | $7.16M | -$1.41M | -$1.95M | -$15.47M | $2.91M | $1.19M | $123K | $10.64M | -$2.65M | -$1.42M | -$7.69M | -$11.35M | -$4.75M | -$675K | $1.8M | $749K | |
| -$107.49M | -$119.5M | $209.98M | -$967.51M | $276.46M | $187.09M | $209.02M | $1M | $92.67M | -$32.08M | $93.19M | -$111.76M | $9.35M | -$21.99M | $56.91M | -$25.69M | $29.71M | -$231.32M | |
| -$8.28M | -$18.63M | $63.76M | -$19.73M | $80.56M | $71.19M | $55.46M | $2.92M | $22.78M | -$20.05M | $33.27M | -$37.88M | -$111K | -$11.91M | $16.99M | -$10M | $840K | -$32.36M | |
| -$99.21M | -$100.88M | $146.22M | -$947.78M | $195.9M | $122.71M | $269.33M | -$18.38M | $19.75M | -$10.51M | $59.11M | -$73.87M | $10.53M | -$474K | $40.19M | -$15.54M | $130.51M | -$209.61M | |
| — | -4.69% | 5.83% | -41.34% | 7.99% | 5.37% | 14.5% | -1.36% | 1.71% | -1.2% | 6.76% | -11.29% | 2.11% | -0.11% | 4.45% | -2.13% | 16.8% | -28.62% | |
| — | — | — | — | — | — | $0 | $0 | -$632K | -$1.51M | $0 | $0 | -$307K | -$250K | -$266K | -$150K | -$103K | -$42K | |
| — | — | — | -$998.09M | $145.6M | $73.34M | $269.33M | -$18.38M | $20.38M | -$13.11M | $67.24M | -$82.48M | $10.29M | -$474K | $38.34M | -$15.54M | $115.91M | — | |
| -$88.14M | -$89.99M | $146.42M | -$945.82M | $192.34M | $148.92M | $268.2M | -$21.97M | $27.91M | -$3.31M | $63.69M | -$48.16M | -$34.99M | $35.44M | $20.9M | -$31.54M | $141.05M | -$168.95M | |
| USD/shares | — | -$1.87 | $1.01 | -$11.84 | $1.29 | $0.65 | $2.43 | -$0.17 | $0.19 | -$0.12 | $0.60 | -$0.80 | $0.14 | -$0.01 | $0.53 | -$0.20 | $1.53 | -$2.92 |
| USD/shares | — | -$1.87 | $1.01 | -$11.84 | $1.22 | $0.61 | $2.41 | -$0.17 | $0.18 | -$0.12 | $0.60 | -$0.80 | $0.14 | -$0.01 | $0.52 | -$0.20 | $1.53 | -$2.92 |
| shares | — | 88.02M | 85.74M | 84.27M | 110.68M | 109.49M | 108.29M | 107.5M | 108.22M | 109.13M | 110.84M | 102.91M | 74.93M | 75.17M | 73.03M | 76.1M | 75.62M | 71.69M |
| shares | — | 88.02M | 86.07M | 84.27M | 116.17M | 117.01M | 108.84M | 107.5M | 108.96M | 109.13M | 111.24M | 102.91M | 76.13M | 75.17M | 73.66M | 76.1M | 75.81M | 71.69M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2010–FY2021: $281.8M in buybacks, $108.87M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
1.28×
Broadcasting median 1.34×
EV/EBIT
15.12×
Broadcasting median 19.11×
P/E (TTM)
—
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Local Media Segment | $1,345,563,000 | $1,674,318,000 | $1,398,230,000 | $1,494,357,000 | $1,319,468,000 | $1,488,237,000 | $1,032,709,000 | $917,480,000 |
| Scripps Networks | $804,217,000 | $835,809,000 | $893,234,000 | $961,242,000 | $951,883,000 | $309,076,000 | $270,060,000 | — |
| All Other Segments | $19,873,000 | $18,706,000 | $19,397,000 | $14,628,000 | $26,924,000 | $73,010,000 | $58,534,000 | $4,775,000 |
| National Media Segment | — | — | — | — | — | $378,218,000 | $323,674,000 | $235,107,000 |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Advertising | $1,354,369,000 | $1,692,714,000 | $1,477,999,000 | $1,757,389,000 | $1,614,814,000 | $1,187,581,000 | — | — |
| Core Advertising Revenue | $1,332,495,000 | $1,330,191,000 | $1,444,539,000 | $1,549,277,000 | $1,592,121,000 | $915,515,000 | $861,386,000 | $686,229,000 |
| Distribution Revenue | $758,679,000 | $784,573,000 | $779,217,000 | $660,317,000 | $620,454,000 | $592,514,000 | — | — |
| Other Revenue | $37,537,000 | $32,485,000 | $35,696,000 | $35,509,000 | $48,264,000 | $77,383,000 | — | — |
| Product And Service Other | $37,537,000 | $32,485,000 | $35,696,000 | $35,509,000 | $48,264,000 | $77,383,000 | $76,707,000 | $27,131,000 |
| Political Advertising Revenue | $21,874,000 | $362,523,000 | $33,460,000 | $208,112,000 | $22,693,000 | $272,066,000 | $23,263,000 | $139,600,000 |
| Retransmission and Carriage | — | — | — | — | $614,892,000 | $588,888,000 | — | — |
| Retransmission Revenue | — | — | — | — | $614,892,000 | $588,888,000 | $390,043,000 | $304,402,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Scripps Networks | $236,844,000 | $190,175,000 | $225,785,000 | $310,336,000 | $389,278,000 | $28,324,000 | $15,585,000 | — |
| Local Media Segment | $193,587,000 | $513,218,000 | $287,439,000 | $386,369,000 | $268,140,000 | $444,243,000 | $227,789,000 | $251,119,000 |
| All Other Segments | -$29,136,000 | -$31,632,000 | -$26,451,000 | -$18,140,000 | $359,000 | $18,173,000 | $13,720,000 | -$3,680,000 |
| National Media Segment | — | — | — | — | — | $62,538,000 | $43,166,000 | $29,168,000 |
| Shared Servicesand Corporate | — | — | — | — | — | -$60,758,000 | -$57,409,000 | -$53,123,000 |
Operating Margin by Segment (%)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Local Media Segment | 14.4% | 30.7% | 20.6% | 25.9% | 20.3% | 29.9% | 22.1% | 27.4% |
| Scripps Networks | 29.5% | 22.8% | 25.3% | 32.3% | 40.9% | 9.2% | 5.8% | — |
| All Other Segments | -146.6% | -169.1% | -136.4% | -124% | 1.3% | 24.9% | 23.4% | -77.1% |
| National Media Segment | — | — | — | — | — | 16.5% | 13.3% | 12.4% |