Group 1 - Sinclair, Inc. (NASDAQ: SBGI) has reported a new agreement with YouTube, indicating positive expectations for upcoming reforms [1] - The company has made recent acquisitions in the last quarter and may announce new acquisitions soon [1] - The analysis focuses on cash flow statements and unlevered free cash flow figures, with assumptions based on previous financial data and forecasts for the business model [1] Group 2 - The financial models may include various financial metrics such as cost of capital, cost of debt, WACC, share count, and net debt [1] - The analysis typically does not cover growth stocks, instead focusing on companies with a long history of financial reporting [1] - Trading multiples studied include EV/FCF, net income, and EV/EBITDA [1]

Acquisition and Partnership Highlights - Bally's will acquire 100% ownership of BetWorks for $125 million, with 50% in cash and 50% in equity[8] - Bally's and Sinclair are entering into a media partnership, integrating Bally's content into Sinclair's broadcast stations and sports networks[8] - Sinclair will receive warrants and options to own a minority stake in Bally's[8] Market Opportunity - Bally's is positioned to capture a significant share of the ~$50 billion U S sports betting and iGaming market opportunity[27] - The U S online sports betting and iGaming market is estimated to reach $2 6 billion in 2020[28] - The U S online sports betting and iGaming market generated $1 0 billion in 2019[28] Sinclair Broadcast Group Overview - Sinclair Broadcast Group has coverage of ~70% of total U S households[32] - Sinclair's RSNs broadcast over 4,600 professional sports games per year[35] - Sinclair owns, operates, and/or provides services to 190 television stations[39] Bally's Strategic Positioning - Bally's has a strategic footprint in states that have generated ~80% of the US sports betting revenues[13] - Bally's database size is ~14 million[14]

Core Insights - Gabelli Funds will host its 17th Annual Media & Entertainment Symposium on June 5, 2025, at the Harvard Club in New York City, focusing on industry dynamics, current trends, and business fundamentals [1] - The symposium will include discussions on Sports Investing, Media & Telecom Regulatory issues, and Advertising Panels, providing a platform for attendees to engage with leading companies in the media ecosystem [1][3] - A webcast option will be available for those unable to attend in person, ensuring broader access to the discussions and insights shared during the event [1] Presenting Companies - Notable companies participating in one-on-one meetings include Atlanta Braves Holdings, AMC Networks, Lionsgate Studios, Churchill Downs, Nexstar Media Group, Genius Sports, Reservoir Media, Gray Television, Rogers Communications, Live Nation Entertainment, Sinclair Inc., Sportradar Group, TEGNA Inc., TKO Group, and The E.W. Scripps Company [2] Panel Discussions - The symposium will feature several panel discussions, including "Sports Investing: Ways to Play," a TV Bureau of Advertising (TVB) Panel, and a Media & Telecom Regulatory Expert Session led by former FCC Commissioner Rob McDowell [3]

[Forward-Looking Statements and Risk Factors](index=3&type=section&id=Forward-Looking%20Statements%20and%20Risk%20Factors) [Forward-Looking Statements](index=3&type=section&id=Forward-Looking%20Statements) This report contains forward-looking statements based on current expectations and projections, subject to various risks and uncertainties, with no obligation for the company to update them, cautioning readers against undue reliance - The forward-looking statements are based on current expectations and are subject to risks, uncertainties, and assumptions[8](index=8&type=chunk) - The company does not commit to updating or revising any forward-looking statements, which are only valid as of the date they are made[15](index=15&type=chunk) [Risk Factors Summary](index=3&type=section&id=Risk%20Factors%20Summary) The company identifies several categories of risks that could materially affect future results, including industry-specific risks like MVPD subscriber churn and programming costs, regulatory risks from the FCC, company-specific risks such as debt service and monetizing NextGen TV, and general risks including economic conditions and cybersecurity threats - Industry risks include adverse impacts from economic conditions, MVPD subscriber churn due to OTT platforms, and the rising cost and availability of programming content[9](index=9&type=chunk) - Regulatory risks involve potential changes in FCC rules regarding ownership, retransmission consent, and the rollout of NextGen TV[12](index=12&type=chunk) - Company-specific risks include the ability to service debt, successfully renegotiate retransmission agreements, deploy and monetize NextGen TV, and manage risks associated with artificial intelligence[12](index=12&type=chunk) - General risks encompass changes in national economies, geopolitical conditions like the war in Ukraine, natural disasters, and cybersecurity incidents[16](index=16&type=chunk) [PART I. FINANCIAL INFORMATION](index=9&type=section&id=PART%20I.%20FINANCIAL%20INFORMATION) [Financial Statements](index=9&type=section&id=ITEM%201.%20FINANCIAL%20STATEMENTS) This section presents the unaudited consolidated financial statements for Sinclair, Inc. and its subsidiary, Sinclair Broadcast Group, LLC (SBG), for the quarterly period ended March 31, 2025, including balance sheets, statements of operations, comprehensive income, equity, and cash flows, along with detailed notes [Sinclair, Inc. Financial Statements (Unaudited)](index=9&type=section&id=ITEM%201A.%20FINANCIAL%20STATEMENTS%20OF%20SINCLAIR%2C%20INC.%20(UNAUDITED)) For the quarter ended March 31, 2025, Sinclair, Inc. reported total revenues of $776 million, a decrease from $798 million in the prior year period, and a net loss of $154 million, a significant shift from a net income of $25 million in Q1 2024, primarily driven by higher interest expenses and a loss from investments, with total assets decreasing slightly to $5.78 billion from $5.89 billion at year-end 2024 Sinclair, Inc. Consolidated Statement of Operations Highlights (in millions) | Metric | Q1 2025 | Q1 2024 | | :--- | :--- | :--- | | **Total Revenues** | $776 | $798 | | Media Revenues | $770 | $792 | | Operating Income | $14 | $42 | | Interest Expense | $(144) | $(76) | | **Net (Loss) Income** | $(154) | $25 | | Net (Loss) Income Attributable to Sinclair | $(156) | $23 | | **Diluted EPS** | $(2.30) | $0.35 | Sinclair, Inc. Consolidated Balance Sheet Highlights (in millions) | Metric | March 31, 2025 | Dec 31, 2024 | | :--- | :--- | :--- | | Cash and cash equivalents | $631 | $697 | | Total Current Assets | $1,504 | $1,485 | | **Total Assets** | $5,779 | $5,885 | | Total Current Liabilities | $724 | $605 | | **Total Liabilities** | $5,411 | $5,369 | | **Total Equity** | $368 | $516 | Sinclair, Inc. Consolidated Cash Flow Highlights (in millions) | Metric | Q1 2025 | Q1 2024 | | :--- | :--- | :--- | | Net cash from operating activities | $5 | $(4) | | Net cash (used in) from investing activities | $(42) | $54 | | Net cash used in financing activities | $(29) | $(57) | [Notes to Sinclair, Inc. Financial Statements](index=16&type=section&id=NOTES%20TO%20UNAUDITED%20CONSOLIDATED%20FINANCIAL%20STATEMENTS) The notes detail the company's operations across its local media and tennis segments, including the acquisition of CPX Interactive for approximately $30 million, an agreement to sell four TV stations for $30 million, significant debt refinancing activities in Q1 2025 to extend maturities, the settlement of the Diamond Litigation for $495 million, and a declared quarterly dividend of $0.25 per share - Sinclair operates two reportable segments: local media (185 broadcast stations) and tennis (Tennis Channel and related properties)[41](index=41&type=chunk) Revenue by Segment (Q1 2025 vs Q1 2024, in millions) | Segment | Q1 2025 Revenue | Q1 2024 Revenue | | :--- | :--- | :--- | | Local Media | $694 | $727 | | Tennis | $68 | $63 | | Other | $21 | $15 | | Eliminations | $(7) | $(7) | | **Total** | **$776** | **$798** | - In Q1 2025, the company acquired the remaining 75% of CPX Interactive for approximately **$30 million** and entered an agreement to sell four stations for about **$30 million**, recording an estimated loss of **$17 million** on the sale[65](index=65&type=chunk)[66](index=66&type=chunk) - Completed a series of financing transactions in Q1 2025, including issuing **$1.43 billion** in new notes to repay debt due in 2026 and extending other debt maturities[78](index=78&type=chunk)[80](index=80&type=chunk)[83](index=83&type=chunk) - A global settlement was approved for the Diamond Litigation, with Sinclair making a cash payment of **$495 million** to DSG, and Sinclair's equity interest in DSG was terminated upon DSG's emergence from bankruptcy on January 2, 2025[108](index=108&type=chunk) - The Board of Directors declared a quarterly dividend of **$0.25 per share** in May 2025[72](index=72&type=chunk) [Sinclair Broadcast Group, LLC Financial Statements (Unaudited)](index=34&type=section&id=ITEM%201B.%20FINANCIAL%20STATEMENTS%20OF%20SINCLAIR%20BROADCAST%20GROUP%2C%20LLC%20(UNAUDITED)) For the quarter ended March 31, 2025, Sinclair Broadcast Group, LLC (SBG), which comprises the local media segment, reported total media revenues of $694 million, down from $727 million in Q1 2024, and posted a net loss of $101 million, compared to a net income of $6 million in the prior-year period, largely due to increased interest expenses from debt refinancing, with total assets standing at $4.62 billion SBG, LLC Consolidated Statement of Operations Highlights (in millions) | Metric | Q1 2025 | Q1 2024 | | :--- | :--- | :--- | | **Total Media Revenues** | $694 | $727 | | Operating Income | $12 | $41 | | Interest Expense | $(144) | $(76) | | **Net (Loss) Income** | $(101) | $6 | | Net (Loss) Income Attributable to SBG | $(102) | $5 | SBG, LLC Consolidated Balance Sheet Highlights (in millions) | Metric | March 31, 2025 | Dec 31, 2024 | | :--- | :--- | :--- | | Cash and cash equivalents | $277 | $291 | | **Total Assets** | $4,617 | $4,689 | | **Total Liabilities** | $5,346 | $5,315 | | **Total Deficit** | $(729) | $(626) | [Management's Discussion and Analysis of Financial Condition and Results of Operations](index=57&type=section&id=ITEM%202.%20MANAGEMENT%27S%20DISCUSSION%20AND%20ANALYSIS%20OF%20FINANCIAL%20CONDITION%20AND%20RESULTS%20OF%20OPERATIONS) Management discusses key operational events, including a multi-year affiliation renewal with NBC and a distribution agreement with YouTube TV, noting a 5% decline in Local Media revenue due to a cyclical drop in political advertising, while Tennis segment revenue grew 8%, and expresses confidence in liquidity after completing a major debt refinancing to extend maturities and strengthen its balance sheet - Key corporate developments in Q1 2025 include renewing affiliation agreements with NBC, reaching a distribution agreement with YouTube TV, and launching new content like the BFFR podcast[271](index=271&type=chunk) - In February 2025, the company completed a significant debt recapitalization to strengthen the balance sheet and extend its debt maturity profile[274](index=274&type=chunk) Local Media Segment Revenue (Q1 2025 vs Q1 2024, in millions) | Revenue Type | Q1 2025 | Q1 2024 | % Change | | :--- | :--- | :--- | :--- | | Distribution | $395 | $384 | 3% | | Core Advertising | $271 | $284 | (5)% | | Political Advertising | $6 | $24 | (75)% | | **Total Media Revenues** | **$694** | **$727** | **(5)%** | - The decrease in Local Media revenue was primarily driven by a cyclical **$18 million (75%)** decrease in political advertising revenue, as 2025 is an off-year election cycle[283](index=283&type=chunk) - Tennis segment revenue increased **8%** to **$68 million**, driven by higher distribution fees and advertising revenue from an expanded tournament calendar[292](index=292&type=chunk)[293](index=293&type=chunk)[294](index=294&type=chunk) - As of March 31, 2025, Sinclair had **$631 million** in cash and **$650 million** in available borrowing capacity, with management believing liquidity is sufficient for the next twelve months[317](index=317&type=chunk)[322](index=322&type=chunk) [Quantitative and Qualitative Disclosures About Market Risk](index=69&type=section&id=ITEM%203.%20QUANTITATIVE%20AND%20QUALITATIVE%20DISCLOSURES%20ABOUT%20MARKET%20RISK) The company reports that there have been no material changes from the quantitative and qualitative disclosures about market risk previously detailed in its Annual Report on Form 10-K for the year ended December 31, 2024 - There have been no material changes to the market risk disclosures from the company's 2024 Form 10-K[335](index=335&type=chunk) [Controls and Procedures](index=70&type=section&id=ITEM%204.%20CONTROLS%20AND%20PROCEDURES) Based on an evaluation as of March 31, 2025, the management of both Sinclair, Inc. and SBG, including their respective CEOs and CFOs, concluded that their disclosure controls and procedures were effective at a reasonable assurance level, with no material changes in internal control over financial reporting during the quarter - Management, including the CEO and CFO, concluded that disclosure controls and procedures for both Sinclair, Inc. and SBG were effective as of March 31, 2025[338](index=338&type=chunk) - No changes in internal control over financial reporting occurred during the quarter ended March 31, 2025, that have materially affected, or are reasonably likely to materially affect, internal controls[339](index=339&type=chunk) [PART II. OTHER INFORMATION](index=71&type=section&id=PART%20II.%20OTHER%20INFORMATION) [Legal Proceedings](index=71&type=section&id=ITEM%201.%20LEGAL%20PROCEEDINGS) This section directs readers to Note 4, "Commitments and Contingencies," within the consolidated financial statements for a detailed discussion of pending lawsuits and other legal matters - For information on legal proceedings, the report refers to Note 4 of the Consolidated Financial Statements[342](index=342&type=chunk)[343](index=343&type=chunk) [Risk Factors](index=71&type=section&id=ITEM%201A.%20RISK%20FACTORS) The company states that there have been no material changes to the risk factors previously disclosed in its Annual Report on Form 10-K for the year ended December 31, 2024 - There have been no material changes to the risk factors disclosed in the Annual Report on Form 10-K for the year ended December 31, 2024[344](index=344&type=chunk) [Unregistered Sales of Equity Securities and Use of Proceeds](index=71&type=section&id=ITEM%202.%20UNREGISTERED%20SALES%20OF%20EQUITY%20SECURITIES%20AND%20USE%20OF%20PROCEEDS) The company reported no unregistered sales of equity securities or use of proceeds during the period - None reported[345](index=345&type=chunk) [Defaults Upon Senior Securities](index=71&type=section&id=ITEM%203.%20DEFAULTS%20UPON%20SENIOR%20SECURITIES) The company reported no defaults upon senior securities during the period - None reported[346](index=346&type=chunk) [Mine Safety Disclosures](index=71&type=section&id=ITEM%204.%20MINE%20SAFETY%20DISCLOSURES) This item is not applicable to the company - None reported[347](index=347&type=chunk) [Other Information](index=71&type=section&id=ITEM%205.%20OTHER%20INFORMATION) During the first quarter of 2025, no directors or officers of Sinclair or SBG adopted or terminated any Rule 10b5-1 trading plans for the purchase or sale of the company's securities - No directors or officers adopted or terminated a Rule 10b5-1 trading arrangement during the three months ended March 31, 2025[348](index=348&type=chunk) [Exhibits](index=72&type=section&id=ITEM%206.%20EXHIBITS) This section lists all exhibits filed with the Form 10-Q, including the company's Annual Incentive Plan, certifications from the CEO and CFO as required by the Sarbanes-Oxley Act, and the iXBRL formatted financial statements - The report includes exhibits such as the Sinclair, Inc. Annual Incentive Plan, CEO and CFO certifications pursuant to Rule 13a-14(a) and Section 906 of Sarbanes-Oxley, and iXBRL data files[349](index=349&type=chunk)

Group 1 - Sinclair reported a quarterly loss of $2.18 per share, which was worse than the Zacks Consensus Estimate of a loss of $1.78, and a significant decline from earnings of $0.43 per share a year ago, indicating an earnings surprise of -22.47% [1] - The company posted revenues of $776 million for the quarter ended March 2025, surpassing the Zacks Consensus Estimate by 0.99%, but down from $798 million in the same quarter last year [2] - Over the last four quarters, Sinclair has surpassed consensus EPS estimates three times and topped consensus revenue estimates two times [2] Group 2 - The stock's immediate price movement will depend on management's commentary during the earnings call, with Sinclair shares down about 3.7% year-to-date compared to the S&P 500's decline of -4.7% [3] - The current consensus EPS estimate for the upcoming quarter is -$0.36 on revenues of $790.7 million, and for the current fiscal year, it is -$2.24 on revenues of $3.19 billion [7] - The Zacks Industry Rank places Media Conglomerates in the top 31% of over 250 Zacks industries, suggesting that the industry outlook can significantly impact stock performance [8]

Financial Data and Key Metrics Changes - Total media revenue was in line with expectations, with adjusted EBITDA exceeding the high end of guidance by approximately $9 million [6][24][30] - Distribution revenues increased by $15 million year over year, although they came in $2 million below guidance due to subscriber churn not catching up [7][24] - First lien net leverage was 1.8 times, total first lien net leverage at 4.2 times, and total net leverage at 5.8 times as of March 31 [22][23] Business Line Data and Key Metrics Changes - Local Media segment saw core advertising down 4.5% year over year, while distribution revenues grew year over year but were slightly below expectations [24][30] - Tennis Channel reported revenues and adjusted EBITDA in line with guidance, with total revenues growing by 9% year over year [25][30] - Adjusted EBITDA declined by $27 million year over year, driven by lower core political and management fee revenues [26] Market Data and Key Metrics Changes - Core advertising revenues were within guidance range, down low single digits year over year, with expectations for growth in the upcoming political season [12][13] - Net retransmission revenues grew by mid single digits year over year, with a two-year CAGR expected through the end of the year [14] - Subscriber churn has moderated, with Charter reducing video subscriber discounts by 55% year over year [14] Company Strategy and Development Direction - The company is transforming its ventures portfolio towards more majority-owned assets and is focused on expanding its digital and streaming footprint [8][10] - Regulatory optimism exists regarding potential changes to outdated FCC regulations that could facilitate M&A activity and strengthen local journalism [19][20] - The company is committed to elevating women's sports through new podcast launches and partnerships [17][18] Management's Comments on Operating Environment and Future Outlook - Management expressed cautious optimism regarding core advertising growth despite reduced visibility due to macroeconomic uncertainties [40][41] - The upcoming political season is expected to drive advertising dollars, with competitive Senate and gubernatorial races anticipated [13][24] - The company is positioned for growth with a strong balance sheet and a comprehensive refinancing completed [22][31] Other Important Information - Lucy Rutishauser, CFO, announced her upcoming retirement after over 26 years with the company, with plans for a smooth transition [21][20] - The company repurchased approximately $66 million in face value of STG's 2027 notes for $62 million in early April [23][30] Q&A Session Summary Question: Comments on FCC regulations and retransmission rates - Management noted that the FCC has the ability to regulate network-affiliate relationships and that capping retransmission rates could level the playing field [36][37] Question: Visibility on core advertising and economic uncertainties - Management indicated that while they expect core advertising to grow year over year, visibility has decreased due to uncertainties in key advertising categories [39][40] Question: Trends in automotive advertising - Management has not seen a significant bump in automotive advertising but noted that Nissan is planning an aggressive ad campaign [46] Question: Capital allocation priorities and debt repayment - The focus remains on deleveraging the local media group, with continued debt paydown expected [50] Question: Details on the Compulse acquisition - Compulse is described as a best-in-class platform delivering double-digit growth, with plans to scale it significantly [70][72]

Financial Data and Key Metrics Changes - Total media revenue was in line with expectations, with total advertising revenues within guidance range, excluding the impact from an acquisition by Compulse [5][11] - Distribution revenues increased by $15 million year over year, but came in $2 million below guidance due to subscriber churn not catching up [6][21] - Adjusted EBITDA exceeded the high end of guidance by approximately $9 million, driven by better-than-expected media expenses [6][25] Business Line Data and Key Metrics Changes - Local Media segment saw core advertising down 4.5% year over year, while distribution revenues grew year over year but were slightly below expectations [21][23] - Tennis Channel reported strong performance with revenues and adjusted EBITDA in line with guidance, growing by 9% year over year [23][70] Market Data and Key Metrics Changes - Net retransmission revenues grew by mid single digits year over year, with expectations of a two-year mid single-digit CAGR through the end of the year [13][21] - Subscriber churn moderated slightly, with Charter reducing video subscriber discounts by 55% year over year, indicating success in reducing churn [13][21] Company Strategy and Development Direction - The company is transforming its ventures portfolio towards more majority-owned assets, with a focus on strategic acquisitions and partnerships [6][70] - Regulatory optimism exists regarding potential changes to outdated FCC regulations that could benefit the broadcast industry, including easing M&A restrictions [18][58] Management's Comments on Operating Environment and Future Outlook - Management expressed cautious optimism regarding core advertising growth despite reduced visibility due to macroeconomic uncertainties [39][40] - The upcoming political season is expected to drive advertising dollars, with numerous competitive races anticipated [12][21] Other Important Information - The company completed a comprehensive refinancing, extending the debt maturity profile with a weighted average maturity of more than six years [21][30] - Lucy Rutishauser, the CFO, announced her upcoming retirement after over 26 years with the company, with plans for a smooth transition [20][30] Q&A Session Summary Question: Can you address the FCC's ability to cap retransmission rates? - Management indicated that the FCC has the ability to regulate relationships between networks and affiliates, and capping retransmission fees could level the playing field [36][37] Question: What is the visibility on core advertising for the year? - Management noted that while they expect core advertising to grow year over year, visibility has decreased due to uncertainties in key advertising categories [39][40] Question: How did the auto category trend in Q1 and what is expected for Q2? - Management reported no significant bump in auto advertising but noted that Nissan is planning an aggressive ad campaign [47][48] Question: Can you provide insights on the Compulse acquisition? - The acquisition of Compulse is seen as a best-in-class platform delivering double-digit growth, with plans to scale it significantly [70][71] Question: What are the expectations for subscriber churn? - Management confirmed that subscriber churn is expected to remain in the mid-single digits, with year-over-year growth in distribution revenues [78][80]

Q1 2025 Performance - Total revenue reached $770 million, aligning with guidance[5] - Adjusted EBITDA exceeded guidance at $112 million due to lower media expenses[5, 6] - Ventures received $10 million in cash distributions[7] - Ventures made cash outflows of approximately $38 million, including $30 million for Compulse acquisition[7] Strategic Updates - Jeff Blackburn was hired as Chairman and CEO of Tennis Channel to lead strategic growth[10] - YouTube TV agreement was extended[16] Financial Position - Total Sinclair Television Group (STG) debt at the end of 1Q25 was $4.2 billion[24] - Consolidated cash at the end of 1Q25 was $631 million ($277 million at SBG, $354 million at Ventures)[24] - The company repurchased approximately $66 million in face value of STG's 2027 notes for $62 million in early April[24] Q2 2025 Guidance - Adjusted EBITDA is projected to be between $91 million and $107 million[43] - Media revenue is expected to range from $778 million to $798 million[46] Full Year 2025 Outlook - Estimated cash taxes of $121 million, including approximately $83 million in estimated forecasted cash tax payments associated with Diamond Chapter 11 emergence[49]

[Executive Summary & Highlights](index=1&type=section&id=Executive%20Summary%20%26%20Highlights) Sinclair reported solid Q1 2025 results, with Adjusted EBITDA exceeding guidance and a comprehensive refinancing extending debt maturity - Adjusted EBITDA exceeded the high-end of the company's guidance range[3](index=3&type=chunk)[6](index=6&type=chunk) - Core advertising trends are reported to be among the strongest in the industry, despite macro-economic uncertainties[3](index=3&type=chunk) - A comprehensive refinancing was completed in Q1, extending the nearest significant maturity to December 2029 and the weighted average maturity to over six years[3](index=3&type=chunk)[11](index=11&type=chunk) - In April, the company repurchased **$66 million** par value of Sinclair Television Group notes due in 2027 for **$62 million** in cash[6](index=6&type=chunk)[22](index=22&type=chunk) [Recent Company Developments](index=1&type=section&id=Recent%20Company%20Developments) Sinclair secured a YouTube TV distribution deal, earned journalism awards, gained FAA drone authorization, and made strategic investments - Reached a distribution agreement with YouTube TV to continue carriage of Tennis Channel, CHARGE!, Comet, and others, while also adding The Nest and PickleBall TV[7](index=7&type=chunk) - Sinclair's newsrooms won **33 journalism awards** year-to-date, including four national headliner awards[7](index=7&type=chunk) - The FAA accepted Sinclair's Declaration of Compliance, making it the first broadcast company authorized to fly drones over individuals and vehicles for newsgathering without a waiver[7](index=7&type=chunk) - Sinclair Ventures made approximately **$8 million** in minority investments and received distributions of approximately **$10 million** in Q1[8](index=8&type=chunk) - Compulse, a Sinclair subsidiary, completed an acquisition of a digital marketing services company for approximately **$30 million** in cash[11](index=11&type=chunk) [Financial Results (Q1 2025)](index=2&type=section&id=Financial%20Results%20%28Q1%202025%29) Q1 2025 saw total revenues decline 3% to $776 million, a net loss of $156 million, and a 19% decrease in Adjusted EBITDA [Consolidated Financial Results](index=2&type=section&id=Consolidated%20Financial%20Results) Consolidated revenues decreased 3% to $776 million, resulting in a $156 million net loss and a 19% Adjusted EBITDA decline Q1 2025 vs Q1 2024 Consolidated Financials | Metric | Q1 2025 | Q1 2024 | Change | | :--- | :--- | :--- | :--- | | Total Revenues | $776M | $798M | -3% | | Total Advertising Revenues | $298M | $321M | -7% | | - Core Advertising | $292M | $297M | -2% | | Distribution Revenues | $451M | $436M | +3% | | Operating Income | $14M | $42M | -67% | | Net (Loss) Income | ($156M) | $23M | N/A | | Adjusted EBITDA | $112M | $139M | -19% | | Diluted (Loss) EPS | ($2.30) | $0.35 | N/A | [Segment Financial Results](index=3&type=section&id=Segment%20Financial%20Results) Local Media revenue and Adjusted EBITDA declined, while Tennis segment revenue increased with a slight EBITDA decrease Q1 2025 Segment Results ($ in millions) | Segment | Total Revenues | Adjusted EBITDA | | :--- | :--- | :--- | | Local Media | $694 | $103 | | Tennis | $68 | $23 | | Other | $21 | $0 | | Corporate/Elim. | $(7) | $(13) | | **Consolidated** | **$776** | **$112** | Q1 2024 Segment Results ($ in millions) | Segment | Total Revenues | Adjusted EBITDA | | :--- | :--- | :--- | | Local Media | $727 | $131 | | Tennis | $63 | $25 | | Other | $15 | $(3) | | Corporate/Elim. | $(7) | $(14) | | **Consolidated** | **$798** | **$139** | [Consolidated Balance Sheet and Cash Flow Highlights](index=5&type=section&id=Consolidated%20Balance%20Sheet%20and%20Cash%20Flow%20Highlights) As of March 31, 2025, Sinclair reported **$4.191 billion** in total debt, **$631 million** in cash, and repurchased **$66 million** of notes post-quarter Balance Sheet & Cash Flow Highlights (as of March 31, 2025) | Metric | Value | | :--- | :--- | | Total Company Debt | $4,191 million | | Cash and Cash Equivalents | $631 million | | - SBG Cash | $277 million | | - Ventures Cash | $354 million | | Total Common Shares Outstanding | 69.5 million | | Q1 2025 Dividend Paid | $0.25 per share | | Q1 2025 Capital Expenditures | $16 million | [Outlook (Q2 2025 & FY 2025)](index=6&type=section&id=Outlook%20%28Q2%202025%20%26%20FY%202025%29) Sinclair projects Q2 2025 consolidated revenues between **$787M-$807M** and Adjusted EBITDA between **$91M-$107M**, with full-year expense guidance Q2 2025 Outlook ($ in millions) | Metric | Guidance Range | | :--- | :--- | | Total Revenues | $787 to $807 | | Adjusted EBITDA | $91 to $107 | | Operating Income | $13 to $29 | | Capital Expenditures | $20 to $22 | Full Year 2025 Outlook (Selected Items, $ in millions) | Metric | Guidance Range | | :--- | :--- | | Interest Expense (net) | $357 | | Capital Expenditures | $83 to $86 | | Net Cash Tax Payments | $117 to $124 | [Financial Statements](index=8&type=section&id=Financial%20Statements) This section presents preliminary unaudited consolidated statements of operations for Q1 2025 and Q1 2024, detailing revenues, expenses, and net loss [Consolidated Statements of Operations](index=8&type=section&id=Consolidated%20Statements%20of%20Operations) Q1 2025 total revenues decreased 3% to $776 million, with operating income falling to $14 million and a net loss of $156 million Unaudited Consolidated Statements of Operations (in millions) | Line Item | Three Months Ended March 31, 2025 | Three Months Ended March 31, 2024 | | :--- | :--- | :--- | | Total revenues | $776 | $798 | | Total operating expenses | $762 | $756 | | **Operating income** | **$14** | **$42** | | Total other expense, net | $(214) | $(21) | | (Loss) income before income taxes | $(200) | $21 | | **Net (Loss) Income Attributable to Sinclair** | **$(156)** | **$23** | | **Diluted earnings per share** | **$(2.30)** | **$0.35** | [Non-GAAP Financial Measures Reconciliation](index=9&type=section&id=Non-GAAP%20Financial%20Measures%20Reconciliation) This section provides detailed reconciliations of non-GAAP measures, including consolidated and segment Adjusted EBITDA, to their GAAP equivalents [Reconciliation of Consolidated Net Income to Adjusted EBITDA](index=10&type=section&id=Reconciliation%20of%20Consolidated%20Net%20Income%20to%20Adjusted%20EBITDA) Q1 2025 net loss of **$154 million** is reconciled to Adjusted EBITDA of **$112 million** by adding back non-cash and non-operating items Reconciliation of Net (Loss) Income to Adjusted EBITDA (in millions) | Reconciliation Item | Q1 2025 | Q1 2024 | | :--- | :--- | :--- | | Net (loss) income | $(154) | $25 | | Add: Income tax benefit | (46) | (4) | | Add: Interest expense | 144 | 76 | | Add: Depreciation & Amortization | 62 | 63 | | Add: Stock-based compensation | 21 | 28 | | Add: Other adjustments | 85 | (25) | | **Adjusted EBITDA** | **$112** | **$139** | [Reconciliation of Segment Operating Income to Segment Adjusted EBITDA](index=11&type=section&id=Reconciliation%20of%20Segment%20Operating%20Income%20to%20Segment%20Adjusted%20EBITDA) Segment operating income for Local Media and Tennis is reconciled to Adjusted EBITDA for Q1 2025 and Q1 2024 Q1 2025 Segment Reconciliation (in millions) | Segment | Segment Operating Income (Loss) | Segment Adjusted EBITDA | | :--- | :--- | :--- | | Local Media | $12 | $103 | | Tennis | $18 | $23 | | Other | $(1) | $0 | Q1 2024 Segment Reconciliation (in millions) | Segment | Segment Operating Income (Loss) | Segment Adjusted EBITDA | | :--- | :--- | :--- | | Local Media | $41 | $131 | | Tennis | $20 | $25 | | Other | $(3) | $(3) |

Group 1 - Sinclair, Inc. announced a balance sheet refinancing along with a joint venture agreement that may introduce new IoT capabilities [1] - The company's potential to distribute content to vehicles via ATSC 3.0 could enhance future growth opportunities [1] Group 2 - The article reflects a focus on value investments, particularly in companies trading close to 10x earnings and offering dividend yields [1] - The research primarily targets small and mid-cap companies across various regions including the United States, Canada, South America, UK, France, and Germany [1]