| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | 1 | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2025 | ‡‡‡ |
|
| 2024 | ‡‡‡ |
|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2019 | 1.84 |
—
—
—
—
—
—
|
| 2018 | 2.13 |
—
—
—
—
—
—
—
—
|
| 2017 | 2.06 |
—
—
—
—
—
—
—
—
|
| 2016 | 1.82 |
—
—
—
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 100.18 | 106.30 | 90.21 | 86.66 |
| Receivables | 266.10 | 239.64 | 223.55 | 221.57 |
| Inventory | 26.79 | 20.91 | 12.89 | 12.70 |
| Other | 14.96 | 18.78 | 16.57 | 29.27 |
| 444.24 | 425.90 | 389.18 | 403.09 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 293.44 | 318.38 | 308.15 | 288.02 |
| ST’ Debt | 63.75 | 74.30 | 69.32 | 70.74 |
| Other | 10.05 | 5.16 | 1.48 | 4.12 |
| 533.51 | 545.60 | 517.78 | 497.34 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 548.49 | 536.34 | — | — |
—
|
| ’25 | 571.57 | 584.86 | 560.80 | 585.00 |
2,302.23
|
| ’24 | 635.76 | 639.84 | 612.44 | 621.27 |
2,509.32
|
| ’23 | 668.92 | 672.36 | 652.87 | 669.41 |
2,663.55
|
| ’22 | 748.08 | 748.66 | 717.90 | 730.66 |
2,945.30
|
| ’21 | 777.08 | 804.28 | 800.19 | 826.54 |
3,208.08
|
| ’20 | 948.68 | 767.00 | 814.54 | 875.45 |
3,405.67
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 19.28 | 35.35 | — | — |
—
|
| ’25 | 23.31 | 32.56 | 15.16 | 43.36 |
114.39
|
| ’24 | 22.45 | 35.13 | 33.75 | 8.99 |
100.31
|
| ’23 | 6.72 | 46.07 | 20.63 | 21.16 |
94.57
|
| ’22 | 32.43 | (30.74) | 31.29 | 7.79 |
40.78
|
| ’21 | 61.32 | 31.27 | 40.76 | (5.89) |
127.45
|
| ’20 | 60.49 | (35.85) | 49.64 | (16.51) |
57.77
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 15.63 | 19.60 | — | — |
—
|
| ’25 | 58.13 | 19.38 | 5.98 | 34.71 |
118.20
|
| ’24 | 10.03 | 30.90 | 32.95 | (2.12) |
71.75
|
| ’23 | 27.42 | 40.38 | 59.71 | 14.25 |
141.76
|
| ’22 | 42.14 | (34.12) | 60.02 | 10.86 |
78.90
|
| ’21 | 63.83 | 36.28 | 73.41 | 26.14 |
199.66
|
| ’20 | 57.11 | (36.83) | 51.25 | 145.62 |
217.14
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.12 | 0.06 | — | — |
—
|
| ’25 | (0.05) | 0.42 | (0.27) | (0.21) |
0.01
|
| ’24 | (0.60) | 0.09 | (0.14) | 0.11 |
(0.18)
|
| ’23 | 0.07 | (0.09) | (0.02) | (0.16) |
(0.20)
|
| ’22 | (0.02) | (0.39) | (0.39) | 0.17 |
(0.57)
|
| ’21 | (1.06) | 0.10 | 0.09 | (0.17) |
(1.00)
|
| ’20 | (0.61) | (3.32) | (0.24) | (0.92) |
(5.09)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 1.25 | 1.62 | 1.95 | 2.55 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 6.38 | 3.60 | 5.93 | 5.80 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11,200 | 10,000 | 8,900 | 7,500 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.26 | 0.27 | 0.28 | 0.31 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,945.30 | 2,663.55 | 2,509.32 | 2,302.23 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 36.84% | 36.47% | 38.41% | 38.72% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (76.91) | (6.16) | (77.67) | (1.27) | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.61%) | (0.23%) | (3.10%) | (0.06%) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (78.25) | (27.89) | (26.39) | 1.76 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 182.02 | 162.62 | 156.29 | 165.76 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 21.51 | 19.08 | 17.61 | 15.87 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | (0.57) | (0.20) | (0.18) | 0.01 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.30 | 0.68 | 0.70 | 0.79 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.28 | 0.34 | (0.20) | 0.03 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.58 | 1.02 | 0.50 | 0.81 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.16 | 2.27 | 1.07 | 1.07 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 136.90 | 139.63 | 142.52 | 145.10 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 0.00 | 515.00 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 0.10 | 0.12 | 0.29 | 0.32 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.98 | 1.04 | 4.72 | 4.83 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.46 | 0.48 | 0.68 | 0.70 | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 17.21 | 9.00 | 23.62 | 13.63 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 40.78 | 94.57 | 100.31 | 114.39 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 38.13 | 47.18 | (28.56) | 3.81 | ‡‡‡‡‡ | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 78.90 | 141.76 | 71.75 | 118.20 | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (109.26) | (89.28) | (119.71) | (128.61) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,161.78 | 1,044.62 | 1,079.81 | 954.24 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,067.52 | 944.44 | 973.51 | 864.03 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 295.37 | 317.31 | 152.63 | 154.61 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.99%) | (1.21%) | (1.25%) | 0.09% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.54%) | 4.97% | (0.56%) | 4.23% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (18.91%) | (9.07%) | (11.22%) | 1.14% | — | — | — |
ROE
|
USA TODAY Co., Inc. (TDAY) has weathered the media industry’s storms—from digital disruption and cord-cutting to pandemic shocks—but explosive growth from its 2019 merger with Gannett doubled revenue to a $3.41 billion peak in 2020, even as debt mounted. Now trading near recent lows after a revenue slide to $2.51 billion in 2024 (with projections stabilizing by 2027), TDAY shines through remarkable efficiency: revenue per employee soared 126% to $282,000 amid a 58% headcount cut, fueling free cash flow resilience and hinting at a leaner, meaner future.
Profitability tells an even brighter turnaround tale—losses narrowing dramatically to -$26 million in 2024, with analysts forecasting a flip to +$43 million in 2026 and +$81 million in 2027, driven by cost discipline and digital pivots like app subscriptions echoing New York Times’ success. Debt has dropped 34% to $1.08 billion, and a pivotal CEO insider buy of 33,000 shares in May 2025 screams confidence amid undervaluation (EV/Sales at a dirt-cheap 0.68x).
For optimistic investors, TDAY’s pivot from print ashes to efficiency powerhouse offers massive upside—potentially revisiting 2018 highs (200% potential) if Q1 2026 earnings deliver FCF beats and margins expand. Debt risks and AI threats loom, but correlations between productivity surges and cash flow recovery make this a phoenix story worth watching.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.