XML 49 R37.htm IDEA: XBRL DOCUMENT v3.25.1
Dispositions (Tables)
 12 Months Ended
Dec. 31, 2024
Asset Acquisition [Line Items]  
Summary Of Loss On Termination

The loss on termination is summarized as follows:

 

Termination payment

 

$

6,000,000

 

Goodwill (see Note 6)

 

 

(1,761,100

)

Other intangibles (see Note 7)

 

 

(4,529,447

)

Loss on termination

 

$

(290,547

)
Summary of Schedule of Assumptions Used in Valuation of FCC Licenses The key assumptions used in the discounted cash flow analyses are as follows:

 

Revenue growth rates

 

(10.7)% - 6.1%

Market revenue shares at maturity

 

0.4% - 45.4%

Operating income margins at maturity

 

19.7% - 28.6%

Discount rate

 

9.0%
The key assumptions used in the discounted cash flow analyses are as follows:

 

Revenue growth rates

 

(1.2)% - 1.8%

Market revenue shares at maturity

 

0.4% - 44.7%

Operating income margins at maturity

 

19.7% - 30.4%

Discount rate

 

10.0%
The key assumptions used in the discounted cash flow analyses are as follows:

 

Revenue growth rates

 

(16.5)% - 24.4%

Market revenue shares at maturity

 

0.4% - 45.5%

Operating income margins at maturity

 

19.7% - 29.9%

Discount rate

 

10.0%