GTN
Gray Media, Inc
$4.06
+0.25 (+6.56%)
At close · Jul 15
Market Cap
$417.63M
Shares
102,738,455
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
$3.1B
-15.1%
FY2025
Net Income
-$85M
-122.7%
FY2025
Operating Margin
12.67%
-10.7pp
FY2025
Diluted EPS
-$1.41
-142%
FY2025
Operating Cash Flow
$289M
-61.5%
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 | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $780M – $800M | $3.08B | $3.1B | $3.64B | $3.28B | $3.68B | $2.41B | $2.38B | $2.12B | $1.08B | $883M | $812.47M | $597.36M | $508.13M | $346.3M | $404.83M | $307.13M | $346.06M | $270.37M | |
| — | $37M | $37M | $37M | $23M | $15M | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| — | — | — | — | — | — | $159M | $65M | $104M | $41M | $32M | $40.32M | $34.34M | $29.2M | $19.81M | $15.93M | $14.17M | $13.55M | $14.17M | |
| — | $32M | $104M | $125M | $194M | $207M | $117M | $105M | $115M | $21M | $25M | $16.6M | $11.98M | $8.3M | $336K | $75K | $125K | $479K | $577K | |
| — | — | $237M | $269M | $339M | $336M | $221M | $201M | $195M | $75M | — | — | — | — | — | — | — | — | — | |
| — | $2.7B | $2.7B | $2.79B | $2.9B | $2.69B | $2.03B | $1.63B | $1.64B | $695M | $593M | $578.16M | $457.3M | $354.36M | $262.42M | $251.39M | $231.78M | $239.1M | $227.3M | |
| — | $381M | $392M | $851M | $383M | $990M | $381M | $752M | $478M | $389M | $290M | $234.3M | $140.06M | $153.77M | $83.88M | $153.44M | $75.35M | $106.96M | $43.08M | |
| — | — | 12.67% | 23.35% | 11.67% | 26.93% | 15.79% | 31.58% | 22.53% | 35.89% | 32.84% | 28.84% | 23.45% | 30.26% | 24.22% | 37.9% | 24.53% | 30.91% | 15.93% | |
| — | — | $629M | $1.12B | $722M | $1.33B | $602M | $953M | $673M | $464M | — | — | — | — | — | — | — | — | — | |
| — | $6M | -$1M | $117M | $7M | -$4M | -$8M | -$5M | $4M | $6M | $1M | $610K | $103K | $23K | $0 | $2000 | $3000 | $44K | $54K | |
| — | -$117M | -$113M | $492M | -$82M | $614M | $168M | $544M | $255M | $288M | $193M | $105.69M | $65.75M | $79.8M | $31.44M | $47.32M | $13.57M | $36.61M | -$34.31M | |
| — | -$21M | -$28M | $117M | -$6M | $159M | $78M | $134M | $76M | $77M | -$69M | $43.42M | $26.45M | $31.74M | $13.15M | $19.19M | $4.54M | $13.45M | -$11.26M | |
| — | -$96M | -$85M | $375M | -$76M | $455M | $90M | $410M | $179M | $211M | $262M | $62.27M | $39.3M | $48.06M | $18.29M | $28.13M | $9.04M | $23.16M | -$23.05M | |
| — | — | -2.75% | 10.29% | -2.32% | 12.38% | 3.73% | 17.22% | 8.44% | 19.46% | 29.67% | 7.66% | 6.58% | 9.46% | 5.28% | 6.95% | 2.94% | 6.69% | -8.52% | |
| — | -$148M | -$137M | $323M | -$128M | $403M | $38M | $358M | $127M | $211M | $262M | — | — | $48.06M | $18.29M | $24.03M | $1.8M | $8.58M | -$40.17M | |
| — | -$69M | -$59M | $368M | -$87M | $470M | $102M | $402M | $169M | $212M | $258M | $61.91M | $42.83M | $37.66M | $28.05M | $24.36M | $621K | $24.49M | — | |
| USD/shares | — | — | -$1.41 | $3.40 | -$1.39 | $4.38 | $0.40 | $3.73 | $1.28 | $2.39 | $3.59 | $0.87 | $0.58 | $0.83 | $0.32 | $0.42 | $0.03 | $0.16 | -$0.83 |
| USD/shares | — | — | -$1.41 | $3.36 | -$1.39 | $4.33 | $0.40 | $3.69 | $1.27 | $2.37 | $3.55 | $0.86 | $0.57 | $0.82 | $0.32 | $0.42 | $0.03 | $0.16 | -$0.83 |
| shares | — | — | 97M | 95M | 92M | 92M | 95M | 96M | 99M | 88M | 73M | 71.85M | 68.33M | 57.86M | 57.63M | 57.17M | 57.12M | 54.32M | 48.51M |
| shares | — | — | 97M | 96M | 92M | 93M | 95M | 97M | 100M | 89M | 74M | 72.76M | 68.99M | 58.36M | 57.97M | 57.26M | 57.12M | 54.32M | 48.51M |
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. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2010–FY2025: $212M in buybacks, $177.49M 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
1.92×
Broadcasting median 1.34×
EV/EBIT
15.50×
Broadcasting median 19.43×
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 |
|---|---|---|---|---|---|---|---|---|
| Broadcasting Segment | $2,988,000,000 | $3,539,000,000 | $3,195,000,000 | $3,583,000,000 | $2,340,000,000 | $2,320,000,000 | $2,035,000,000 | $1,084,000,000 |
| Production Companies Segment | $107,000,000 | $105,000,000 | $86,000,000 | $93,000,000 | $73,000,000 | $61,000,000 | $87,000,000 | $0 |
| All Other Segments | $0 | $0 | $0 | $0 | — | — | — | — |
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 | $1,494,000,000 | $1,987,000,000 | $1,593,000,000 | $2,011,000,000 | — | $1,399,000,000 | $1,195,000,000 | $712,000,000 |
| Core Advertising | $1,452,000,000 | $1,490,000,000 | $1,514,000,000 | $1,496,000,000 | — | $969,000,000 | — | — |
| Retransmission Consent | $1,429,000,000 | $1,482,000,000 | $1,532,000,000 | $1,496,000,000 | $1,049,000,000 | $867,000,000 | $796,000,000 | $355,000,000 |
| Production Companies | $107,000,000 | $105,000,000 | $86,000,000 | $93,000,000 | $73,000,000 | $61,000,000 | $87,000,000 | $0 |
| Service Other | $65,000,000 | $70,000,000 | $70,000,000 | $76,000,000 | $57,000,000 | $54,000,000 | $44,000,000 | $17,000,000 |
| Political Advertising | $42,000,000 | $497,000,000 | $79,000,000 | $515,000,000 | $44,000,000 | $430,000,000 | $68,000,000 | $155,000,000 |
| Local Advertising | — | — | — | — | $934,000,000 | $771,000,000 | $898,000,000 | $443,000,000 |
| National Advertising | — | — | — | — | $256,000,000 | $198,000,000 | $229,000,000 | $114,000,000 |
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 |
|---|---|---|---|---|---|---|---|---|
| Broadcasting Segment | $513,000,000 | $956,000,000 | $587,000,000 | $1,099,000,000 | $545,000,000 | $825,000,000 | $584,000,000 | $431,000,000 |
| Production Companies Segment | -$6,000,000 | $1,000,000 | -$88,000,000 | -$2,000,000 | -$1,000,000 | -$5,000,000 | $0 | $0 |
| All Other Segments | -$115,000,000 | -$106,000,000 | -$116,000,000 | -$107,000,000 | — | — | — | — |
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 |
|---|---|---|---|---|---|---|---|---|
| Broadcasting Segment | 17.2% | 27% | 18.4% | 30.7% | 23.3% | 35.6% | 28.7% | 39.8% |
| Production Companies Segment | -5.6% | 1% | -102.3% | -2.2% | -1.4% | -8.2% | 0% | — |