Gray Media, Inc. (GTN.A)
NYSE: GTN.A · Real-Time Price · USD
5.64
0.00 (0.00%)
Aug 21, 2026, 4:00 PM EDT - Market closed
Gray Media Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 3,148 | 3,095 | 3,644 | 3,281 | 3,676 | 2,413 | |
Revenue Growth | -11.30% | -15.07% | 11.06% | -10.75% | 52.34% | 1.34% |
Cost of Revenue | 2,328 | 2,334 | 2,400 | 2,383 | 2,248 | 1,607 |
Gross Profit | 820 | 761 | 1,244 | 898 | 1,428 | 806 |
Selling, General & Admin | 132 | 113 | 104 | 112 | 104 | 86 |
Amortization of Goodwill & Intangibles | 100 | 104 | 125 | 194 | 207 | 117 |
Operating Expenses | 366 | 350 | 373 | 451 | 440 | 307 |
Operating Income | 454 | 411 | 871 | 447 | 988 | 499 |
Interest Expense | -473 | -474 | -485 | -440 | -354 | -205 |
Other Non Operating Income (Expenses) | -1 | -8 | 7 | 7 | -4 | -3 |
EBT Excluding Unusual Items | -20 | -71 | 393 | 14 | 630 | 291 |
Merger & Restructuring Charges | - | - | - | - | - | -81 |
Gain (Loss) on Sale of Investments | -13 | -13 | 85 | -29 | -18 | - |
Gain (Loss) on Sale of Assets | -17 | 11 | -20 | -21 | 2 | -42 |
Asset Writedown | -2 | -30 | - | -43 | - | - |
Other Unusual Items | -11 | -10 | 34 | -3 | - | - |
Pretax Income | -63 | -113 | 492 | -82 | 614 | 168 |
Income Tax Expense | -37 | -28 | 117 | -6 | 159 | 78 |
Net Income | -26 | -85 | 375 | -76 | 455 | 90 |
Preferred Dividends & Other Adjustments | 32 | 52 | 52 | 52 | 52 | 52 |
Net Income to Common | -58 | -137 | 323 | -128 | 403 | 38 |
Net Income Growth | - | - | - | - | 960.53% | -89.39% |
Shares Outstanding (Basic) | 98 | 97 | 95 | 92 | 92 | 95 |
Shares Outstanding (Diluted) | 98 | 97 | 96 | 92 | 93 | 95 |
Shares Change | 1.55% | 1.04% | 4.35% | -1.07% | -2.10% | -2.06% |
EPS (Basic) | -0.59 | -1.41 | 3.40 | -1.39 | 4.38 | 0.40 |
EPS (Diluted) | -0.59 | -1.41 | 3.36 | -1.39 | 4.33 | 0.40 |
EPS Growth | - | - | - | - | 982.50% | -89.16% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 146 | 181 | 608 | 300 | 393 | 93 |
Free Cash Flow Per Share | 1.49 | 1.87 | 6.33 | 3.26 | 4.23 | 0.98 |
Dividend Per Share | 0.320 | 0.320 | 0.320 | 0.320 | 0.320 | 0.320 |
Dividend Growth | 0% | 0% | 0% | 0% | 0% | - |
Gross Margin | 26.05% | 24.59% | 34.14% | 27.37% | 38.85% | 33.40% |
Operating Margin | 14.42% | 13.28% | 23.90% | 13.62% | 26.88% | 20.68% |
Profit Margin | -1.84% | -4.43% | 8.86% | -3.90% | 10.96% | 1.57% |
Free Cash Flow Margin | 4.64% | 5.85% | 16.68% | 9.14% | 10.69% | 3.85% |
EBITDA | 688 | 648 | 1,140 | 786 | 1,324 | 720 |
EBITDA Margin | 21.86% | 20.94% | 31.28% | 23.96% | 36.02% | 29.84% |
D&A For EBITDA | 234 | 237 | 269 | 339 | 336 | 221 |
EBIT | 454 | 411 | 871 | 447 | 988 | 499 |
EBIT Margin | 14.42% | 13.28% | 23.90% | 13.62% | 26.88% | 20.68% |
Effective Tax Rate | - | - | 23.78% | - | 25.90% | 46.43% |
Revenue as Reported | 3,148 | 3,095 | 3,644 | 3,281 | 3,676 | 2,413 |