Gray Media, Inc. (GTN)
NYSE: GTN · Real-Time Price · USD
5.76
+0.09 (1.59%)
Sep 30, 2025, 3:28 PM EDT - Market open
Gray Media Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 3,549 | 3,644 | 3,281 | 3,676 | 2,413 | 2,381 | Upgrade | |
Revenue Growth (YoY) | 7.03% | 11.06% | -10.75% | 52.34% | 1.34% | 12.21% | Upgrade |
Cost of Revenue | 2,397 | 2,400 | 2,383 | 2,248 | 1,607 | 1,392 | Upgrade |
Gross Profit | 1,152 | 1,244 | 898 | 1,428 | 806 | 989 | Upgrade |
Selling, General & Admin | 102 | 101 | 110 | 101 | 86 | 63 | Upgrade |
Operating Expenses | 359 | 370 | 449 | 437 | 307 | 264 | Upgrade |
Operating Income | 793 | 874 | 449 | 991 | 499 | 725 | Upgrade |
Interest Expense | -487 | -485 | -440 | -354 | -205 | -191 | Upgrade |
Other Non Operating Income (Expenses) | 113 | 114 | 5 | -7 | -3 | -6 | Upgrade |
EBT Excluding Unusual Items | 419 | 503 | 14 | 630 | 291 | 528 | Upgrade |
Merger & Restructuring Charges | - | - | - | - | -81 | -1 | Upgrade |
Impairment of Goodwill | - | - | -16 | - | - | - | Upgrade |
Gain (Loss) on Sale of Investments | -135 | -25 | -29 | -18 | - | - | Upgrade |
Gain (Loss) on Sale of Assets | -13 | -20 | -21 | 2 | -42 | 29 | Upgrade |
Asset Writedown | -28 | - | -27 | - | - | - | Upgrade |
Other Unusual Items | 42 | 34 | -3 | - | - | -12 | Upgrade |
Pretax Income | 285 | 492 | -82 | 614 | 168 | 544 | Upgrade |
Income Tax Expense | 85 | 117 | -6 | 159 | 78 | 134 | Upgrade |
Net Income | 200 | 375 | -76 | 455 | 90 | 410 | Upgrade |
Preferred Dividends & Other Adjustments | 52 | 52 | 52 | 52 | 52 | 52 | Upgrade |
Net Income to Common | 148 | 323 | -128 | 403 | 38 | 358 | Upgrade |
Net Income Growth | 227.87% | - | - | 405.56% | -78.05% | 129.05% | Upgrade |
Shares Outstanding (Basic) | 96 | 95 | 92 | 92 | 95 | 96 | Upgrade |
Shares Outstanding (Diluted) | 97 | 96 | 92 | 93 | 95 | 97 | Upgrade |
Shares Change (YoY) | 3.21% | 4.35% | -1.07% | -2.10% | -2.06% | -3.00% | Upgrade |
EPS (Basic) | 1.54 | 3.40 | -1.39 | 4.38 | 0.40 | 3.73 | Upgrade |
EPS (Diluted) | 1.53 | 3.36 | -1.39 | 4.33 | 0.40 | 3.69 | Upgrade |
EPS Growth | 1482.23% | - | - | 982.50% | -89.16% | 190.55% | Upgrade |
Free Cash Flow | 708 | 608 | 300 | 393 | 93 | 542 | Upgrade |
Free Cash Flow Per Share | 7.34 | 6.33 | 3.26 | 4.23 | 0.98 | 5.59 | Upgrade |
Dividend Per Share | 0.320 | 0.320 | 0.320 | 0.320 | 0.320 | - | Upgrade |
Gross Margin | 32.46% | 34.14% | 27.37% | 38.85% | 33.40% | 41.54% | Upgrade |
Operating Margin | 22.34% | 23.98% | 13.69% | 26.96% | 20.68% | 30.45% | Upgrade |
Profit Margin | 4.17% | 8.86% | -3.90% | 10.96% | 1.57% | 15.04% | Upgrade |
Free Cash Flow Margin | 19.95% | 16.68% | 9.14% | 10.69% | 3.85% | 22.76% | Upgrade |
EBITDA | 1,050 | 1,143 | 788 | 1,327 | 720 | 926 | Upgrade |
EBITDA Margin | 29.59% | 31.37% | 24.02% | 36.10% | 29.84% | 38.89% | Upgrade |
D&A For EBITDA | 257 | 269 | 339 | 336 | 221 | 201 | Upgrade |
EBIT | 793 | 874 | 449 | 991 | 499 | 725 | Upgrade |
EBIT Margin | 22.34% | 23.98% | 13.69% | 26.96% | 20.68% | 30.45% | Upgrade |
Effective Tax Rate | 29.83% | 23.78% | - | 25.90% | 46.43% | 24.63% | Upgrade |
Revenue as Reported | 3,549 | 3,644 | 3,281 | 3,676 | 2,413 | 2,381 | Upgrade |
Updated Aug 8, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.