Gray Media, Inc. (GTN)
NYSE: GTN · Real-Time Price · USD
3.940
-0.100 (-2.48%)
At close: May 19, 2025, 4:00 PM
3.960
+0.020 (0.51%)
After-hours: May 19, 2025, 7:38 PM EDT
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 | Mar '25 Mar 31, 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 |
| Revenue | 3,603 | 3,644 | 3,281 | 3,676 | 2,413 | 2,381 | Upgrade
|
| Revenue Growth (YoY) | 9.08% | 11.06% | -10.75% | 52.34% | 1.34% | 12.21% | Upgrade
|
| Cost of Revenue | 2,393 | 2,400 | 2,383 | 2,248 | 1,607 | 1,392 | Upgrade
|
| Gross Profit | 1,210 | 1,244 | 898 | 1,428 | 806 | 989 | Upgrade
|
| Selling, General & Admin | 105 | 101 | 110 | 101 | 86 | 63 | Upgrade
|
| Operating Expenses | 370 | 370 | 449 | 437 | 307 | 264 | Upgrade
|
| Operating Income | 840 | 874 | 449 | 991 | 499 | 725 | Upgrade
|
| Interest Expense | -488 | -485 | -440 | -354 | -205 | -191 | Upgrade
|
| Other Non Operating Income (Expenses) | 114 | 114 | 5 | -7 | -3 | -6 | Upgrade
|
| EBT Excluding Unusual Items | 466 | 503 | 14 | 630 | 291 | 528 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | -81 | -1 | Upgrade
|
| Impairment of Goodwill | - | - | -16 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | -134 | -25 | -29 | -18 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -18 | -20 | -21 | 2 | -42 | 29 | Upgrade
|
| Asset Writedown | - | - | -27 | - | - | - | Upgrade
|
| Other Unusual Items | 35 | 34 | -3 | - | - | -12 | Upgrade
|
| Pretax Income | 349 | 492 | -82 | 614 | 168 | 544 | Upgrade
|
| Income Tax Expense | 71 | 117 | -6 | 159 | 78 | 134 | Upgrade
|
| Net Income | 278 | 375 | -76 | 455 | 90 | 410 | Upgrade
|
| Preferred Dividends & Other Adjustments | 52 | 52 | 52 | 52 | 52 | 52 | Upgrade
|
| Net Income to Common | 226 | 323 | -128 | 403 | 38 | 358 | Upgrade
|
| Net Income Growth | 546.51% | - | - | 405.56% | -78.05% | 129.05% | Upgrade
|
| Shares Outstanding (Basic) | 96 | 95 | 92 | 92 | 95 | 96 | Upgrade
|
| Shares Outstanding (Diluted) | 96 | 96 | 92 | 93 | 95 | 97 | Upgrade
|
| Shares Change (YoY) | 4.05% | 4.35% | -1.07% | -2.10% | -2.06% | -3.00% | Upgrade
|
| EPS (Basic) | 2.37 | 3.40 | -1.39 | 4.38 | 0.40 | 3.73 | Upgrade
|
| EPS (Diluted) | 2.34 | 3.36 | -1.39 | 4.33 | 0.40 | 3.69 | Upgrade
|
| EPS Growth | - | - | - | 982.50% | -89.16% | 190.55% | Upgrade
|
| Free Cash Flow | 691 | 608 | 300 | 393 | 93 | 542 | Upgrade
|
| Free Cash Flow Per Share | 7.18 | 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 | 33.58% | 34.14% | 27.37% | 38.85% | 33.40% | 41.54% | Upgrade
|
| Operating Margin | 23.31% | 23.98% | 13.69% | 26.96% | 20.68% | 30.45% | Upgrade
|
| Profit Margin | 6.27% | 8.86% | -3.90% | 10.96% | 1.57% | 15.04% | Upgrade
|
| Free Cash Flow Margin | 19.18% | 16.68% | 9.14% | 10.69% | 3.85% | 22.76% | Upgrade
|
| EBITDA | 1,105 | 1,143 | 788 | 1,327 | 720 | 926 | Upgrade
|
| EBITDA Margin | 30.67% | 31.37% | 24.02% | 36.10% | 29.84% | 38.89% | Upgrade
|
| D&A For EBITDA | 265 | 269 | 339 | 336 | 221 | 201 | Upgrade
|
| EBIT | 840 | 874 | 449 | 991 | 499 | 725 | Upgrade
|
| EBIT Margin | 23.31% | 23.98% | 13.69% | 26.96% | 20.68% | 30.45% | Upgrade
|
| Effective Tax Rate | 20.34% | 23.78% | - | 25.90% | 46.43% | 24.63% | Upgrade
|
| Revenue as Reported | 3,603 | 3,644 | 3,281 | 3,676 | 2,413 | 2,381 | Upgrade
|
Updated May 8, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.