GTN-A
Gray Media, Inc.
NYSE · Communication Services · Broadcasting · US
$5.55
−7.04%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 3.1B | 3.1B | 3.6B | 3.3B | 3.7B |
| Cost of Revenue | 163.0M | 104.0M | 2.4B | 2.4B | 2.2B |
| Gross Profit | 3.0B | 3.0B | 1.2B | 898.0M | 1.4B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 37.0M | — | 104.0M | 112.0M | 102.0M |
| General & Admin Expense | 37.0M | — | 104.0M | 112.0M | 102.0M |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | 2.5B | 2.6B | 289.0M | 403.0M | 336.0M |
| Total Operating Expenses | 2.5B | 2.6B | 393.0M | 515.0M | 438.0M |
| Cost and Expenses | 2.7B | 2.7B | 2.8B | 2.9B | 2.7B |
| Operating Income (EBIT) | 435.0M | 392.0M | 851.0M | 383.0M | 990.0M |
| Non-Operating | |||||
| Interest Income | — | — | — | — | — |
| Interest Expense | 239.0M | 474.0M | 485.0M | 440.0M | 354.0M |
| Net Interest Income | (239.0M) | (474.0M) | (485.0M) | (440.0M) | (354.0M) |
| Other Non-Op Income/Expense | (498.0M) | (505.0M) | (359.0M) | (465.0M) | (376.0M) |
| Non-Operating Income (excl Interest) | 259.0M | 31.0M | (126.0M) | 25.0M | (9.0M) |
| EBT (Pre-Tax Income) | (63.0M) | (113.0M) | 492.0M | (82.0M) | 614.0M |
| Income Tax Expense | (37.0M) | (28.0M) | 117.0M | (6.0M) | 159.0M |
| Bottom Line | |||||
| Net Income | (26.0M) | (85.0M) | 375.0M | (76.0M) | 455.0M |
| Earnings from Cont. Ops | (26.0M) | (85.0M) | 375.0M | (76.0M) | 455.0M |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (45.0M) | (85.0M) | 323.0M | (128.0M) | 403.0M |
| Per Share | |||||
| Basic EPS | ($0.47) | ($0.88) | $3.40 | ($1.39) | $4.38 |
| Diluted EPS | ($0.47) | ($0.88) | $3.36 | ($1.39) | $4.33 |
| Revenue Per Share | $32.12 | $31.91 | $38.36 | $35.66 | $39.96 |
| Shares | |||||
| Basic Shares Outstanding | 98.0M | 97.0M | 95.0M | 92.0M | 92.0M |
| Diluted Shares Outstanding | 100.0M | 97.0M | 96.0M | 92.0M | 93.0M |
| Profitability Metrics | |||||
| EBITDA | 787.0M | 598.0M | 1.2B | 697.0M | 1.3B |
| D&A | 611.0M | 237.0M | 269.0M | 339.0M | 336.0M |
| EBIT | 176.0M | 361.0M | 977.0M | 358.0M | 999.0M |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026