Gray Media, Inc.
Communication ServicesNYSE:GTN · New York Stock Exchange
-$0.14 today
Vol 1.70M · Avg 1.29M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$3.1B of revenue converted into -$96.0M of net income for the selected period. Gross margin is 93.9% and net margin is -3.1%, showing how much revenue survives after costs and taxes. EPS is $-1.39, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.1B -15.1% | $3.6B +11.1% | $3.3B -10.7% | $3.7B +52.3% | $2.4B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $104.0M -95.7% | $2.4B +0.7% | $2.4B +6.0% | $2.2B +39.6% | $1.6B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $3.0B +140.4% | $1.2B +38.5% | $898.0M -37.1% | $1.4B +77.8% | $803.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 96.6% +62.5pp | 34.1% +6.8pp | 27.4% -11.5pp | 38.8% +5.6pp | 33.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 -100.0% | $104.0M -7.1% | $112.0M +9.8% | $102.0M +15.9% | $88.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $2.6B +561.3% | $393.0M -23.7% | $515.0M +17.6% | $438.0M +3.8% | $422.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $237.0M -11.9% | $269.0M -20.6% | $339.0M +0.9% | $336.0M +52.0% | $221.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $598.0M -52.0% | $1.2B +78.8% | $697.0M -47.8% | $1.3B +124.7% | $594.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 19.3% -14.9pp | 34.2% +12.9pp | 21.2% -15.1pp | 36.3% +11.7pp | 24.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | $392.0M -53.9% | $851.0M +122.2% | $383.0M -61.3% | $990.0M +159.8% | $381.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 12.7% -10.7pp | 23.4% +11.7pp | 11.7% -15.3pp | 26.9% +11.1pp | 15.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $474.0M -2.3% | $485.0M +10.2% | $440.0M +24.3% | $354.0M +72.7% | $205.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$505.0M -40.7% | -$359.0M +22.8% | -$465.0M -23.7% | -$376.0M -76.5% | -$213.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$113.0M -123.0% | $492.0M +700.0% | -$82.0M -113.4% | $614.0M +265.5% | $168.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -3.7% -17.2pp | 13.5% +16.0pp | -2.5% -19.2pp | 16.7% +9.7pp | 7.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$28.0M -123.9% | $117.0M +2050.0% | -$6.0M -103.8% | $159.0M +103.8% | $78.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$85.0M -122.7% | $375.0M +593.4% | -$76.0M -116.7% | $455.0M +405.6% | $90.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | -2.7% -13.0pp | 10.3% +12.6pp | -2.3% -14.7pp | 12.4% +8.6pp | 3.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 -125.9% | $3 +344.6% | -$1 -131.7% | $4 +995.0% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 -126.2% | $3 +341.7% | -$1 -132.1% | $4 +982.5% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $97.0M +2.1% | $95.0M +3.3% | $92.0M +0.0% | $92.0M -3.2% | $95.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $97.0M +1.0% | $96.0M +4.3% | $92.0M -1.1% | $93.0M -2.1% | $95.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Anterix Inc.
NASDAQ:ATEX
$1.55B
Advantage Solutions Inc.
NASDAQ:ADV
$521.17M
iHeartMedia, Inc.
NASDAQ:IHRT
$518.95M
WideOpenWest, Inc.
WOW
$445.66M
Boston Omaha Corporation
NYSE:BOC
$413.80M
The E.W. Scripps Company
NASDAQ:SSP
$352.90M
Perion Network Ltd.
NASDAQ:PERI
$347.77M
National CineMedia, Inc.
NASDAQ:NCMI
$340.42M
TechTarget, Inc.
NASDAQ:TTGT
$261.72M
Jiayin Group Inc.
NASDAQ:JFIN
$211.51M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does GTN generate?
Gray Media, Inc. (GTN) reported $3.10B of revenue in fiscal 2025.
Is GTN profitable?
Gray Media, Inc. (GTN) reported -$85,000,000.00 of net income, with a net margin of -2.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.