GTN
Gray Media Inc Com
$3.79
+$0.06(+1.61%)
54
Overall
80
Value
45
Tech
39
Quality
Market Cap
$492.06M
Volume
3.52M
52W Range
$3.50 - $6.44
Target Price
$7.63
Order:
Income Statement
| Metric | Trend | Chart | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|
| REVENUE | |||||||
| Total Revenue | $2.4B | $3.7B | $3.3B | $3.6B | $3.1B | ||
| Total Revenue | $2.4B | $3.7B | $3.3B | $3.6B | $3.1B | ||
| COST OF GOODS SOLD | |||||||
| Cost of Revenue | -- | $2.2B | $2.4B | $2.4B | $2.3B | ||
| GROSS PROFIT | |||||||
| Gross Profit | $2.4B | $1.4B | $3.3B | $3.6B | $761.0M | ||
| OPERATING EXPENSES | |||||||
| Operating Expenses | $2.0B | $2.7B | $2.9B | $2.8B | $2.7B | ||
| Selling, General & Administrative | $159.0M | -- | $52.0M | $52.0M | -- | ||
| Selling & Marketing Expenses | -- | -- | $52.0M | $52.0M | -- | ||
| General & Administrative Expenses | $4.0M | $1.0M | $21.0M | $2.0M | -- | ||
| Promotion & Advertising | -- | -- | -- | $52.0M | -- | ||
| Salaries & Wages | $-4.0M | $-6.0M | -- | -- | -- | ||
| Depreciation & Amortization | $221.0M | $336.0M | $339.0M | $269.0M | $237.0M | ||
| Depreciation & Amortization | $221.0M | $336.0M | $339.0M | $269.0M | $237.0M | ||
| Amortization | $117.0M | $207.0M | $194.0M | $125.0M | $104.0M | ||
| Securities Amortization | -- | -- | $52.0M | -- | -- | ||
| Other Operating Expenses | $-11.0M | $-38.0M | -- | -- | -- | ||
| OPERATING INCOME | |||||||
| Operating income | $381.0M | $990.0M | $383.0M | $851.0M | $392.0M | ||
| EBITDA | $465.0M | $1.4B | $709.0M | $1.3B | $614.0M | ||
| NON-OPERATING ITEMS | |||||||
| Interest Expense (Non-Operating) | $205.0M | $354.0M | $440.0M | $485.0M | $474.0M | ||
| Net Non-Operating Interest Income/Expense | $-205.0M | $-354.0M | $-440.0M | $-485.0M | $-474.0M | ||
| Other Income/Expense | $102.0M | $-20.0M | $46.0M | $-106.0M | $20.0M | ||
| Other Special Charges | $-8.0M | $-4.0M | $4.0M | $151.0M | $-11.0M | ||
| SPECIAL ITEMS | |||||||
| Restructring And Mn A Income | $-199.0M | -- | -- | -- | -- | ||
| Special Income Charges | $221.0M | -- | $-43.0M | $-52.0M | $-30.0M | ||
| Impairment of Capital Assets | -- | -- | $43.0M | $52.0M | $30.0M | ||
| PRE-TAX INCOME | |||||||
| EBIT | $195.0M | $968.0M | $358.0M | $977.0M | $361.0M | ||
| Pre-Tax Income | $168.0M | $614.0M | $-82.0M | $492.0M | $-113.0M | ||
| INCOME TAX | |||||||
| Tax Provision | $78.0M | $159.0M | $-6.0M | $117.0M | $-28.0M | ||
| NET INCOME | |||||||
| Net Income | $90.0M | $455.0M | $-76.0M | $375.0M | $-85.0M | ||
| Net Income (Continuing Operations) | $90.0M | $455.0M | $-76.0M | $375.0M | $-85.0M | ||
| Net Income (Discontinued Operations) | $90.0M | $455.0M | $-76.0M | $375.0M | $-85.0M | ||
| Net Income (Common Stockholders) | $38.0M | $403.0M | $-128.0M | $323.0M | $-137.0M | ||
| Normalized Income | -- | -- | -- | -- | $-102.0M | ||
| TOTALS | |||||||
| Total Expenses | $2.0B | $4.9B | $2.9B | $2.8B | $2.7B | ||
| SHARE & EPS DATA | |||||||
| Average Shares Outstanding | $95.0M | $92.0M | $92.0M | $95.0M | $97.0M | ||
| Average Shares Outstanding (Diluted) | $95.0M | $93.0M | $92.0M | $96.0M | $97.0M | ||
| Shares Outstanding | $95.3M | $92.8M | $97.2M | $101.5M | $103.8M | ||
| Basic EPS | $0.40 | $4.38 | $-1.39 | $3.4 | $-1.41 | ||
| Basic EPS (Continuing Operations) | $0.40 | $4.38 | $-1.39 | $3.4 | $-1.41 | ||
| Diluted EPS | $0.40 | $4.33 | $-1.39 | $3.36 | $-1.41 | ||
| Diluted EPS (Continuing Operations) | $0.40 | $4.33 | $-1.39 | $3.36 | $-1.41 | ||
| Dividend Per Share | $0.32 | $0.32 | $0.32 | $0.32 | $0.32 | ||
| OTHER METRICS | |||||||
| Accrued Preferred Stock Dividends | $52.0M | $52.0M | -- | -- | -- | ||
| Acquisition Expense | $81.0M | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $-42.0M | $2.0M | $-21.0M | $-20.0M | $11.0M | ||
| Interest Expense Operating | $-178.0M | $-339.0M | -- | -- | -- | ||
| Loss And Loss Adjustment Expected Incurred | $52.0M | -- | -- | -- | -- | ||
| Marketing Expense | -- | -- | $52.0M | -- | -- | ||
| Other Gand A | $4.0M | $1.0M | $21.0M | $2.0M | -- | ||
| Other Impairment Of Capital Assets | -- | $18.0M | $29.0M | $25.0M | $20.0M | ||
| Other Write Down | $52.0M | -- | -- | -- | -- | ||
| Other Write Off | $1.0M | $1.0M | -- | -- | -- | ||
| Preferred Stock Dividends | $52.0M | $52.0M | $52.0M | $52.0M | -- | ||
| Write Down | $-22.0M | -- | -- | -- | -- | ||
| Restruct | $-199.0M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | GTN | $3.79 | +1.6% | 3.52M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |