GTN
GTN
Gray Media, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $792M ▲ | $1.77B ▲ | $-10M | -1.26% ▲ | $-0.24 ▼ | $534M ▲ |
| Q3-2025 | $749M ▼ | $624M ▲ | $-10M ▲ | -1.34% ▲ | $-0.1 ▲ | $136M ▼ |
| Q2-2025 | $772M ▼ | $107M ▲ | $-56M ▼ | -7.25% ▼ | $-0.71 ▼ | $148M ▼ |
| Q1-2025 | $782M ▼ | $93M ▼ | $-9M ▼ | -1.15% ▼ | $-0.23 ▼ | $163M ▼ |
| Q4-2024 | $1.04B | $96M | $169M | 16.17% | $1.64 | $405M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $368M ▲ | $10.44B ▲ | $7.63B ▲ | $2.81B ▼ |
| Q3-2025 | $182M ▼ | $10.32B ▼ | $7.51B ▼ | $2.81B ▼ |
| Q2-2025 | $199M ▼ | $10.35B ▼ | $7.52B ▼ | $2.83B ▼ |
| Q1-2025 | $210M ▲ | $10.44B ▼ | $7.53B ▼ | $2.9B ▼ |
| Q4-2024 | $135M | $10.54B | $7.61B | $2.93B |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-159M ▼ | $112M ▲ | $-29M ▼ | $103M ▲ | $186M ▲ | $-51M ▼ |
| Q3-2025 | $-10M ▲ | $14M ▼ | $-20M ▼ | $-11M ▲ | $-17M ▼ | $-11M ▼ |
| Q2-2025 | $-56M ▼ | $31M ▼ | $1M ▲ | $-43M ▼ | $-11M ▼ | $6M ▼ |
| Q1-2025 | $-9M ▼ | $132M ▼ | $-15M ▲ | $-42M ▲ | $75M ▲ | $117M ▼ |
| Q4-2024 | $169M | $368M | $-38M | $-264M | $66M | $328M |
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Advertising | $360.00M ▲ | $370.00M ▲ | $360.00M ▼ | $400.00M ▲ |
Core Advertising | $340.00M ▲ | $360.00M ▲ | $350.00M ▼ | $390.00M ▲ |
Political Advertising | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Production Companies | $30.00M ▲ | $20.00M ▼ | $30.00M ▲ | $40.00M ▲ |
Retransmission Consent | $380.00M ▲ | $370.00M ▼ | $350.00M ▼ | $340.00M ▼ |
Service Other | $20.00M ▲ | $10.00M ▼ | $10.00M ▲ | $20.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Gray Media, Inc.'s financial evolution and strategic trajectory over the past five years.
GTN’s main strengths are a large, leading local station portfolio, strong gross margins, robust operating and free cash flow, and a conservative balance sheet with net cash rather than heavy leverage. Its local brands, political advertising exposure, retransmission fee bargaining power, and diversified initiatives such as digital marketing and production facilities give it multiple revenue pillars. The company is proactively investing in technology and new platforms, indicating management awareness of industry shifts and a willingness to adapt.
Key risks include ongoing net losses at the bottom line despite healthy cash generation, significant reliance on intangible assets from past acquisitions, and exposure to the structural challenges facing traditional TV, including cord-cutting and ad fragmentation. Political advertising and retransmission revenues can be volatile and subject to regulatory or contractual changes. Execution around the streaming platform, AI tools, and NextGen TV monetization is not guaranteed, and failure to gain traction could limit the payoff from current innovation spending.
The outlook for GTN is balanced: financially, it appears resilient and cash-rich, while strategically it is actively repositioning itself for a more digital, personalized media future. The company’s local leadership and strong cash flows give it time and resources to adapt, but the industry headwinds are significant and will likely keep fundamentals somewhat volatile. Over the medium term, performance will depend on whether GTN can convert its innovation projects and local strengths into stable, growing digital and data-driven revenue streams, while maintaining cost discipline and avoiding large impairments on its acquisition-heavy asset base.
About Gray Media, Inc.
https://graymedia.comGray Media, Inc., a television broadcasting company, owns and/or operates television stations and digital assets in the United States.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $792M ▲ | $1.77B ▲ | $-10M | -1.26% ▲ | $-0.24 ▼ | $534M ▲ |
| Q3-2025 | $749M ▼ | $624M ▲ | $-10M ▲ | -1.34% ▲ | $-0.1 ▲ | $136M ▼ |
| Q2-2025 | $772M ▼ | $107M ▲ | $-56M ▼ | -7.25% ▼ | $-0.71 ▼ | $148M ▼ |
| Q1-2025 | $782M ▼ | $93M ▼ | $-9M ▼ | -1.15% ▼ | $-0.23 ▼ | $163M ▼ |
| Q4-2024 | $1.04B | $96M | $169M | 16.17% | $1.64 | $405M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $368M ▲ | $10.44B ▲ | $7.63B ▲ | $2.81B ▼ |
| Q3-2025 | $182M ▼ | $10.32B ▼ | $7.51B ▼ | $2.81B ▼ |
| Q2-2025 | $199M ▼ | $10.35B ▼ | $7.52B ▼ | $2.83B ▼ |
| Q1-2025 | $210M ▲ | $10.44B ▼ | $7.53B ▼ | $2.9B ▼ |
| Q4-2024 | $135M | $10.54B | $7.61B | $2.93B |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-159M ▼ | $112M ▲ | $-29M ▼ | $103M ▲ | $186M ▲ | $-51M ▼ |
| Q3-2025 | $-10M ▲ | $14M ▼ | $-20M ▼ | $-11M ▲ | $-17M ▼ | $-11M ▼ |
| Q2-2025 | $-56M ▼ | $31M ▼ | $1M ▲ | $-43M ▼ | $-11M ▼ | $6M ▼ |
| Q1-2025 | $-9M ▼ | $132M ▼ | $-15M ▲ | $-42M ▲ | $75M ▲ | $117M ▼ |
| Q4-2024 | $169M | $368M | $-38M | $-264M | $66M | $328M |
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Advertising | $360.00M ▲ | $370.00M ▲ | $360.00M ▼ | $400.00M ▲ |
Core Advertising | $340.00M ▲ | $360.00M ▲ | $350.00M ▼ | $390.00M ▲ |
Political Advertising | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Production Companies | $30.00M ▲ | $20.00M ▼ | $30.00M ▲ | $40.00M ▲ |
Retransmission Consent | $380.00M ▲ | $370.00M ▼ | $350.00M ▼ | $340.00M ▼ |
Service Other | $20.00M ▲ | $10.00M ▼ | $10.00M ▲ | $20.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Gray Media, Inc.'s financial evolution and strategic trajectory over the past five years.
GTN’s main strengths are a large, leading local station portfolio, strong gross margins, robust operating and free cash flow, and a conservative balance sheet with net cash rather than heavy leverage. Its local brands, political advertising exposure, retransmission fee bargaining power, and diversified initiatives such as digital marketing and production facilities give it multiple revenue pillars. The company is proactively investing in technology and new platforms, indicating management awareness of industry shifts and a willingness to adapt.
Key risks include ongoing net losses at the bottom line despite healthy cash generation, significant reliance on intangible assets from past acquisitions, and exposure to the structural challenges facing traditional TV, including cord-cutting and ad fragmentation. Political advertising and retransmission revenues can be volatile and subject to regulatory or contractual changes. Execution around the streaming platform, AI tools, and NextGen TV monetization is not guaranteed, and failure to gain traction could limit the payoff from current innovation spending.
The outlook for GTN is balanced: financially, it appears resilient and cash-rich, while strategically it is actively repositioning itself for a more digital, personalized media future. The company’s local leadership and strong cash flows give it time and resources to adapt, but the industry headwinds are significant and will likely keep fundamentals somewhat volatile. Over the medium term, performance will depend on whether GTN can convert its innovation projects and local strengths into stable, growing digital and data-driven revenue streams, while maintaining cost discipline and avoiding large impairments on its acquisition-heavy asset base.

CEO
Hilton Hatchett Howell Jr.
Compensation Summary
(Year 2022)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 1998-10-01 | Forward | 3:2 |
ETFs Holding This Stock
Summary
Showing Top 3 of 113
Ratings Snapshot
Rating : B-
Most Recent Analyst Grades
Grade Summary
Showing Top 4 of 4
Price Target
Institutional Ownership
BLACKROCK INC.
Shares:7.24M
Value:$37.6M
BLACKROCK, INC.
Shares:6.98M
Value:$36.24M
CAPITAL MANAGEMENT CORP /VA
Shares:6.15M
Value:$31.91M
Summary
Showing Top 3 of 303

