GTN - Gray Media, Inc. Stock Analysis | Stock Taper
Logo
Gray Media, Inc.

GTN

Gray Media, Inc. NYSE
$5.19 -11.73% (-0.69)

Market Cap $480.08 M
52w High $6.31
52w Low $3.13
Dividend Yield 6.09%
Frequency Quarterly
P/E 12.07
Volume 2.90M
Outstanding Shares 92.50M

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 Q1-2025Q2-2025Q3-2025Q4-2025
Advertising
Advertising
$360.00M $370.00M $360.00M $400.00M
Core Advertising
Core Advertising
$340.00M $360.00M $350.00M $390.00M
Political Advertising
Political Advertising
$10.00M $10.00M $10.00M $10.00M
Production Companies
Production Companies
$30.00M $20.00M $30.00M $40.00M
Retransmission Consent
Retransmission Consent
$380.00M $370.00M $350.00M $340.00M
Service Other
Service Other
$20.00M $10.00M $10.00M $20.00M

Q4 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at Gray Media, Inc.'s financial evolution and strategic trajectory over the past five years.

+ Strengths

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.

! Risks

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.

Outlook

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.