GTN-A
GTN-A
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 | Q2-2024 | Q3-2024 | Q4-2024 | Q2-2025 |
|---|---|---|---|---|
Advertising | $420.00M ▲ | $540.00M ▲ | $1.05Bn ▲ | $370.00M ▼ |
Core Advertising | $370.00M ▲ | $360.00M ▼ | $750.00M ▲ | $360.00M ▼ |
Political Advertising | $50.00M ▲ | $170.00M ▲ | $300.00M ▲ | $10.00M ▼ |
Production Companies | $20.00M ▲ | $30.00M ▲ | $60.00M ▲ | $20.00M ▼ |
Retransmission Consent | $370.00M ▲ | $370.00M ▲ | $730.00M ▲ | $370.00M ▼ |
Service Other | $20.00M ▲ | $20.00M ▲ | $30.00M ▲ | $10.00M ▼ |
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.
Gray Media combines a large, established revenue base with strong operating cash flow, conservative reported leverage, and leading positions in many local TV markets. Its balance sheet shows solid liquidity and net cash, providing resilience and investment capacity. The company’s franchise in local news, bolstered by investigative programming, continuous streaming news, and digital marketing services, gives it a differentiated platform to serve both viewers and advertisers. Ongoing investments in AI and streaming demonstrate a willingness to adapt to changing media consumption trends.
The most immediate financial concern is the gap between healthy operating metrics and a net loss at the bottom line, driven by interest and other non‑operating costs. A large share of the asset base is tied up in goodwill and other intangibles, leaving the company exposed to potential write‑downs if acquisitions underperform. Strategically, Gray operates in a structurally challenged industry, with linear TV under pressure from streaming, digital platforms, and shifting ad budgets. Execution risk around its hyper‑personalized streaming strategy, competition from both large broadcasters and tech‑driven media companies, and regulatory or political advertising volatility all add layers of uncertainty.
Looking ahead, Gray’s prospects hinge on two main questions: whether it can translate its strong local brands and operating cash generation into consistent net profitability, and whether its digital and streaming initiatives can offset and eventually outgrow the structural headwinds facing traditional broadcasting. The company has financial flexibility, a strong local franchise, and a clear innovation agenda, which together provide a foundation for adaptation. At the same time, success is not guaranteed; the path forward will depend on disciplined cost and capital management, effective monetization of new platforms, and the broader trajectory of the advertising and media landscape.
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 | Q2-2024 | Q3-2024 | Q4-2024 | Q2-2025 |
|---|---|---|---|---|
Advertising | $420.00M ▲ | $540.00M ▲ | $1.05Bn ▲ | $370.00M ▼ |
Core Advertising | $370.00M ▲ | $360.00M ▼ | $750.00M ▲ | $360.00M ▼ |
Political Advertising | $50.00M ▲ | $170.00M ▲ | $300.00M ▲ | $10.00M ▼ |
Production Companies | $20.00M ▲ | $30.00M ▲ | $60.00M ▲ | $20.00M ▼ |
Retransmission Consent | $370.00M ▲ | $370.00M ▲ | $730.00M ▲ | $370.00M ▼ |
Service Other | $20.00M ▲ | $20.00M ▲ | $30.00M ▲ | $10.00M ▼ |
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.
Gray Media combines a large, established revenue base with strong operating cash flow, conservative reported leverage, and leading positions in many local TV markets. Its balance sheet shows solid liquidity and net cash, providing resilience and investment capacity. The company’s franchise in local news, bolstered by investigative programming, continuous streaming news, and digital marketing services, gives it a differentiated platform to serve both viewers and advertisers. Ongoing investments in AI and streaming demonstrate a willingness to adapt to changing media consumption trends.
The most immediate financial concern is the gap between healthy operating metrics and a net loss at the bottom line, driven by interest and other non‑operating costs. A large share of the asset base is tied up in goodwill and other intangibles, leaving the company exposed to potential write‑downs if acquisitions underperform. Strategically, Gray operates in a structurally challenged industry, with linear TV under pressure from streaming, digital platforms, and shifting ad budgets. Execution risk around its hyper‑personalized streaming strategy, competition from both large broadcasters and tech‑driven media companies, and regulatory or political advertising volatility all add layers of uncertainty.
Looking ahead, Gray’s prospects hinge on two main questions: whether it can translate its strong local brands and operating cash generation into consistent net profitability, and whether its digital and streaming initiatives can offset and eventually outgrow the structural headwinds facing traditional broadcasting. The company has financial flexibility, a strong local franchise, and a clear innovation agenda, which together provide a foundation for adaptation. At the same time, success is not guaranteed; the path forward will depend on disciplined cost and capital management, effective monetization of new platforms, and the broader trajectory of the advertising and media landscape.

CEO
Hilton Hatchett Howell Jr.
Compensation Summary
(Year 2024)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 1998-10-01 | Forward | 3:2 |
| 1995-10-03 | Forward | 3:2 |
ETFs Holding This Stock
Summary
Showing Top 2 of 10
Ratings Snapshot
Rating : C+
Price Target
Institutional Ownership
TETON ADVISORS, INC.
Shares:87K
Value:$933.51K
GAMCO INVESTORS, INC. ET AL
Shares:85.28K
Value:$915.05K
GABELLI FUNDS LLC
Shares:71.7K
Value:$769.34K
Summary
Showing Top 3 of 19

