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

GTN-A

Gray Media, Inc. NYSE
$10.73 -14.84% (-1.87)

Market Cap $608.53 M
52w High $15.33
52w Low $6.00
Dividend Yield 3.95%
Frequency Quarterly
P/E 24.95
Volume 15.38K
Outstanding Shares 56.71M

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 Q2-2024Q3-2024Q4-2024Q2-2025
Advertising
Advertising
$420.00M $540.00M $1.05Bn $370.00M
Core Advertising
Core Advertising
$370.00M $360.00M $750.00M $360.00M
Political Advertising
Political Advertising
$50.00M $170.00M $300.00M $10.00M
Production Companies
Production Companies
$20.00M $30.00M $60.00M $20.00M
Retransmission Consent
Retransmission Consent
$370.00M $370.00M $730.00M $370.00M
Service Other
Service Other
$20.00M $20.00M $30.00M $10.00M

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

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.

! Risks

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.

Outlook

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.