FWONA vs GTN
Liberty Media Corp. and Gray Media, Inc., side by side — 10 fiscal years reported in USD, drawn from SEC filings.
At a glance
Most recent reported year
| Metric | FWONA | GTN |
|---|---|---|
| Revenue | $4.5B | $3.1B |
| Net income | $555.0M | $-85.0M |
| Gross margin | — | — |
| Net margin | 12.4% | −2.7% |
| Return on equity | 7.5% | −3.8% |
| Diluted EPS | — | −$1.41 |
| Dividend / share | — | $0.32 |
| Payout ratio | — | −38.8% |
| Free cash flow | $789.0M | $181.0M |
| Equity | $7.8B | $2.2B |
| Net debt / equity | 0.52× | 2.49× |
| Current ratio | 1.46× | 1.27× |
| Revenue CAGR 5y | −13.7% | 5.4% |
| Profit CAGR 5y | — | — |
FWONA bills 1.4× the revenue of GTN, and GTN closed the last reported year at a loss.
The stronger figure of the pair is set in bold. That is arithmetic, not a recommendation — this page does not pick a winner.
Revenue by year
10 years side by side
| Fiscal year | FWONA | GTN |
|---|---|---|
| FY2025 | $4.5B | $3.1B |
| FY2024 | $3.7B | $3.6B |
| FY2023 | $3.6B | $3.3B |
| FY2022 | $3.2B | $3.7B |
| FY2021 | $11.4B | $2.4B |
| FY2020 | $9.4B | $2.4B |
| FY2019 | $10.3B | $2.1B |
| FY2018 | $8.0B | $1.1B |
| FY2017 | $7.6B | $883.0M |
| FY2016 | $5.3B | $812.5M |
Net income by year
Bottom line
| Fiscal year | FWONA | GTN |
|---|---|---|
| FY2025 | $555.0M | $-85.0M |
| FY2024 | $-2.1B | $375.0M |
| FY2023 | $761.0M | $-76.0M |
| FY2022 | $1.8B | $455.0M |
| FY2021 | $398.0M | $90.0M |
| FY2020 | $-1.4B | $410.0M |
| FY2019 | $106.0M | $179.0M |
| FY2018 | $531.0M | $211.0M |
| FY2017 | $1.4B | $262.0M |
| FY2016 | $680.0M | $62.3M |