FWONA vs GTN
Liberty Media Corp. and Gray Media, Inc., side by side — 10 fiscal years reported in USD, drawn from SEC filings.
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 | · | 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. "·" marks a figure not available in our data.
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 |
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 |
16 fiscal years
| Fiscal year | Difference | Ahead |
|---|---|---|
| FY2025 | +$1,387,000,000 | FWONA |
| FY2024 | +$9,000,000 | FWONA |
| FY2023 | +$291,000,000 | FWONA |
| FY2022 | −$515,000,000 | GTN |
| FY2021 | +$8,987,000,000 | FWONA |
| FY2020 | +$6,982,000,000 | FWONA |
| FY2019 | +$8,170,000,000 | FWONA |
| FY2018 | +$6,956,000,000 | FWONA |
| FY2017 | +$6,711,000,000 | FWONA |
| FY2016 | +$4,463,535,000 | FWONA |
| FY2015 | +$4,197,644,000 | FWONA |
| FY2014 | +$3,941,866,000 | FWONA |
| FY2013 | +$3,655,702,000 | FWONA |
| FY2012 | −$36,831,000 | GTN |
| FY2011 | +$1,101,869,000 | FWONA |
| FY2010 | +$1,703,942,000 | FWONA |
The higher-revenue side has changed between FWONA and GTN over this period. The gap has narrowed since the earliest year compared.
16 of 17 comparable fiscal years — a year missing data on either side is not counted.
16 fiscal years
| Fiscal year | Difference | Ahead |
|---|---|---|
| FY2025 | +15.1 pp | FWONA |
| FY2024 | −78.0 pp | GTN |
| FY2023 | +29.2 pp | FWONA |
| FY2022 | +51.8 pp | FWONA |
| FY2021 | +2.8 pp | FWONA |
| FY2020 | −32.1 pp | GTN |
| FY2019 | −5.1 pp | GTN |
| FY2018 | −8.7 pp | GTN |
| FY2017 | −4.8 pp | GTN |
| FY2016 | +9.8 pp | FWONA |
| FY2015 | −1.4 pp | GTN |
| FY2014 | −0.6 pp | GTN |
| FY2013 | +219.4 pp | FWONA |
| FY2012 | +376.7 pp | FWONA |
| FY2011 | +56.1 pp | FWONA |
| FY2010 | +41.9 pp | FWONA |
The higher net margin has changed hands between FWONA and GTN over this period.
16 of 17 comparable fiscal years — a year missing data on either side is not counted.
Standard deviation, each side
FWONA's net margin has been more volatile than GTN's over the 16 comparable fiscal years — 104.0 percentage points of standard deviation against 7.8.
16 of 17 comparable fiscal years — a year missing data on either side is not counted.
Year by year
The lead in net margin changed hands between FWONA and GTN over these 16 fiscal years — FWONA led in 9 and GTN in 7.
16 of 17 comparable fiscal years — a year missing data on either side is not counted.
Standard deviation, each side
FWONA's return on equity has been more volatile than GTN's over the 16 comparable fiscal years — 21.8 percentage points of standard deviation against 10.2.
16 of 17 comparable fiscal years — a year missing data on either side is not counted.
Year by year
The lead in return on equity changed hands between FWONA and GTN over these 16 fiscal years — FWONA led in 5 and GTN in 11.
16 of 17 comparable fiscal years — a year missing data on either side is not counted.