NYSE · TELEVISION BROADCASTING STATIONS · MID CAP
Gray Media, Inc. GTN-A
17 fiscal years on record · USD · FY2025 reported
SEC FILINGS ONLY
Revenue · FY2025
$3.1B
▼ 15.1% vs FY2024
EPS · FY25
$-1.41
Dividend / sh · FY25
$0.32
Payout · FY25
-39%
ROE · FY25
-3.8%
Net margin · FY25
-2.7%
Dividend coverage
-4.4×
Advertisement
AdSense · Leaderboard 728×90320×100
Result
USD 3.1B
Revenue, FY2025 · full 17-year series below
Revenue
Net income
The company lost 3 cents on every revenue dollar this year.
Per share
USD -1.41
Diluted EPS, FY2025
EPS
Dividend
The dividend was paid in a year without profit.
Profitability
-3.8%
Return on equity, FY2025
ROE
Operating margin12.7%
Net margin-2.7%
Return on assets-0.8%
Each USD of equity lost 4 cents this year.
Returned to shareholders
USD 33.0M
returned in FY2025 · dividends + net buybacks
Dividends paidUSD 33.0M
Net buybacks—
Share of profit-38.8%
Consecutive raises—
USD 33.0M in dividends went back to shareholders in a year without profit.
Growth
+5.4% a year
revenue, compounded over five years
CAGR
3 yrs
5 yrs
10 yrs
15 yrs
Revenue
−5.6%
+5.4%
+17.9%
+15.7%
Dividend / share
+0.0%
Returned to shareholders
−25.6%
−15.1%
+5.4%
Compound annual rates per period — left blank where the series crosses a loss.
Share base
—
Shares outstanding, FY2025
Change, 5 years+32.4%
Change, 10 years—
The share count grew 32% in five years — the same company, cut into more, smaller slices.
Advertisement
AdSense · Leaderboard 728×90300×250
Balance sheet
USD 10.4B
total assets, end of FY2025
Total assetsUSD 10.4B
EquityUSD 2.2B
CashUSD 368.0M
Gross debtUSD 5.7B
Net debtUSD 5.4B
Current ratio1.27×
Net debt stands at 249% of equity.
History
17 fiscal years
Every figure from documents filed with the SEC · USD
Metric
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
2013
2012
2011
2010
2009
Revenue $B
3.1
3.6
3.3
3.7
2.4
2.4
2.1
1.1
0.9
0.8
0.6
0.5
0.3
0.4
0.3
0.3
0.3
Operating income $B
0.4
0.9
0.4
1.0
0.4
0.8
0.5
0.4
0.3
0.2
0.1
0.2
0.1
0.2
0.1
0.1
0.0
EBITDA $B
0.5
1.0
0.5
1.1
0.5
0.8
0.6
0.4
0.3
0.3
0.2
0.2
0.1
0.2
0.1
0.1
0.1
Income tax $B
−0.0
0.1
−0.0
0.2
0.1
0.1
0.1
0.1
−0.1
0.0
0.0
0.0
0.0
0.0
0.0
0.0
−0.0
Net income $B
−0.1
0.4
−0.1
0.5
0.1
0.4
0.2
0.2
0.3
0.1
0.0
0.0
0.0
0.0
0.0
0.0
−0.0
EPS, diluted $
−1.41
3.36
−1.39
4.33
0.40
3.69
1.27
2.37
3.55
0.86
0.57
0.82
0.32
0.42
0.03
0.16
−0.83
Dividend / sh $
0.32
0.32
0.32
0.32
0.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
·
·
·
Payout %
−39
9
−39
7
34
0
0
·
0
0
0
0
·
·
73
64
·
ROE %
−3.8
17.6
−3.7
23.5
5.1
25.5
13.5
19.3
35.2
13.5
12.2
24.6
11.5
21.1
7.2
20.8
−24.6
Shares out B
·
·
·
·
0.01
0.01
0.01
0.01
0.01
0.01
·
·
·
·
·
·
·
Slide the table for earlier years · "·" marks figures not disclosed in the filing for that year.
How we verifyAUDITED
49 of 49
checks passed before publication
EPS recomputationBalance-sheet identityGross profitBalance-sheet liquidity
Every figure was compared against the original statement: 0 failures and 0 presentation gaps.
What we don’t show
We’d rather say what’s missing than fill the gap with an estimate.
P/E rationeeds a market quote — not yet licensed
Market capitalizationneeds a market quote — not yet licensed
Dividend yieldneeds a market quote — not yet licensed
Price-to-bookneeds a market quote — not yet licensed