Name: GTN-A Income Statement - Gray Media Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

GTN-A - Gray Media, Inc.

USD | NYSE | Communication Services

GTN-A Income Statement - Gray Media Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	768.0	792.0	749.0	772.0	782.0	1,045.0	950.0	826.0	823.0	864.0	803.0	813.0	801.0	1,072.0	909.0	868.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	3,081.0	3,095.0	3,644.0	3,281.0	3,676.0	2,413.0	2,381.0	2,122.0	1,084.0	883.0	812.5	597.4	508.1	346.3	404.8	307.1	346.1	270.4
Cost of Revenue	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gross Profit	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Income
Operating Income	381.0	392.0	851.0	383.0	990.0	381.0	752.0	478.0	389.0	290.0	234.3	140.1	153.8	83.9
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Tax & Net
Income Tax Expense	(21.0)	(28.0)	117.0	(6.0)	159.0	78.0	134.0	76.0	77.0	(69.0)	43.4	26.4	31.7	13.1	19.2
Per Share
EPS Basic	(1.53)	(1.41)	3.40	(1.39)	4.38	0.40	3.73	1.28	2.39	3.59	0.87	0.58	0.83	0.32	0.42	0.03
Supplementary Data
EBITDA	-	629.0	1,120.0	722.0	1,326.0	602.0	953.0	673.0	464.0	342.0	280.2	176.8	184.0	108.0	176.6	101.5

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	65.0	-	33.0	-	63.0	-	36.0	-	67.0	-	-	-	84.0	-	-	-
Amortization of Intangibles	32.0	-	23.0	-	29.0	-	31.0	-	31.0	-	-	-	49.0	-	-	-	52.0
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	687.0	676.0	647.0	690.0	690.0	720.0	700.0	674.0	699.0	751.0	719.0	694.0	734.0	709.0	664.0	650.0

Operating Income
Operating Income	81.0	116.0	102.0	82.0	92.0	325.0	250.0	152.0	124.0	113.0	84.0	119.0	67.0	363.0	245.0	218.0	164.0	105.0	67.0	108.0	101.0	351.0	212.0	65.0	124.0	180.0	139.0	119.0	40.0	151.0	108.0	80.0	50.0	54.2	49.9	142.4	43.5	84.0	60.5	53.7

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	117.0	119.0	120.0	117.0	118.0	122.0	130.0	118.0	115.0	116.0	111.0	109.0	104.0	100.0	94.0	81.0	79.0
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	8.0	1.0	(3.0)	0.0	1.0	3.0	2.0	2.0	110.0	20.0	(10.0)	(1.0)	(2.0)	(1.0)	(1.0)	0.0	(2.0)
Pre-Tax Income	(28.0)	(26.0)	(28.0)	(35.0)	(24.0)	216.0	128.0	29.0	119.0	(12.0)	(37.0)	9.0	(42.0)	244.0	150.0	137.0

Tax & Net
Income Tax Expense	(8.0)	(16.0)	(18.0)	21.0	(15.0)	47.0	32.0	7.0	31.0	(3.0)	3.0	5.0	(11.0)	58.0	42.0	38.0	21.0	13.0	35.0	15.0	15.0	67.0	43.0	6.0	18.0	32.0	23.0	18.0	3.0	34.0	22.0	15.0	6.0	(134.8)	10.5	47.9	7.3	24.3	0.8	11.9
Net Income From Continuing Ops	(20.0)	(10.0)	(10.0)	(56.0)	(9.0)	169.0	96.0	22.0	88.0	(9.0)	(40.0)	4.0	(31.0)	186.0	108.0	99.0	62.0
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	(20.0)	(10.0)	(10.0)	(56.0)	(9.0)	169.0	96.0	22.0	88.0	(9.0)	(40.0)	4.0	(31.0)	186.0	108.0	99.0	62.0
Net Income Attributable To Parent	(20.0)	(10.0)	(10.0)	(56.0)	(9.0)	169.0	96.0	22.0	88.0	(9.0)	(40.0)	4.0	(31.0)	186.0	108.0	99.0
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	13.0	13.0	13.0	13.0	13.0	13.0	13.0	13.0	13.0	13.0	13.0	13.0	13.0	13.0	13.0	13.0	13.0
Net Income To Common Shareholders	(33.0)	(23.0)	(23.0)	(69.0)	(22.0)	156.0	83.0	9.0	75.0	(22.0)	(53.0)	(9.0)	(44.0)	173.0	95.0

Per Share
EPS Basic	(0.34)	-	(0.24)	(0.71)	(0.23)	-	0.87	0.09	0.80	-	(0.57)	(0.10)	(0.48)	-	1.04	0.92	0.53	-	(0.32)	0.27	0.28	-	1.15	(0.02)	0.41	-	0.46	0.31	(0.31)	-	0.70	0.46	0.22	-	0.21	0.98	0.15	-	-	0.25
EPS Diluted	(0.34)	-	(0.24)	(0.71)	(0.23)	-	0.86	0.09	0.79	-	(0.57)	(0.10)	(0.48)	-	1.03	0.91	0.52	-
Shares Basic	97.0	-	97.0	97.0	96.0	-	95.0	95.0	94.0	-	93.0	93.0	92.0	-	91.0	93.0	93.0	-
Shares Diluted	97.0	-	97.0	97.0	96.0	-	97.0	96.0	95.0	-	93.0	93.0	92.0	-	92.0	94.0	94.0	-

Supplementary Data
EBITDA	146.0	-	135.0	-	155.0	-	286.0	-	191.0	-	-	-	151.0	-	-	-	248.0	224.0	93.0	133.0	152.0	457.0	239.0	86.0	171.0	286.0	159.0	139.0	89.0	181.0	121.0	93.0	69.0	67.7	63.0	155.2	56.1	95.7	72.0	65.3
EBIT	81.0	116.0	102.0	82.0	92.0	325.0	250.0	152.0	124.0	113.0	84.0	119.0	67.0	363.0	245.0	218.0	164.0	105.0	67.0