cash flow reconciliationreview2018-12-31
Operating, investing and financing flows differ from the reported change in cash by 752000000, beyond tolerance 6810000.00.
Revenue
$3.10B
Fiscal year ended 2025-12-31Operating income
$392.00M
Fiscal year ended 2025-12-31Free cash flow
$181.00M
Fiscal year ended 2025-12-31GRAY MEDIA, INC (GTN) reported revenue of $3.10B and net income of -$85.00M for the fiscal year ended 2025-12-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from GRAY MEDIA, INC’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Television Broadcasting Stations.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.10B | $3.64B | $3.28B | $3.68B | $2.41B | $2.38B | $2.12B | $1.08B | $883.00M | $812.46M |
| Cost of revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross profit | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating income | $392.00M | $851.00M | $383.00M | $990.00M | $381.00M | $752.00M | $478.00M | $389.00M | $290.00M | $234.30M |
| Net income | -$85.00M | $375.00M | -$76.00M | $455.00M | $90.00M | $410.00M | $179.00M | $211.00M | $262.00M | $62.27M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 97.00M | shares 96.00M | shares 92.00M | shares 93.00M | shares 95.00M | shares 97.00M | shares 100.00M | shares 89.00M | shares 74.00M | shares 72.76M |
| Pretax income | -$113.00M | $492.00M | -$82.00M | $614.00M | $168.00M | $544.00M | $255.00M | $288.00M | $193.00M | $105.69M |
| Income tax expense | -$28.00M | $117.00M | -$6.00M | $159.00M | $78.00M | $134.00M | $76.00M | $77.00M | -$69.00M | $43.42M |
| Diluted EPS | $-1.41 | $3.36 | $-1.39 | $4.33 | $0.40 | $3.69 | $1.27 | $2.37 | $3.55 | $0.86 |
| Selling, general & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | $159.00M | $65.00M | $104.00M | $41.00M | $32.00M | $40.32M |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $368.00M | $135.00M | $21.00M | $61.00M | $189.00M | $773.00M | $212.00M | $667.00M | $462.40M | $325.19M |
| Total assets | $10.44B | $10.54B | $10.64B | $11.15B | $11.11B | $7.64B | $6.97B | $4.21B | $3.26B | $2.75B |
| Current assets | $656.00M | $541.00M | $468.00M | $857.00M | $963.00M | $1.30B | $672.00M | $873.00M | $666.76M | $505.48M |
| Total liabilities | $7.64B | $7.61B | $8.02B | $8.39B | $8.70B | $5.24B | $4.86B | $3.03B | $2.27B | $2.26B |
| Current liabilities | $516.00M | $527.00M | $395.00M | $409.00M | $384.00M | $255.00M | $246.00M | $150.00M | $131.30M | $119.41M |
| Total equity incl. NCI | $2.16B | $2.28B | $1.97B | $2.12B | $1.76B | $1.75B | $1.46B | $1.19B | $994.00M | $493.00M |
| Temporary (mezzanine) equity | $650.00M | $650.00M | $650.00M | $650.00M | $650.00M | $650.00M | $650.00M | $0 | Unavailable | Unavailable |
| Inventory | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts receivable | $205.00M | $337.00M | $342.00M | $650.00M | $624.00M | $425.00M | $411.00M | $184.00M | $171.23M | $146.81M |
| Goodwill | $2.64B | $2.64B | $2.64B | $2.66B | $2.65B | $1.46B | $1.45B | $612.00M | $611.00M | $485.32M |
| Long-term debt | $5.74B | $5.60B | $6.14B | $6.44B | $6.74B | $3.97B | $3.70B | $2.55B | $1.83B | $1.76B |
| Accounts payable | $144.00M | $154.00M | $23.00M | $55.00M | $59.00M | $10.00M | $11.00M | $8.00M | $7.84M | $5.26M |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $289.00M | $751.00M | $648.00M | $829.00M | $300.00M | $652.00M | $385.00M | $323.00M | $180.00M | $210.08M |
| Capital expenditures | $108.00M | $143.00M | $348.00M | $436.00M | $207.00M | $110.00M | $110.00M | $70.00M | $35.00M | $43.60M |
| Investing cash flow | -$63.00M | -$28.00M | -$291.00M | -$503.00M | -$3.53B | -$211.00M | -$2.66B | -$47.00M | -$350.00M | -$479.33M |
| Financing cash flow | $7.00M | -$609.00M | -$397.00M | -$454.00M | $2.65B | $120.00M | $1.06B | $681.00M | $307.00M | $497.12M |
| Net change in cash | $233.00M | $114.00M | -$40.00M | -$128.00M | -$584.00M | $561.00M | -$1.21B | $205.00M | $137.21M | $227.87M |
| Stock-based compensation | $22.00M | $22.00M | $20.00M | $22.00M | $14.00M | $16.00M | $16.00M | $7.00M | $9.00M | $5.10M |
| Common dividends paid | $33.00M | $32.00M | $30.00M | $30.00M | $31.00M | $0 | $0 | Unavailable | $0 | $0 |
| Common share repurchases | Unavailable | $0 | $0 | $50.00M | $30.00M | $75.00M | $32.00M | $19.00M | $4.00M | $2.00M |
| Depreciation & amortization | $237.00M | $269.00M | $339.00M | $336.00M | $221.00M | $201.00M | $195.00M | $75.00M | Unavailable | Unavailable |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | $181.00M | $608.00M | $300.00M | $393.00M | $93.00M | $542.00M | $275.00M | $253.00M | $145.00M | $166.48M |
| Gross margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating margin | 12.7% | 23.4% | 11.7% | 26.9% | 15.8% | 31.6% | 22.5% | 35.9% | 32.8% | 28.8% |
| FCF margin | 5.8% | 16.7% | 9.1% | 10.7% | 3.9% | 22.8% | 13.0% | 23.3% | 16.4% | 20.5% |
| SBC / revenue | 0.7% | 0.6% | 0.6% | 0.6% | 0.6% | 0.7% | 0.8% | 0.6% | 1.0% | 0.6% |
| Current ratio | 1.27x | 1.03x | 1.18x | 2.10x | 2.51x | 5.11x | 2.73x | 5.82x | 5.08x | 4.23x |
| Revenue YoY growth | -15.1% | 11.1% | -10.7% | 52.3% | 1.3% | 12.2% | 95.8% | 22.8% | 8.7% | Unavailable |
| Net margin | -2.7% | 10.3% | -2.3% | 12.4% | 3.7% | 17.2% | 8.4% | 19.5% | 29.7% | 7.7% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 3.5% | 3.9% | 10.6% | 11.9% | 8.6% | 4.6% | 5.2% | 6.5% | 4.0% | 5.4% |
| Long-term debt / equity | 2.66x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | 23.8% | Unavailable | 25.9% | 46.4% | 24.6% | 29.8% | 26.7% | -35.8% | 41.1% |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open GTN in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-07View SEC filing
10-Q · Filed 2026-05-07View SEC filing
10-K · Filed 2026-02-26View SEC filing
10-Q · Filed 2025-11-07View SEC filing
10-Q · Filed 2025-08-08View SEC filing
10-Q · Filed 2025-05-08View SEC filing
Reconciliation checks needing review
1 period on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.