GRAY MEDIA, INC Balance Sheet

GTN|15 years of annual SEC 10-K data (FY2011-FY2025)

Shows total assets, cash and equivalents, receivables, property and equipment, total debt, and shareholders' equity across 15 fiscal years. All figures from audited SEC 10-K filings.

At a glance

Total Assets

$10.4B

FY2025

Cash

$368M

Cash and equivalents

Total Debt

$5.7B

FY2025

Shareholder Equity

$2.2B

FY2025

New to balance sheets? Read the quick guide.

GRAY MEDIA, INC had $10.4B in total assets and $2.2B in shareholders' equity as of FY2025. Total debt was $5.7B against $368M in cash, resulting in $5.3B net debt.

Based on SEC 10-K filings.

Key Data Points

Altman Z-Score 0.63 (distress zone, below 1.23 threshold)
Currently unprofitable: Net income is negative
Cash-backed earnings: Operating cash flow exceeds net income
High leverage: Debt-to-equity ratio of 2.65

Data sourced from SEC EDGAR filings. Not investment advice.

Item	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011
Cash & Equivalents	$368.0M	$135.0M	$21.0M	$61.0M	$189.0M	$773.0M	$212.0M	$667.0M	$462.4M	$325.2M	$97.3M	$30.8M	$13.5M	$11.1M	$5.2M
Accounts Receivable	$205.0M	$337.0M	$342.0M	$650.0M	$624.0M	$425.0M	$411.0M	$184.0M	$171.2M	$146.8M	$121.5M	$106.7M	$70.0M	$62.5M	$62.1M
Current Assets	$656.0M	$541.0M	$468.0M	$857.0M	$963.0M	$1.3B	$672.0M	$873.0M	$666.8M	$505.5M	$285.5M	$168.3M	$130.6M	$96.4M	$79.4M
PP&E (Net)	$1.5B	$1.6B	$1.6B	$1.5B	$1.2B	$737.0M	$725.0M	$363.0M	$350.7M	$326.1M	$234.5M	$221.8M	$143.6M	$135.1M	$137.1M
Goodwill	$2.6B	$2.6B	$2.6B	$2.7B	$2.6B	$1.5B	$1.4B	$612.0M	$611.0M	$485.3M	$423.2M	$374.4M	$184.4M	$170.5M	$170.5M
Total Assets	$10.4B	$10.5B	$10.6B	$11.2B	$11.1B	$7.6B	$7.0B	$4.2B	$3.3B	$2.8B	$2.1B	$1.9B	$1.3B	$1.2B	$1.2B
Current Liabilities	$516.0M	$527.0M	$395.0M	$409.0M	$384.0M	$255.0M	$246.0M	$150.0M	$131.3M	$119.4M	$87.6M	$80.0M	$63.1M	$47.7M	$49.5M
Total Debt	$5.7B	$5.5B	$6.2B	$6.5B	$6.8B	$4.0B	$3.7B	$2.5B	$1.8B	$1.8B	$1.2B	$1.2B	$842.9M	$832.9M	$832.2M
Shareholders' Equity	$2.2B	$2.3B	$2.0B	$2.1B	$1.8B	$1.8B	$1.5B	$1.2B	$994.0M	$493.0M	$429.3M	$216.2M	$174.0M	$143.9M	$123.0M

Other Financial Statements

Income Statement Cash Flow Statement All Financial Data

GRAY MEDIA, INC Profile All Financial Data

Item

FY2025

FY2024

FY2023

FY2022

FY2021

FY2020

FY2019

FY2018

FY2017

FY2016

FY2015

FY2014

FY2013

FY2012

FY2011

Cash & Equivalents

$368.0M

$135.0M

$21.0M

$61.0M

$189.0M

$773.0M

$212.0M

$667.0M

$462.4M

$325.2M

$97.3M

$30.8M

$13.5M

$11.1M

$5.2M

Accounts Receivable

$205.0M

$337.0M

$342.0M

$650.0M

$624.0M

$425.0M

$411.0M

$184.0M

$171.2M

$146.8M

$121.5M

$106.7M

$70.0M

$62.5M

$62.1M

Current Assets

$656.0M

$541.0M

$468.0M

$857.0M

$963.0M

$1.3B

$672.0M

$873.0M

$666.8M

$505.5M

$285.5M

$168.3M

$130.6M

$96.4M

$79.4M

PP&E (Net)

$1.5B

$1.6B

$1.5B

$1.2B

$737.0M

$725.0M

$363.0M

$350.7M

$326.1M

$234.5M

$221.8M

$143.6M

$135.1M

$137.1M

Goodwill

$2.6B

$2.7B

$2.6B

$1.5B

$1.4B

$612.0M

$611.0M

$485.3M

$423.2M

$374.4M

$184.4M

$170.5M

Total Assets

$10.4B

$10.5B

$10.6B

$11.2B

$11.1B

$7.6B

$7.0B

$4.2B

$3.3B

$2.8B

$2.1B

$1.9B

$1.3B

$1.2B

Current Liabilities

$516.0M

$527.0M

$395.0M

$409.0M

$384.0M

$255.0M

$246.0M

$150.0M

$131.3M

$119.4M

$87.6M

$80.0M

$63.1M

$47.7M

$49.5M

Total Debt

$5.7B

$5.5B

$6.2B

$6.5B

$6.8B

$4.0B

$3.7B

$2.5B

$1.8B

$1.2B

$842.9M

$832.9M

$832.2M

Shareholders' Equity

$2.2B

$2.3B

$2.0B

$2.1B

$1.8B

$1.5B

$1.2B

$994.0M

$493.0M

$429.3M

$216.2M

$174.0M

$143.9M

$123.0M