GRAY MEDIA, INC Income Statement

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

Line items include revenue, cost of goods sold, gross profit, operating expenses, interest, taxes, and net income with per-share data across 15 fiscal years. All figures from audited SEC 10-K filings.

At a glance

Revenue

$3.1B

FY2025

Gross Profit

N/A

FY2025

Operating Income

$392M

FY2025

Net Income

-$85M

FY2025

New to income statements? Read the quick guide.

GRAY MEDIA, INC reported $3.1B in revenue and $85M in net loss for FY2025. Revenue has grown at a 17.9% compound annual rate over the past 14 years.

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
Revenue	$3.1B	$3.6B	$3.3B	$3.7B	$2.4B	$2.4B	$2.1B	$1.1B	$883.0M	$812.5M	$597.4M	$508.1M	$346.3M	$404.8M	$307.1M
SG&A Expense	-	-	-	-	$159.0M	$65.0M	$104.0M	$41.0M	$32.0M	$40.3M	$34.3M	$29.2M	$19.8M	$15.9M	$14.2M
Operating Income	$392.0M	$851.0M	$383.0M	$990.0M	$381.0M	$752.0M	$478.0M	$389.0M	$290.0M	$234.3M	$140.1M	$153.8M	$83.9M	$153.4M	$75.3M
Interest Expense	$474.0M	$485.0M	$440.0M	$354.0M	$205.0M	$191.0M	$227.0M	$107.0M	$95.0M	$97.2M	$74.4M	$68.9M	$52.4M	$59.4M	$61.8M
Income Tax	-$28.0M	$117.0M	-$6.0M	$159.0M	$78.0M	$134.0M	$76.0M	$77.0M	-$69.0M	$43.4M	$26.4M	$31.7M	$13.1M	$19.2M	$4.5M
Net Income	-$85.0M	$375.0M	-$76.0M	$455.0M	$90.0M	$410.0M	$179.0M	$211.0M	$262.0M	$62.3M	$39.3M	$48.1M	$18.3M	$28.1M	$9.0M
EPS (Basic)	-$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	$0.16	-$0.83
EPS (Diluted)	-$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
Shares Outstanding	92.0M	93.0M	95.0M	97.0M	88.1M	92.7M	82.0M	83.3M	66.1M	58.4M	58.0M	57.3M	57.1M	54.3M	48.5M
Operating Margin	12.7%	23.4%	11.7%	26.9%	15.8%	31.6%	22.5%	35.9%	32.8%	28.8%	23.4%	30.3%	24.2%	37.9%	24.5%
Profit Margin	-2.8%	10.3%	-2.3%	12.4%	3.7%	17.2%	8.4%	19.5%	29.7%	7.7%	6.6%	9.5%	5.3%	7.0%	2.9%

Other Financial Statements

Balance Sheet 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

Revenue

$3.1B

$3.6B

$3.3B

$3.7B

$2.4B

$2.1B

$1.1B

$883.0M

$812.5M

$597.4M

$508.1M

$346.3M

$404.8M

$307.1M

SG&A Expense

$159.0M

$65.0M

$104.0M

$41.0M

$32.0M

$40.3M

$34.3M

$29.2M

$19.8M

$15.9M

$14.2M

Operating Income

$392.0M

$851.0M

$383.0M

$990.0M

$381.0M

$752.0M

$478.0M

$389.0M

$290.0M

$234.3M

$140.1M

$153.8M

$83.9M

$153.4M

$75.3M

Interest Expense

$474.0M

$485.0M

$440.0M

$354.0M

$205.0M

$191.0M

$227.0M

$107.0M

$95.0M

$97.2M

$74.4M

$68.9M

$52.4M

$59.4M

$61.8M

Income Tax

-$28.0M

$117.0M

-$6.0M

$159.0M

$78.0M

$134.0M

$76.0M

$77.0M

-$69.0M

$43.4M

$26.4M

$31.7M

$13.1M

$19.2M

$4.5M

Net Income

-$85.0M

$375.0M

-$76.0M

$455.0M

$90.0M

$410.0M

$179.0M

$211.0M

$262.0M

$62.3M

$39.3M

$48.1M

$18.3M

$28.1M

$9.0M

EPS (Basic)

-$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

$0.16

-$0.83

EPS (Diluted)

-$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

Shares Outstanding

92.0M

93.0M

95.0M

97.0M

88.1M

92.7M

82.0M

83.3M

66.1M

58.4M

58.0M

57.3M

57.1M

54.3M

48.5M

Operating Margin

12.7%

23.4%

11.7%

26.9%

15.8%

31.6%

22.5%

35.9%

32.8%

28.8%

23.4%

30.3%

24.2%

37.9%

24.5%

Profit Margin

-2.8%

10.3%

-2.3%

12.4%

3.7%

17.2%

8.4%

19.5%

29.7%

7.7%

6.6%

9.5%

5.3%

7.0%

2.9%