Gray Media, Inc.

Gray Media, Inc.

GTN
Gray Media, Inc.US flagNew York Stock Exchange
3.85
USD
-0.17
- -
395.54MMarket Cap
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
6.01
8.78
8.74
11.31
12.09
12.31
21.43
24.8
25.4
39.96
35.66
38.36
31.91
31.76
Basic EPS, GAAP
0.32
0.83
0.58
0.87
3.59
2.4
1.28
3.73
0.4
4.38
-1.39
3.4
-1.41
-1.53
Free Cash Flow per Basic Share
0.63
1.76
1.21
2.32
1.98
2.87
2.78
5.65
0.98
4.27
3.26
6.4
1.87
0.47
Dividend per Share
- -
- -
- -
- -
- -
- -
0.39
0.54
0.87
0.89
0.89
0.88
0.88
0.89
Book Value per Share
4.29
5.19
7.48
8.05
14.9
14.83
16.44
20.9
21.42
26.49
25.09
27.68
25.59
25.25
Tangible Book Value per Share
-14.78
-21.25
-17
-19.33
-16.74
-11.44
-40.56
-38.34
-73.89
-70.8
-69.64
-62.74
-61.37
-62.21
Basic Weighted Avg Shares
58
58
68
72
73
88
99
96
95
92
92
95
97
97
Sales/Revenue/Turnover
346
508
597
812
883
1,084
2,122
2,381
2,413
3,676
3,281
3,644
3,095
3,081
Operating Margin (%)
24.44
30.38
23.46
28.88
24.46
34.32
19.98
30.37
17.53
26.88
13.62
23.9
13.28
13.05
Depreciation Expense
36
51
64
82
98
96
234
239
259
384
376
297
264
266
Net Income, GAAP
18
48
39
62
262
211
179
410
90
455
-76
375
-85
-96
Effective Tax Rate (%)
41.82
39.77
40.23
41.08
- -
26.74
29.8
24.63
46.43
25.9
- -
23.78
- -
- -
Profit Margin (%)
5.28
9.46
6.58
7.66
29.67
19.46
8.44
17.22
3.73
12.38
-2.32
10.29
-2.75
-3.12
Working Capital
68
88
198
386
535
723
426
1,049
579
448
73
14
140
86
LT Debt
843
1,236
1,220
1,757
1,831
2,549
3,742
4,025
6,803
6,508
6,214
5,663
5,801
5,803
Total Equity
174
216
429
493
993
1,187
2,114
2,403
2,407
2,766
2,621
2,933
2,805
2,763
Return on Invested Capital (%)
4.94
7.53
5.4
7.09
- -
8.28
6.19
8.85
2.89
7.9
- -
7.59
- -
- -
Return on Capital (%)
4.54
6.82
5.13
5.88
- -
8.54
6.85
8.71
2.47
7.5
- -
8.2
- -
- -
Return on Common Equity (%)
7.71
17.55
9.68
11.43
31.43
17.62
8.66
19.7
1.88
18.02
-5.4
13.08
-5.36
-7.8

Capital Structure

FRC

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
12
12
10
LT Borrowings
5,608
5,742
5,746
LT Finance Leases
61
59
57
Preferred Equity and Hybrid Capital
650
650
650
Shares Outstanding
102
102
103
Market Capitalization
556
468
421

Working Capital

FRC

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
485
656
523
Cash, Cash Equivalents & STI
182
368
259
Accounts Receivable, Net
204
205
178
Inventories
- -
- -
- -
Total Current Liabilities
519
516
437
Payables & Accruals
359
363
313
ST Debt
12
12
10
Deferred Revenue
28
20
21

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
24.5%
3.48%
-4.36%
Free Cash Flow
51.77%
49.7%
-70.23%
Net Income, GAAP
-3.17%
-101.06%
-122.67%
Sales/Revenue/Turnover
21.43%
7.78%
-15.07%
Total Cash Common Dividend
- -
- -
3.12%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
823
826
950
1,045
3,644
2025
782
772
749
792
3,095
2026
768
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.8
0.09
0.87
1.64
3.4
2025
-0.23
-0.71
-0.24
-0.24
-1.41
2026
-0.34
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.22
0.22
0.22
0.22
0.88
2025
0.22
0.22
0.22
0.23
0.88
2026
0.23
- -
- -
- -
- -

Company Description

APIChat
CEO
Hilton Hatchett Howell Jr.
Full Time Employees
9,118
Sector
Communication Services
Industry
Broadcasting
Address
4370 Peachtree Road, NE Atlanta GA United States of America 30319
IPO Date
Aug 30, 2002
Business
Gray Media, Inc. is a multimedia and broadcasting company primarily engaged in owning and operating top-rated local television stations and digital assets across the United States. Its core products and services comprise the ownership and operation of 113 television markets reaching approximately 37 percent of US television households, with 78 markets featuring the top-rated television station and 99 markets delivering either the first or second highest-rated station during 2024. The company also operates secondary digital channels affiliated with major networks including ABC, CBS, NBC, FOX, CW Plus Network, MY Network, MeTV Network, Circle, Telemundo, THE365, and Outlaw. Additional media properties under Gray include full-service digital marketing agency Gray Digital Media offering national and local clients advanced digital strategies and products, video production companies Raycom Sports, Tupelo Media Group, and PowerNation Studios, as well as studio production facilities Assembly Atlanta and Third Rail Studios. Gray also creates and manages over-the-air regional sports networks such as Palmetto Sports & Entertainment, Tennessee Valley Sports Entertainment, and Silver State Sports & Entertainment. The company’s broadcasting operations cover diverse U.S. geographic regions including major cities such as Nashville, Knoxville, Chattanooga, Memphis, and markets in Missouri, Illinois, Indiana, Kentucky, Mississippi, Alabama, and Texas. Founded in 1946 and headquartered in Atlanta, Georgia, Gray Media continues to expand its footprint through strategic acquisitions and partnerships. Recently, Gray Media has undertaken several major strategic movements reflecting growth and operational enhancement. In August 2025, it agreed to acquire ten television stations from Byron Allen’s Allen Media Group for $171 million, entering three new markets—Columbus-Tupelo in Mississippi, Terre Haute, and West Lafayette in Indiana—while creating 11 new duopolies subject to regulatory approvals. In July and August 2025, the company also announced agreements to acquire stations WLTZ and KJTV-TV from SagamoreHill Broadcasting and stations owned by Block Communications for $80 million, with regulatory approval pending. Additionally, Gray secured significant refinancing transactions including $900 million of second-lien notes due 2032 and $775 million of first-lien notes due 2033, alongside increased revolving credit availability of $750 million. Gray further expanded its sports broadcasting with a multi-year agreement to air Ohio Valley Conference basketball across 20 Gray markets and nationally simulcast on ESPN+. The company reported strong third-quarter 2025 financial results with $749 million in revenue and $162 million in Adjusted EBITDA. It also promoted key leadership, such as elevating Nick Hasenecz to General Manager of WNDU in South Bend, Indiana, effective December 2025. These strategic expansions and financial maneuvers reinforce Gray Media's position as a leading multimedia broadcaster and digital media service provider in the U.S. market.

Company News

APIChat
  • RTDNA Awards 93 Regional Edward R. Murrow Awards to 41 of Gray Media's Television Stations

  • Here is What to Know Beyond Why Gray Media Inc. (GTN) is a Trending Stock

  • Is Gray Media (GTN) a Buy as Wall Street Analysts Look Optimistic?

  • Gray Media Names Jamie Bremer as General Manager of WFIE in Evansville, Indiana

  • Gray Media Names Jay Hiett as General Manager of WDRB, WAVE, and WBKI in Louisville, Kentucky

  • Billionaire Bill Miller Beat the S&P 500 for 15 Consecutive Years. Here Are His Fund's Top 3 Ultra-High-Yield Dividend Stocks Now.

  • Gray Media Closes Station Swap Transaction with EW Scripps

  • Joanie Vasiliadis Joins Gray Media to Accelerate Digital Journalism Growth and Future Proof Local Newsrooms

  • Is Trending Stock Gray Media Inc. (GTN) a Buy Now?

  • Gray Announces Participation in Upcoming Investor Events

  • Gray Media Promotes James Finch to Senior Vice President of News Services

  • Gray Media Q1 Earnings Call Highlights

  • Gray Media: Buy The Dip

  • Gray Media, Inc. (GTN) Q1 2026 Earnings Call Transcript

  • Gray Media (GTN) Reports Q1 Loss, Beats Revenue Estimates

  • GRAY ANNOUNCES QUARTERLY CASH DIVIDEND OF $0.08 PER SHARE

  • Gray Media Announces First Quarter Financial Results

  • Gray Media and Block Communications Close Station Transaction

  • Nicole Lewis Joins Gray Media as General Manager/Director of Sales of KBTX in Bryan-College Station, Texas

  • Brokers Suggest Investing in Gray Media (GTN): Read This Before Placing a Bet