Financials in USD. Standardized financial statements.
A compact view of how Gray Media, Inc. turns revenue into operating income and net income.
| Metric | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $3.10B | $3.64B | $3.28B | $3.68B | $2.41B | $2.38B | $2.12B | $1.08B | $882.73M | $812.47M |
| Revenue Growth? | -15.1% | +11.1% | -10.7% | +52.3% | +1.3% | +12.2% | +95.7% | +22.8% | +8.6% | 0.0% |
| Cost of Revenue? | $104.00M | $2.40B | $2.38B | $2.25B | $1.61B | $1.39B | $1.40B | $596.40M | $557.12M | $475.13M |
| Gross Profit? | $2.99B | $1.24B | $898.00M | $1.43B | $803.00M | $989.00M | $723.00M | $487.73M | $325.61M | $337.33M |
| Gross Margin? | +96.6% | +34.1% | +27.4% | +38.8% | +33.3% | +41.5% | +34.1% | +45.0% | +36.9% | +41.5% |
| Operating Expenses? | $2.60B | $393.00M | $515.00M | $438.00M | $422.00M | $237.00M | $299.00M | $115.36M | $108.59M | $102.87M |
| Operating Income? | $392.00M | $851.00M | $383.00M | $990.00M | $381.00M | $752.00M | $478.00M | $388.77M | $291.23M | $234.14M |
| EBITDA? | $598.00M | $1.25B | $697.00M | $1.33B | $594.00M | $936.00M | $677.00M | $468.73M | $365.58M | $265.45M |
| Income Before Tax | -$113.00M | $492.00M | -$82.00M | $614.00M | $168.00M | $544.00M | $255.00M | $287.65M | $193.28M | $105.69M |
| Income Tax Expense | -$28.00M | $117.00M | -$6.00M | $159.00M | $78.00M | $134.00M | $76.00M | $76.85M | -$68.67M | $43.42M |
| Net Income? | -$85.00M | $375.00M | -$76.00M | $455.00M | $90.00M | $410.00M | $179.00M | $210.80M | $261.95M | $62.27M |
| EPS? | $-0.88 | $3.40 | $-1.39 | $4.38 | $0.40 | $3.73 | $1.28 | $2.39 | $3.59 | $0.87 |
| Diluted EPS? | $-0.88 | $3.36 | $-1.39 | $4.33 | $0.40 | $3.69 | $1.27 | $2.37 | $3.55 | $0.86 |
Revenue, profitability, margins, EPS, and share-count trends over time.
Top-line demand and scale over time
Profit left after direct production costs
Core business profitability before financing and tax
Bottom-line profit after all expenses
Profit allocated to each diluted share
Share count trend that affects EPS quality
Gross, operating, and net margin quality