Saturday 17 October 2026
Export GTN’s income statement to Excel — free account
Gray Media Inc.
GTN Communication Services Broadcasting
Gray Media Inc.’s revenue for fiscal 2025 (year ended December 2025) was $3.1 billion, down 15.1% from fiscal 2024. In the quarter to June 2026, revenue grew 8.68%, EPS grew 120.1%, free cash flow grew 2,750.0% and total debt rose 3.90%, each against the same quarter a year earlier. Dividend growth for five consecutive years.
4.38
0.08
−1.79%
Follow GTN
A Balance Sheet is a financial statement that provides a snapshot of a company's assets, liabilities, and shareholders' equity at a specific point in time. It follows the formula: Assets = Liabilities + Shareholders' Equity. Key components include current and non-current assets, current and long-term liabilities, and equity. The Balance Sheet helps businesses and investors evaluate financial stability, liquidity, and capital structure. It's essential for assessing the company's ability to meet its obligations and fund future operations.
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
Cash and Short Term Investments |
325.19 | 462.40 | 667.00 | 212.00 | 773.00 | 189.00 | 61.00 | 21.00 | 135.00 | 368.00 |
Receivables |
146.81 | 171.23 | 184.00 | 411.00 | 446.00 | 645.00 | 672.00 | 363.00 | 343.00 | 211.00 |
Other current assets |
13.74 | 14.66 | 15.00 | 25.00 | 24.00 | 35.00 | 27.00 | 18.00 | 17.00 | 17.00 |
Total current assets |
505.49 | 666.76 | 873.00 | 672.00 | 1,304.00 | 963.00 | 857.00 | 468.00 | 541.00 | 656.00 |
Property, Plant, Equpment (Net) |
326.09 | 350.66 | 363.00 | 725.00 | 737.00 | 1,165.00 | 1,466.00 | 1,601.00 | 1,577.00 | 1,509.00 |
Long-Term Investments |
16.60 | 16.60 | 17.00 | 17.00 | 72.00 | 117.00 | 105.00 | 85.00 | 66.00 | 37.00 |
Goodwill and Intangible Assets (Total) |
1,881.87 | 2,215.59 | 2,195.00 | 5,479.00 | 5,434.00 | 8,777.00 | 8,630.00 | 8,378.00 | 8,243.00 | 8,108.00 |
Long Term Assets (Tax, Deferred) |
— | — | — | — | — | — | — | 17.00 | 19.00 | — |
Long-term assets (Other) |
22.46 | 11.26 | 765.00 | 29.00 | 39.00 | 16.00 | 14.00 | 16.00 | 27.00 | 43.00 |
Total non-current assets |
2,247.02 | 2,594.10 | 3,340.00 | 6,300.00 | 6,339.00 | 10,145.00 | 10,295.00 | 10,172.00 | 10,001.00 | 9,784.00 |
Total Assets |
2,752.51 | 3,260.86 | 4,213.00 | 6,972.00 | 7,643.00 | 11,108.00 | 11,152.00 | 10,640.00 | 10,542.00 | 10,440.00 |
Accounts Payable |
5.26 | 7.84 | 8.00 | 11.00 | 10.00 | 59.00 | 55.00 | 23.00 | 154.00 | 144.00 |
Dividends Payable |
— | — | — | 13.00 | 13.00 | 13.00 | 14.00 | 14.00 | 15.00 | 16.00 |
Accrued Expenses |
47.44 | 46.94 | 56.00 | 67.00 | 76.00 | 86.00 | 99.00 | 100.00 | 112.00 | 151.00 |
Current Part of Debt |
— | 6.42 | — | 6.00 | 7.00 | 15.00 | 15.00 | 15.00 | 20.00 | 2.00 |
Current Part of Taxes to Pay |
2.92 | 8.75 | 14.00 | 13.00 | 20.00 | 10.00 | 15.00 | 22.00 | 5.00 | 5.00 |
Current Revenue (Deferred) |
4.71 | 4.00 | 4.00 | 9.00 | 22.00 | 14.00 | 24.00 | 23.00 | 29.00 | 20.00 |
Other current liabilities |
45.29 | 45.38 | 50.00 | 95.00 | 78.00 | 134.00 | 127.00 | 130.00 | 129.00 | 121.00 |
Total current liabilities |
119.41 | 131.31 | 150.00 | 246.00 | 255.00 | 384.00 | 409.00 | 395.00 | 527.00 | 516.00 |
Long Term Debt (Total) |
1,756.75 | 1,831.01 | 2,549.00 | 3,697.00 | 3,974.00 | 6,740.00 | 6,440.00 | 6,145.00 | 5,601.00 | 5,742.00 |
Pension and Post-Retirement Liabilities |
34.05 | 37.84 | 33.00 | 38.00 | 43.00 | 24.00 | — | — | — | — |
Long Term Tax Liability (Deferred) |
343.01 | 261.69 | 285.00 | 810.00 | 885.00 | 1,471.00 | 1,454.00 | 1,359.00 | 1,347.00 | 1,300.00 |
Non-current Liabilities (Other) |
6.43 | 6.12 | 9.00 | 22.00 | 32.00 | 19.00 | 15.00 | 51.00 | 72.00 | 18.00 |
Total non-current liabilities |
2,140.24 | 2,136.66 | 2,876.00 | 4,612.00 | 4,985.00 | 8,317.00 | 7,977.00 | 7,624.00 | 7,082.00 | 7,119.00 |
Total liabilities |
2,259.64 | 2,267.96 | 3,026.00 | 4,858.00 | 5,240.00 | 8,701.00 | 8,386.00 | 8,019.00 | 7,609.00 | 7,635.00 |
Preferred Stock (Total) |
— | — | — | 650.00 | 650.00 | 650.00 | 650.00 | 650.00 | 650.00 | 650.00 |
Common Stock (Net) |
679.90 | 927.16 | 934.00 | 1,124.00 | 1,144.00 | 1,166.00 | 1,195.00 | 1,224.00 | 1,255.00 | 1,277.00 |
Retained Earnings |
(101.36) | 161.69 | 372.00 | 504.00 | 862.00 | 869.00 | 1,242.00 | 1,084.00 | 1,375.00 | 1,205.00 |
Treasury Stock |
68.03 | 73.79 | 98.00 | 133.00 | 214.00 | 251.00 | 309.00 | 314.00 | 317.00 | 323.00 |
Common Equity (Total) |
492.86 | 992.90 | 1,187.00 | 1,464.00 | 1,753.00 | 1,757.00 | 2,116.00 | 1,971.00 | 2,283.00 | 2,155.00 |
Shareholders Equity (Total) |
492.86 | 992.90 | 1,187.00 | 2,114.00 | 2,403.00 | 2,407.00 | 2,766.00 | 2,621.00 | 2,933.00 | 2,805.00 |
Shareholders Equity and Liabilities (Total) |
2,752.51 | 3,260.86 | 4,213.00 | 6,972.00 | 7,643.00 | 11,108.00 | 11,152.00 | 10,640.00 | 10,542.00 | 10,440.00 |
Shares (Common) |
72.50 | 89.85 | 88.75 | 99.54 | 95.19 | 94.97 | 93.01 | 95.39 | 99.58 | 102.00 |
Shares (Preferred) |
— | — | — | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 |
Shareholders Equity (Tangible) |
(1,389.01) | (1,222.69) | (1,008.00) | (3,365.00) | (3,031.00) | (6,370.00) | (5,864.00) | (5,757.00) | (5,310.00) | (5,303.00) |
Net Debt |
1,431.56 | 1,375.03 | 1,882.00 | 3,491.00 | 3,208.00 | 6,566.00 | 6,394.00 | 6,139.00 | 5,486.00 | 5,376.00 |
Total Debt |
1,756.75 | 1,837.43 | 2,549.00 | 3,703.00 | 3,981.00 | 6,755.00 | 6,455.00 | 6,160.00 | 5,621.00 | 5,744.00 |
In millions of $ except per-share values · columns are period end dates