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%
Market cap
$468.7M
P/E
0.0×
Fwd P/E
2.2×
Dividend yield
7.31%
F-score
3/9
Altman Z
0.63
Beneish M
−2.90
Dividend safety
37/100

A Cash Flow Statement is a financial report that details the cash inflows and outflows of a company over a specific period. It is divided into three sections: operating activities, investing activities, and financing activities. This statement helps assess the company’s liquidity, solvency, and overall financial health. By tracking cash movements, it provides insights into the company's ability to generate cash to fund operations, pay debts, and invest in growth. Businesses and investors use it to evaluate the sustainability of a company's cash flow and its financial stability.

Older periods Sep '25 Dec '25 Mar '26 Jun '26
Net Income

+8 more TTM periods

94.00 (85.00) (96.00) (26.00)
Depreciation & Amortization
289.00 310.00 312.00 278.00
Non Cash Items (Other)
(7.00) (27.00) (18.00) 21.00
Accounts Receivable Change
153.00 132.00 22.00 26.00
Accounts Payable Change
0.00 (10.00) (20.00) (10.00)
Change in payables and accrued liability
33.00 1.00 (36.00) —
Income tax paid
25.00 (10.00) (15.00) (57.00)
Change in other assets and liabilities
(42.00) (22.00) 9.00 0.00
Operating Cash Flow
545.00 289.00 158.00 250.00
Capital expenditures
(105.00) (108.00) (122.00) (104.00)
Net Aquisitions
— — (69.00) (266.00)
Long-Term Investments Change (Net)
13.00 16.00 33.00 12.00
Other investing activities
21.00 29.00 — —
Investing cash flow
(72.00) (63.00) (125.00) (339.00)
Repayment/Issuance of Debt (Net)
(245.00) 123.00 138.00 218.00
Dividends Paid (Total)
(84.00) (85.00) (86.00) (87.00)
Other financial activities
(31.00) (31.00) (36.00) (35.00)
Financing cash flow
(360.00) 7.00 16.00 66.00
Change in Cash
113.00 233.00 49.00 (23.00)
Beginning Cash
135.00 135.00 368.00 368.00
Ending Cash
248.00 368.00 417.00 345.00
Stock Based Compensation
— 81.00 59.00 —
Dividends Paid (Common)
(32.00) (33.00) (34.00) (34.00)
Assets Liabilities Change (Total)
169.00 91.00 (40.00) (23.00)
Investments Change (Net)
13.00 16.00 33.00 12.00
Dividends Paid (Preffered)
(52.00) (52.00) (52.00) (53.00)
Issuance/Purchase of Shares
— — — (80.00)

Fold the line items

In millions of $ except per-share values · columns are period end dates