Gray Media, Inc.
GTN · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $3,644 | $3,281 | $3,676 | $2,413 |
| % Growth | 11.1% | -10.7% | 52.3% | – |
| Cost of Goods Sold | $2,400 | $2,383 | $2,248 | $1,610 |
| Gross Profit | $1,244 | $898 | $1,428 | $803 |
| % Margin | 34.1% | 27.4% | 38.8% | 33.3% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $104 | $112 | $102 | $88 |
| SG&A Expenses | $104 | $112 | $102 | $88 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $289 | $403 | $336 | $334 |
| Operating Expenses | $393 | $515 | $438 | $422 |
| Operating Income | $851 | $383 | $990 | $381 |
| % Margin | 23.4% | 11.7% | 26.9% | 15.8% |
| Other Income/Exp. Net | -$359 | -$465 | -$376 | -$213 |
| Pre-Tax Income | $492 | -$82 | $614 | $168 |
| Tax Expense | $117 | -$6 | $159 | $78 |
| Net Income | $375 | -$76 | $455 | $90 |
| % Margin | 10.3% | -2.3% | 12.4% | 3.7% |
| EPS | 3.4 | -1.39 | 4.38 | 0.4 |
| % Growth | 344.6% | -131.7% | 995% | – |
| EPS Diluted | 3.36 | -1.39 | 4.33 | 0.4 |
| Weighted Avg Shares Out | 95 | 92 | 92 | 95 |
| Weighted Avg Shares Out Dil | 96 | 92 | 93 | 95 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $485 | $440 | $354 | $205 |
| Depreciation & Amortization | $269 | $339 | $336 | $221 |
| EBITDA | $1,246 | $697 | $1,335 | $594 |
| % Margin | 34.2% | 21.2% | 36.3% | 24.6% |