Gray Media, Inc.
GTN · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $3,644,000 | $3,281,000 | $3,676,000 | $2,413,000 |
| % Growth | 11.1% | -10.7% | 52.3% | – |
| Cost of Goods Sold | $2,400,000 | $2,383,000 | $2,248,000 | $1,610,000 |
| Gross Profit | $1,244,000 | $898,000 | $1,428,000 | $803,000 |
| % Margin | 34.1% | 27.4% | 38.8% | 33.3% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $104,000 | $112,000 | $102,000 | $88,000 |
| SG&A Expenses | $104,000 | $112,000 | $102,000 | $88,000 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $289,000 | $403,000 | $336,000 | $334,000 |
| Operating Expenses | $393,000 | $515,000 | $438,000 | $422,000 |
| Operating Income | $851,000 | $383,000 | $990,000 | $381,000 |
| % Margin | 23.4% | 11.7% | 26.9% | 15.8% |
| Other Income/Exp. Net | -$359,000 | -$465,000 | -$376,000 | -$213,000 |
| Pre-Tax Income | $492,000 | -$82,000 | $614,000 | $168,000 |
| Tax Expense | $117,000 | -$6,000 | $159,000 | $78,000 |
| Net Income | $375,000 | -$76,000 | $455,000 | $90,000 |
| % 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 | 95,000 | 92,000 | 92,000 | 95,000 |
| Weighted Avg Shares Out Dil | 96,000 | 92,000 | 93,000 | 95,000 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $485,000 | $440,000 | $354,000 | $205,000 |
| Depreciation & Amortization | $269,000 | $339,000 | $336,000 | $221,000 |
| EBITDA | $1,246,000 | $697,000 | $1,335,000 | $594,000 |
| % Margin | 34.2% | 21.2% | 36.3% | 24.6% |