Gray Media GTN

Entertainment, Communication Services

$4.58

−2.55%

Market cap: $471.7M
PE: n/m; a loss over the last year
Forward PE: n/m; not a meaningful number
Price to sales: 0.1×
EV/EBIT: 14.0×
Revenue, 12 months: $3.1B; −11% on a year ago
Net margin: −0.8%
Free cash flow yield: 31.0%

Gray Media trades at 0.1× sales. Its trailing earnings are negative, so it has no PE. Revenue was $3.1B over the last twelve months, down 11% on a year earlier with a −1% net margin.

Charts

Financials

Income statement for GTN, by quarter
Income statement	Q3 FY23	Q4 FY23	Q1 FY24	Q2 FY24	Q3 FY24	Q4 FY24	Q1 FY25	Q2 FY25	Q3 FY25	Q4 FY25	Q1 FY26	Q2 FY26
	$803M−12%	$864M−19%	$823M+3%	$826M+2%	$950M+18%	$1B+21%	$782M−5%	$772M−7%	$749M−21%	$792M−24%	$768M−2%	$839M+9%
Cost of revenue	$575M+4%	$631M+6%	$604M−2%	$579M+3%	$593M+3%	$624M−1%	$597M−1%	$583M+1%	$564M−5%	$590M−5%	$583M−2%	$591M+1%
Gross profit	$228M−36%	$233M−51%	$219M+17%	$247M−1%	$357M+57%	$421M+81%	$185M−16%	$189M−24%	$185M−48%	$202M−52%	$185M+0%	$248M+31%
SG&A	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
	$84M−66%	$113M−69%	$124M+85%	$152M+28%	$250M+198%	$325M+188%	$92M−26%	$82M−46%	$102M−59%	$116M−64%	$81M−12%	$136M+66%
Interest expense	$111M+18%	$116M+16%	$115M+11%	$118M+8%	$130M+17%	$122M+5%	$118M+3%	$117M−1%	$120M−8%	$119M−3%	$117M−1%	$117M+0%
Pre-tax income	−$37M	−$12M	$119M	$29M+222%	$128M	$216M	−$24M	−$35M	−$28M	−$26M	−$28M+17%	$19M
	$3M−93%	−$3M	$31M	$7M+40%	$32M+967%	$47M	−$15M	$21M+200%	−$18M	−$16M	−$8M−47%	$5M−76%
Net income	−$40M	−$9M	$88M	$22M+450%	$96M	$169M	−$9M	−$56M	−$10M	−$10M	−$20M+122%	$14M
	−$0.57	−$0.24	$0.79	$0.09	$0.86	$1.62	−$0.23	−$0.71	−$0.24	−$0.23	−$0.34+48%	$0.21
	93M+1%	92M+2%	95M+3%	96M+3%	97M+4%	96M+4%	96M+1%	97M+1%	97M+0%	100M+4%	97M+1%	100M+3%

Gross profit: 34 periods, Q1 FY18 to Q2 FY26: not printed by the filing, worked out from its own lines.

EPS, diluted: 9 periods, Q4 FY10 to Q4 FY25: quarter's net income to common over its shares, to the cent.

Diluted shares: 5 periods, Q4 FY10 to Q4 FY22: the earlier year to date counted no dilution: the quarter's basic count plus the later year to date's dilution. 3 periods, Q4 FY12 to Q4 FY25: a loss quarter: its basic count, share-days: the 12-month average less the 9-month, weighted by days. 8 periods, Q4 FY13 to Q4 FY24: share-days: the 12-month average less the 9-month, weighted by days.

From each company's 10-Q and 10-K filings, the newest version of each figure. Quarters are as filed (a fourth quarter is the year less its first nine months), fiscal years as the 10-K prints them, restated where a later 10-K restated them, and balance sheet lines as of the period's end. A quarter whose 10-Q isn't filed yet is from the company's results release. Growth is on the same period a year earlier. A dash is a period with no figure for the line: the filing doesn't print it, or it hasn't been read yet.

Peers

Companies in Entertainment nearest Gray Media's size, closest first.

Company	Market cap	PE	Its 10y median PE	P/S	Revenue growth	Net margin
GTNGray Media	$471.7M	n/m	8.6×	0.1×	−11%	−0.8%
RSVRReservoir Media	$631M	73.6×	69.7×	3.5×	+11%	4.9%
MCSMarcus	$862.4M	39.4×	24.6×	1.1×	+2%	2.9%
ACELAccel Entertainment	$893.1M	16.4×	21.1×	0.6×	+9%	4.1%
SBGISinclair	$896M	16.3×	15.2×	0.3×	−6%	1.6%
CURICuriosityStream	$169.1M	285×	278×	2.2×	+25%	0.0%
PRKSUnited Parks & Resorts	$1.4B	11.9×	14.2×	0.8×	−4%	8.1%
PRSUPursuit Attractions & Hospitality	$1.5B	41.3×	36.3×	3.1×	+26%	7.9%
ADEAAdeia	$2.3B	19.6×	21.0×	5.0×	+24%	26.1%
MSGEMadison Square Garden Entertainment	$3.7B	56.4×	33.0×	3.5×	+13%	6.2%
RSIRush Street Interactive	$3.7B	61.2×	95.1×	2.7×	+34%	2.3%
Peer median	$1.1B	40.3×	28.8×	2.5×	+12%	4.5%