GRAY MEDIA, INC (GTN)

Every figure below is the company's own, as filed. Nothing is estimated and nothing is smoothed — a period the filing does not support is left blank rather than drawn. Quarters are the company's own, counted from its financial year ending 12-31. Amounts in USD.

Revenue Annual

0 1.5B 3B 4.5B FY21: 2.4B FY22: 3.7B FY23: 3.3B FY24: 3.6B FY25: 3.1B FY21 FY22 FY23 FY24 FY25

Gross Profit Annual

Nothing in this filer's XBRL supports this figure for the periods asked for, so there is nothing to draw. That is a gap in the filing, not a zero.

Operating Income Annual

0 350M 700M 1.1B FY21: 381M FY22: 990M FY23: 383M FY24: 851M FY25: 392M FY21 FY22 FY23 FY24 FY25

Net Income Annual

-200M 0 200M 400M 600M FY21: 90M FY22: 455M FY23: -76M FY24: 375M FY25: -85M FY21 FY22 FY23 FY24 FY25

Cost of Revenue Annual

Nothing in this filer's XBRL supports this figure for the periods asked for, so there is nothing to draw. That is a gap in the filing, not a zero.

Operating Cash Flow Annual

0 300M 600M 900M FY21: 300M FY22: 829M FY23: 648M FY24: 751M FY25: 289M FY21 FY22 FY23 FY24 FY25

Free Cash Flow Annual

0 250M 500M 750M FY21: 93M FY22: 393M FY23: 300M FY24: 608M FY25: 181M FY21 FY22 FY23 FY24 FY25

Operating cash flow minus capital expenditure.

Shares Outstanding Annual

0 35M 70M 105M FY21: 95M FY22: 93M FY23: 92M FY24: 96M FY25: 97M FY21 FY22 FY23 FY24 FY25

Weighted average diluted, as the filer reports it for each period. An average cannot be added across periods, so this one is always shown per period the filer tagged rather than as a trailing year.

EPS TTM

-3.00 -1.50 0.00 1.50 3.00 4.50 Q3 '21: 2.44 Q4 '21: 0.40 Q1 '22: 0.65 Q2 '22: 1.29 Q3 '22: 2.64 Q4 '22: 4.32 Q1 '23: 3.32 Q2 '23: 2.31 Q3 '23: 0.71 Q4 '23: -1.39 Q1 '24: -0.12 Q2 '24: 0.07 Q3 '24: 1.50 Q4 '24: 3.36 Q1 '25: 2.34 Q2 '25: 1.54 Q3 '25: 0.44 Q4 '25: -1.40 Q1 '26: -1.51 Q2 '26: -0.59 Q4 '21 Q3 '22 Q2 '23 Q1 '24 Q4 '24 Q3 '25 Q2 '26

The filer's own published earnings a share for each quarter, four quarters added up. The company page divides trailing net income by the share count instead, which lands within about 1% of this and is not the same sum, so the two are named differently rather than presented as one figure.