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 FY09: 270.4M FY10: 346.1M FY11: 307.1M FY12: 404.8M FY13: 346.3M FY14: 508.1M FY15: 597.4M FY16: 812.5M FY17: 883M FY18: 1.1B FY19: 2.1B FY20: 2.4B FY21: 2.4B FY22: 3.7B FY23: 3.3B FY24: 3.6B FY25: 3.1B FY09 FY11 FY13 FY15 FY17 FY19 FY21 FY23 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 FY09: 43.1M FY10: 107M FY11: 75.3M FY12: 153.4M FY13: 83.9M FY14: 153.8M FY15: 140.1M FY16: 234.3M FY17: 290M FY18: 389M FY19: 478M FY20: 752M FY21: 381M FY22: 990M FY23: 383M FY24: 851M FY25: 392M FY09 FY11 FY13 FY15 FY17 FY19 FY21 FY23 FY25

Net Income Annual

-200M 0 200M 400M 600M FY09: -23M FY10: 23.2M FY11: 9M FY12: 28.1M FY13: 18.3M FY14: 48.1M FY15: 39.3M FY16: 62.3M FY17: 262M FY18: 211M FY19: 179M FY20: 410M FY21: 90M FY22: 455M FY23: -76M FY24: 375M FY25: -85M FY09 FY11 FY13 FY15 FY17 FY19 FY21 FY23 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 FY09: 18.9M FY10: 38.1M FY11: 38.2M FY12: 89.4M FY13: 60.2M FY14: 134.2M FY15: 106.7M FY16: 210.1M FY17: 180M FY18: 323M FY19: 385M FY20: 652M FY21: 300M FY22: 829M FY23: 648M FY24: 751M FY25: 289M FY09 FY11 FY13 FY15 FY17 FY19 FY21 FY23 FY25

Free Cash Flow Annual

0 250M 500M 750M FY09: 1.1M FY10: 18.7M FY11: 13.9M FY12: 64.8M FY13: 36.2M FY14: 102M FY15: 82.5M FY16: 166.5M FY17: 145M FY18: 253M FY19: 275M FY20: 542M FY21: 93M FY22: 393M FY23: 300M FY24: 608M FY25: 181M FY09 FY11 FY13 FY15 FY17 FY19 FY21 FY23 FY25

Operating cash flow minus capital expenditure.

Shares Outstanding Annual

0 35M 70M 105M FY09: 48.5M FY10: 54.3M FY11: 57.1M FY12: 57.3M FY13: 58M FY14: 58.4M FY15: 69M FY16: 72.8M FY17: 74M FY18: 89M FY19: 100M FY20: 97M FY21: 95M FY22: 93M FY23: 92M FY24: 96M FY25: 97M FY09 FY11 FY13 FY15 FY17 FY19 FY21 FY23 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 Q2 '12: 0.31 Q3 '12: 0.57 Q4 '12: 0.42 Q1 '13: 0.40 Q2 '13: 0.32 Q3 '13: 0.18 Q4 '13: 0.32 Q1 '14: 0.32 Q2 '14: 0.26 Q3 '14: 0.38 Q4 '14: 0.82 Q1 '15: 0.90 Q2 '15: 1.04 Q3 '15: 0.89 Q4 '15: 0.57 Q1 '16: 0.59 Q2 '16: 0.66 Q3 '16: 0.57 Q4 '16: 0.85 Q1 '17: 0.87 Q2 '17: 1.60 Q3 '17: 1.81 Q4 '17: 3.45 Q1 '18: 3.53 Q2 '18: 3.02 Q3 '18: 3.50 Q4 '18: 2.37 Q1 '19: 1.84 Q2 '19: 1.69 Q3 '19: 1.46 Q4 '19: 1.27 Q1 '20: 1.98 Q2 '21: 3.90 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 Q1 '13 Q4 '14 Q3 '16 Q2 '18 Q1 '20 Q4 '22 Q3 '24 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.