{ "cik": 43196, "cik_padded": "0000043196", "entityName": "GRAY MEDIA, INC", "fiscal_years": [ { "accn": "0001437749-26-005803", "filed": "2026-02-26", "fiscal_year": 2025, "form": "10-K", "fundamental_units": { "capex": "USD", "cash": "USD", "dividends_paid": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "capex": 108000000.0, "cash": 368000000.0, "dividends_paid": 33000000.0, "eps_diluted": -1.41, "free_cash_flow": 181000000.0, "net_income": -85000000.0, "operating_cash_flow": 289000000.0, "operating_income": 392000000.0, "revenue": 3095000000.0, "stockholders_equity": 2155000000.0, "total_assets": 10440000000.0, "total_liabilities": 7635000000.0 }, "period_end": "2025-12-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 3.54292343387471, "net_margin": -0.02746365105008077, "operating_margin": 0.12665589660743135, "revenue_growth_yoy": -0.15065861690450055, "roa_avg2y": -0.008102182823372415, "roa_period_end": -0.008141762452107279, "roe_avg2y": -0.03830554303740424, "roe_period_end": -0.03944315545243619 } }, { "accn": "0001437749-26-005803", "filed": "2026-02-26", "fiscal_year": 2024, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "dividends_paid": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 0.0, "capex": 143000000.0, "cash": 135000000.0, "dividends_paid": 32000000.0, "eps_diluted": 3.36, "free_cash_flow": 608000000.0, "net_income": 375000000.0, "operating_cash_flow": 751000000.0, "operating_income": 851000000.0, "revenue": 3644000000.0, "stockholders_equity": 2283000000.0, "total_assets": 10542000000.0, "total_liabilities": 7609000000.0 }, "period_end": "2024-12-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "payout_ratio": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 3.3328953131844066, "net_margin": 0.10290889132821075, "operating_margin": 0.2335345773874863, "payout_ratio": 0.08533333333333333, "revenue_growth_yoy": 0.11063700091435538, "roa_avg2y": 0.0354074213955245, "roa_period_end": 0.035571997723392146, "roe_avg2y": 0.1763046544428773, "roe_period_end": 0.164257555847569 } }, { "accn": "0001437749-26-005803", "filed": "2026-02-26", "fiscal_year": 2023, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "dividends_paid": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 0.0, "capex": 348000000.0, "cash": 21000000.0, "dividends_paid": 30000000.0, "eps_diluted": -1.39, "free_cash_flow": 300000000.0, "net_income": -76000000.0, "operating_cash_flow": 648000000.0, "operating_income": 383000000.0, "revenue": 3281000000.0, "stockholders_equity": 1971000000.0, "total_assets": 10640000000.0, "total_liabilities": 8019000000.0 }, "period_end": "2023-12-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 4.068493150684931, "net_margin": -0.02316366961292289, "operating_margin": 0.11673270344407193, "revenue_growth_yoy": -0.10745375408052231, "roa_avg2y": -0.0069750367107195305, "roa_period_end": -0.007142857142857143, "roe_avg2y": -0.03719109371176903, "roe_period_end": -0.038559107052257735 } }, { "accn": "0001437749-26-005803", "filed": "2026-02-26", "fiscal_year": 2022, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "dividends_paid": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 50000000.0, "capex": 436000000.0, "cash": 61000000.0, "dividends_paid": 30000000.0, "eps_diluted": 4.33, "free_cash_flow": 393000000.0, "net_income": 455000000.0, "operating_cash_flow": 829000000.0, "operating_income": 990000000.0, "revenue": 3676000000.0, "stockholders_equity": 2116000000.0, "total_assets": 11152000000.0, "total_liabilities": 8386000000.0 }, "period_end": "2022-12-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "payout_ratio": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 3.963137996219282, "net_margin": 0.12377584330794342, "operating_margin": 0.2693144722524483, "payout_ratio": 0.06593406593406594, "revenue_growth_yoy": 0.5234148363033568, "roa_avg2y": 0.040880503144654086, "roa_period_end": 0.040799856527977046, "roe_avg2y": 0.23495997934417764, "roe_period_end": 0.21502835538752366 } }, { "accn": "0001437749-25-005406", "filed": "2025-02-27", "fiscal_year": 2021, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "dividends_paid": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 30000000.0, "capex": 207000000.0, "cash": 189000000.0, "dividends_paid": 31000000.0, "eps_diluted": 0.4, "free_cash_flow": 93000000.0, "net_income": 90000000.0, "operating_cash_flow": 300000000.0, "operating_income": 381000000.0, "revenue": 2413000000.0, "stockholders_equity": 1757000000.0, "total_assets": 11108000000.0, "total_liabilities": 8701000000.0 }, "period_end": "2021-12-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "payout_ratio": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 4.952191235059761, "net_margin": 0.03729796933278077, "operating_margin": 0.15789473684210525, "payout_ratio": 0.34444444444444444, "revenue_growth_yoy": 0.013439731205375893, "roa_avg2y": 0.00959948802730521, "roa_period_end": 0.00810226863521786, "roe_avg2y": 0.05128205128205128, "roe_period_end": 0.05122367672168469 } }, { "accn": "0001437749-24-005295", "filed": "2024-02-23", "fiscal_year": 2020, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "dividends_paid": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 75000000.0, "capex": 110000000.0, "cash": 773000000.0, "dividends_paid": 0.0, "eps_diluted": 3.69, "free_cash_flow": 542000000.0, "net_income": 410000000.0, "operating_cash_flow": 652000000.0, "operating_income": 752000000.0, "revenue": 2381000000.0, "stockholders_equity": 1753000000.0, "total_assets": 7643000000.0, "total_liabilities": 5240000000.0 }, "period_end": "2020-12-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "payout_ratio": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 2.989161437535653, "net_margin": 0.17219655606887863, "operating_margin": 0.3158336833263335, "payout_ratio": 0.0, "revenue_growth_yoy": 0.12205466540999058, "roa_avg2y": 0.05610673965104345, "roa_period_end": 0.0536438571241659, "roe_avg2y": 0.25489586571339756, "roe_period_end": 0.23388476896748428 } }, { "accn": "0001437749-23-004505", "filed": "2023-02-24", "fiscal_year": 2019, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "dividends_paid": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 32000000.0, "capex": 110000000.0, "cash": 212000000.0, "dividends_paid": 0.0, "eps_diluted": 1.27, "free_cash_flow": 275000000.0, "net_income": 179000000.0, "operating_cash_flow": 385000000.0, "operating_income": 478000000.0, "revenue": 2122000000.0, "stockholders_equity": 1464000000.0, "total_assets": 6972000000.0, "total_liabilities": 4858000000.0 }, "period_end": "2019-12-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "payout_ratio": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 3.318306010928962, "net_margin": 0.08435438265786993, "operating_margin": 0.22525918944392084, "payout_ratio": 0.0, "revenue_growth_yoy": 0.9575645756457565, "roa_avg2y": 0.03200715243629861, "roa_period_end": 0.025674125071715435, "roe_avg2y": 0.13504337985665787, "roe_period_end": 0.12226775956284153 } }, { "accn": "0001437749-22-004412", "filed": "2022-02-25", "fiscal_year": 2018, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 19000000.0, "capex": 70000000.0, "cash": 667000000.0, "eps_diluted": 2.37, "free_cash_flow": 253000000.0, "net_income": 211000000.0, "operating_cash_flow": 323000000.0, "operating_income": 389000000.0, "revenue": 1084000000.0, "stockholders_equity": 1187000000.0, "total_assets": 4213000000.0, "total_liabilities": 3026000000.0 }, "period_end": "2018-12-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 2.549283909014322, "net_margin": 0.19464944649446494, "operating_margin": 0.3588560885608857, "revenue_growth_yoy": 0.2276330690826727, "roa_avg2y": 0.056463483312565385, "roa_period_end": 0.05008307619273677, "roe_avg2y": 0.19348922512608896, "roe_period_end": 0.17775905644481887 } }, { "accn": "0001437749-21-004048", "filed": "2021-02-25", "fiscal_year": 2017, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 4000000.0, "capex": 35000000.0, "cash": 462399000.0, "eps_diluted": 3.55, "free_cash_flow": 145000000.0, "net_income": 262000000.0, "operating_cash_flow": 180000000.0, "operating_income": 290000000.0, "revenue": 883000000.0, "stockholders_equity": 994000000.0, "total_assets": 3260857000.0, "total_liabilities": 2267960000.0 }, "period_end": "2017-12-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 2.281649899396378, "net_margin": 0.29671574178935445, "operating_margin": 0.3284258210645527, "revenue_growth_yoy": 0.08681604746050599, "roa_avg2y": 0.08713927416975728, "roa_period_end": 0.08034697627034855, "roe_avg2y": 0.3523873570948218, "roe_period_end": 0.2635814889336016 } }, { "accn": "0001437749-20-003706", "filed": "2020-02-27", "fiscal_year": 2016, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 2000000.0, "capex": 43604000.0, "cash": 325189000.0, "eps_diluted": 0.86, "free_cash_flow": 166481000.0, "net_income": 62273000.0, "operating_cash_flow": 210085000.0, "operating_income": 234304000.0, "revenue": 812465000.0, "stockholders_equity": 493000000.0, "total_assets": 2752505000.0, "total_liabilities": 2259644000.0 }, "period_end": "2016-12-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "roa_period_end": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 4.583456389452333, "net_margin": 0.07664699402435797, "operating_margin": 0.2883865766525327, "roa_period_end": 0.02262411875727746, "roe_period_end": 0.12631440162271806 } }, { "accn": "0001437749-18-003441", "filed": "2018-02-27", "fiscal_year": 2015, "form": "10-K", "fundamental_units": { "buybacks": "USD" }, "fundamentals": { "buybacks": 0.0 }, "period_end": "2015-12-31", "ratios": {} } ], "latest_filing": { "accn": "0001437749-26-005803", "filed": "2026-02-26", "form": "10-K" }, "note": "Static grepcent export of verified SEC companyfacts-derived values. Monetary values are raw reported units from grepcent's resolved facts; no scaling and no FX conversion. Capex, dividends, and buybacks are reported as positive outflow magnitudes. ROE/ROA include both period-end basis (site-consistent) and average-of-two-years basis where the prior-year denominator exists.", "schema_version": "1", "sic": "4833", "sic_description": "Television Broadcasting Stations", "source_urls": { "sec_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000043196.json", "sec_submissions": "https://data.sec.gov/submissions/CIK0000043196.json" }, "ticker": "GTN" }