Gray Television Inc. (GTN-A)

AI Score

Unlock

7.29

0.10 (1.39%)

At close: Dec 26, 2024, 11:26 AM

Gray Television Income Statement

Table Mode

Year	FY23	FY22	FY21	FY20	FY19	FY18	FY17	FY16	FY15	FY14	FY13	FY12	FY11	FY10	FY09	FY08	FY07	FY06	FY05	FY04	FY03	FY02	FY01	FY00	FY99	FY98	FY97	FY96	FY95	FY94	FY93	FY92	FY91
Revenue	3.28B	3.68B	2.41B	2.38B	2.12B	1.08B	882.73M	812.47M	597.36M	508.13M	346.3M	404.83M	307.13M	346.06M	270.37M	327.18M	307.29M	332.14M	261.55M	346.57M	295.37M	198.64M	156.34M	171.21M	144M	128.9M	103.5M	79.3M	58.6M	36.5M	13.1M	27.5M	27.5M
Cost of Revenue	2.38B	2.25B	1.61B	1.39B	1.4B	596.4M	557.12M	475.13M	374.18M	285.99M	217.41M	212.29M	194.2M	196.35M	187.58M	199.57M	199.69M	191.5M	161.91M	197.01M	183.29M	119.38M	104.02M	105.31M	87.6M	77.4M	61.3M	48.3M	41.5M	24.9M	8.9M	12.9M	11.2M
Gross Profit	899M	1.43B	803M	989M	723M	487.73M	325.61M	337.33M	223.17M	222.14M	128.89M	192.54M	112.94M	149.71M	82.79M	127.6M	107.6M	140.63M	99.65M	149.56M	112.08M	79.26M	52.32M	65.9M	56.4M	51.5M	42.2M	31M	17.1M	11.6M	4.2M	14.6M	16.3M
Operating Income	383M	990M	381M	752M	478M	388.77M	291.23M	234.14M	140.06M	153.77M	83.88M	153.44M	75.35M	106.96M	43.08M	-258.89M	53.38M	87.99M	60.86M	113.21M	74.77M	55.93M	17.88M	31.1M	21.9M	24.9M	20.6M	16.9M	9.2M	6.3M	2.2M	1.2M	4.2M
Interest Income	n/a	354M	205M	191M	227M	n/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	n/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	n/a	n/a
Pretax Income	-82M	614M	168M	544M	255M	287.65M	193.28M	105.69M	65.75M	79.8M	31.43M	47.32M	13.57M	36.61M	-34.31M	-313.03M	-35.69M	21.53M	8.33M	72.25M	31.36M	21.44M	-19.29M	-8.08M	-8.6M	69.8M	-1.2M	10.1M	1.5M	4.6M	1.8M	1.2M	5.2M
Net Income	-76M	455M	90M	410M	179M	210.8M	261.95M	62.27M	39.3M	48.06M	18.29M	28.13M	9.04M	23.16M	-23.05M	-202.02M	-23.15M	11.71M	3.36M	44.28M	14.02M	-27.89M	-13.32M	-6.21M	-6.3M	41.7M	-1.4M	2.5M	900K	2.8M	1.1M	-400K	3.2M
Selling & General & Admin	112M	102M	88M	65M	104M	40.91M	31.54M	40.35M	34.34M	29.2M	19.81M	15.93M	14.17M	13.54M	14.17M	14.1M	15.09M	15.1M	11.51M	11.66M	8.46M	5.61M	3.62M	3.59M	3.5M	3.1M	2.5M	3.2M	2.3M	1.9M	900K	11.5M	9.9M
Research & Development	n/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	n/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	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	404M	336M	221M	201M	195M	5.51M	162K	775K	103K	23K	24.43M	2K	26.31M	31.11M	33.17M	35.35M	39.13M	37.55M	27.28M	24.69M	28.86M	17.73M	30.82M	31.21M	31M	23.5M	19.1M	10.9M	5.6M	3.4M	1.1M	1.9M	2.2M
Operating Expenses	516M	438M	309M	266M	299M	115.36M	108.59M	102.87M	83.04M	67.75M	44.24M	39.13M	40.48M	42.74M	47.34M	725.18M	54.23M	52.64M	38.79M	36.35M	37.32M	23.34M	34.44M	34.8M	34.5M	26.6M	21.6M	14.1M	7.9M	5.3M	2M	13.4M	12.1M
Interest Expense	440M	354M	205M	191M	227M	106.63M	95.26M	97.24M	74.41M	68.91M	52.45M	59.44M	61.78M	70.05M	69.09M	54.08M	67.19M	66.79M	46.55M	41.97M	43.34M	35.67M	35.78M	39.96M	30.2M	25.5M	21.8M	11.7M	5.4M	1.9M	400K	1.6M	100K
Selling & Marketing Expenses	n/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	n/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	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	2.9B	2.69B	1.92B	1.66B	1.7B	711.77M	665.7M	578M	457.22M	353.74M	261.65M	251.42M	234.68M	239.1M	234.92M	924.75M	253.91M	244.15M	200.69M	233.36M	220.6M	142.71M	138.46M	140.12M	122.1M	104M	82.9M	62.4M	49.4M	30.2M	10.9M	26.3M	23.3M
Income Tax	-6M	159M	78M	134M	76M	76.85M	-68.67M	43.42M	26.45M	31.74M	13.15M	19.19M	4.54M	13.45M	-11.26M	-111.01M	-12.54M	9.82M	3.72M	27.96M	17.34M	7.8M	-5.97M	-1.87M	-2.3M	28.1M	200K	4.4M	600K	1.8M	700K	400K	2M
Shares Outstanding (Basic)	92M	92M	95M	96M	99M	88.08M	73.06M	71.85M	68.33M	57.86M	57.63M	57.17M	57.12M	54.32M	48.51M	48.3M	47.79M	48.41M	48.65M	49.64M	50.11M	22.13M	15.61M	15.5M	12.84M	11.92M	11.85M	8M	6.43M	7.18M	6.47M	8M	11.03M
Shares Outstanding (Diluted)	92M	93M	95M	97M	100M	88.78M	73.84M	72.76M	68.99M	58.36M	57.97M	57.26M	57.12M	54.32M	48.51M	48.3M	47.79M	48.42M	48.65M	50.17M	50.53M	22.38M	15.61M	15.5M	12.84M	12.4M	11.85M	8.4M	6.43M	7.18M	6.47M	8M	11.03M
EPS (Basic)	-1.39	4.38	0.40	3.73	1.28	2.39	3.59	0.87	0.58	0.83	0.32	0.42	0.03	0.16	-0.48	-4.18	-0.48	0.17	-0.05	0.83	0.21	-1.26	-0.85	-0.4	-0.49	3.38	-0.12	0.26	0.14	0.39	0.17	-0.05	0.29
EPS (Diluted)	-1.39	4.33	0.40	3.69	1.27	2.37	3.55	0.86	0.57	0.82	0.32	0.42	0.03	0.16	-0.48	-4.18	-0.48	0.17	-0.05	0.82	0.21	-1.25	-0.85	-0.4	-0.49	3.25	-0.12	0.25	0.14	0.39	0.17	-0.05	0.29
EBITDA	697M	1.33B	594M	936M	677M	468.73M	365.58M	265.45M	188.93M	199.14M	109.08M	129.97M	101.66M	150.04M	83.08M	-167.53M	70.88M	124.85M	101.66M	138.53M	103.27M	55.93M	55.76M	69.15M	52.9M	48.4M	39.7M	27.8M	14.8M	9.7M	3.3M	7M	3.1M
Depreciation & Amortization	339M	336M	221M	201M	195M	74.45M	77.05M	62.52M	48.69M	38.55M	24.43M	23.21M	26.31M	31.11M	48.3M	35.35M	56.79M	54.12M	40.8M	38.11M	40.72M	24M	37.88M	38.05M	31M	23.5M	19.1M	10.9M	5.6M	3.4M	1.1M	1.9M	2.2M