Gray Media, Inc key statistics and ratios

In fiscal 2025, Gray Media, Inc had return on equity of -3.8%, an operating margin of 12.7%, debt equal to 269.6% of equity and a current ratio of 1.27. Each ratio below is calculated from the figures on its income statement, balance sheet and cash flow pages.

Financial ratios

US$ thousands unless shown otherwise. Fiscal years, plus the last twelve months (LTM) when newer.

Gray Media, Inc: financial ratios, annual
Fiscal year	2009Dec 2009	2010Dec 2010	2011Dec 2011	2012Dec 2012	2013Dec 2013	2014Dec 2014	2015Dec 2015	2016Dec 2016	2017Dec 2017	2018Dec 2018	2019Dec 2019	2020Dec 2020	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025	LTMJun 2026
Operating margin	15.9%	30.9%	24.5%	37.9%	24.2%	30.3%	23.4%	28.8%	32.8%	35.9%	22.5%	31.6%	15.8%	26.9%	11.7%	23.4%	12.7%	13.8%
Net margin	−8.5%	6.7%	2.9%	6.9%	5.3%	9.5%	6.6%	7.7%	29.7%	19.5%	8.4%	17.2%	3.7%	12.4%	−2.3%	10.3%	−2.7%	−0.8%
Free-cash-flow margin	0.4%	5.4%	4.5%	16.0%	10.4%	20.1%	13.8%	20.5%	16.4%	23.3%	13.0%	22.8%	3.9%	10.7%	9.1%	16.7%	5.8%	4.6%
Return on equity	−24.6%	20.8%	7.2%	21.1%	11.5%	24.6%	12.2%	13.5%	35.2%	19.3%	13.5%	25.5%	5.1%	23.5%	−3.7%	17.6%	−3.8%	−1.2%
Return on assets	—	1.9%	0.7%	2.3%	1.4%	3.0%	2.0%	2.6%	8.7%	5.6%	3.2%	5.6%	1.0%	4.1%	−0.7%	3.5%	−0.8%	−0.2%
Asset turnover	—	0.28	0.25	0.33	0.27	0.32	0.30	0.33	0.29	0.29	0.38	0.33	0.26	0.33	0.30	0.34	0.29	0.30
Current ratio	—	1.45	1.60	2.02	2.07	2.10	3.26	4.23	5.08	5.82	2.73	5.11	2.51	2.10	1.18	1.03	1.27	0.95
Debt to equity	0.0%	638.8%	680.7%	580.1%	484.4%	571.9%	286.9%	365.1%	187.1%	216.5%	256.8%	230.2%	389.0%	308.1%	315.1%	249.2%	269.6%	275.7%
Interest cover (operating income ÷ interest)	0.6x	1.5x	1.2x	2.6x	1.6x	2.2x	1.9x	2.4x	3.1x	3.6x	2.1x	3.9x	1.9x	2.8x	0.9x	1.8x	0.8x	0.9x
Effective tax rate	—	36.7%	33.4%	40.6%	41.8%	39.8%	40.2%	41.1%	−35.8%	26.7%	29.8%	24.6%	46.4%	25.9%	—	23.8%	—	—
Capital spending as % of revenue	6.6%	5.6%	7.9%	6.1%	6.9%	6.3%	4.1%	5.4%	4.0%	6.5%	5.2%	4.6%	8.6%	11.9%	10.6%	3.9%	3.5%	3.3%
Free cash flow ÷ net income	—	80.9%	153.8%	230.5%	197.9%	212.2%	209.9%	267.3%	55.3%	119.9%	153.6%	132.2%	103.3%	86.4%	—	162.1%	—	—
Dividends ÷ net income	—	64.3%	73.0%	—	—	0.0%	0.0%	0.0%	0.0%	—	0.0%	0.0%	34.4%	6.6%	—	8.5%	—	—
Dividends and buybacks ÷ free cash flow	—	79.5%	47.5%	—	—	0.0%	0.0%	1.2%	2.8%	7.5%	11.6%	13.8%	65.6%	20.4%	10.0%	5.3%	18.2%	23.3%

US$ thousands unless shown otherwise. Fiscal quarters.

Gray Media, Inc: financial ratios, quarterly
Quarter	2024 Q3Sept 2024	2024 Q4Dec 2024	2025 Q1Mar 2025	2025 Q2Jun 2025	2025 Q3Sept 2025	2025 Q4Dec 2025	2026 Q1Mar 2026	2026 Q2Jun 2026
Operating margin	26.3%	31.1%	11.8%	10.6%	13.6%	14.6%	10.5%	16.2%
Net margin	10.1%	16.2%	−1.2%	−7.3%	−1.3%	−1.3%	−2.6%	1.7%
Free-cash-flow margin	27.1%	31.4%	15.0%	0.8%	−1.5%	8.7%	−2.3%	12.6%
Current ratio	1.13	1.03	0.91	0.87	0.93	1.27	1.20	0.95
Debt to equity	276.7%	246.2%	248.8%	256.3%	260.0%	266.5%	271.9%	272.9%

Returns use average equity or assets over the year. Return on equity is left blank when equity is negative or so small that the ratio says nothing (above ±200%); interest cover is left blank above 200 times. Price-based ratios such as P/E are on the valuation page.

Financial health

1 of 7 checks passed · June 30, 2026

What it owns · $10.4bn

Short-term assets $492mLonger-term assets $9.9bn

What it owes, and who funded it · $9.8bn

Short-term liabilities $517mLonger-term liabilities $7.2bnShareholders' equity $2.1bn

Short-term assets cover short-term liabilities $492m of assets due within a year against $517m of liabilities due within a year.
Short-term assets cover long-term liabilities $492m short-term assets against $7.2bn of longer-dated liabilities.
More cash than debt $176m of cash against $5.8bn of debt.
Debt below 40% of shareholders' equity Debt is 273% of equity.
Debt burden no higher than five years ago Debt to equity moved from 384% to 273% over five years.
A year's operating cash flow covers at least 20% of debt $250m of operating cash flow against $5.8bn of debt.
Operating profit covers interest at least five times over Operating income of $435m against $473m of interest.

From Gray Media, Inc's latest balance sheet as filed. Checks are fixed, documented rules (methodology), counted only where the company reports the figures — a dot means the filing doesn't break the item out. Descriptions of reported data, not advice.

Moat

58 /100

Moderate moat

How hard Gray Media's competitive advantage looks for rivals to wear away, judged from 10 years of its own filings: returns on capital, pricing power, profit durability, cash conversion and discipline.

Returns on capital 1 / 20

Net income has been a median 2.5% of total assets over 10 years.
Durability 16 / 20

Operating margin has been a median 21.6%; its worst year was 13.8%.
Cash conversion 18 / 20

Free cash flow was positive in 10 of 10 years, at a median 15.3% of revenue.
Discipline 16 / 20

The diluted share count rose 2.6% over five years; stock-based pay has been a median 0.6% of revenue.

AI disruption exposure: Medium. In this industry, AI could change how the product is made or sold, without replacing the core asset. The score above includes a 5-point deduction for that exposure (63 before it).

A rules-based reading of reported figures, not a forecast and not investment advice. How the score is built: methodology.

Compare with peers

Head to head: GTN vs SBGI GTN vs IHRT AMCX vs GTN GTN vs SSP

More: Broadcasting stocks compared, Communication Services sector, rankings of US companies

Figures from Gray Media, Inc's SEC filings (10-K and 10-Q), retrieved October 26, 2026. How we read and check them: methodology and data sources. Not investment advice. Back to Gray Media, Inc.