image
Gray Television, Inc. GTN-A
Communication Services - Broadcasting - NYSE - US
Watchlist
$ 8.31
20.8 %
$ 738 M
Market Cap
4.03
P/E
INCOME STATEMENT
3.28 B REVENUE
-10.75%
Growth Rates
1Year -10.75%
3Years 11.28%
5Years 24.79%
7Years 22.07%
10Years 25.21%
383 M OPERATING INCOME
-61.31%
Growth Rates
1Year -61.31%
3Years -20.14%
5Years -0.30%
7Years 7.28%
10Years 16.40%
-76 M NET INCOME
-16.70%
Growth Rates
1Year -16.70%
3Years -5.83%
5Years -6.35%
7Years -12.07%
10Years -17.82%
EFFICIENCY
Earnings Waterfall Gray Television, Inc.
image
Revenue 3.28 B
Cost Of Revenue 2.72 B
Gross Profit 560 M
Operating Expenses 516 M
Operating Income 383 M
Other Expenses 459 M
Net Income -76 M

Income Statement

Millions
Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998 Dec-1997 Dec-1996 Dec-1995 Dec-1994 Dec-1993 Jun-1993 Jun-1991
REVENUE
Revenue 3 281.0 3 676.0 2 413.0 2 381.0 2 122.0 1 084.1 882.7 812.5 597.4 508.1 346.3 404.8 307.1 346.1 270.4 327.2 307.3 332.1 261.6 346.6 295.4 198.6 156.3 171.2 144.0 128.9 103.5 79.3 58.6 36.5 13.1 27.5 27.5
GROSS PROFIT
Cost Of Revenue 2 721.0 2 248.0 1 610.0 1 392.0 1 399.0 596.4 557.1 475.1 374.2 286.0 217.4 212.3 194.2 196.4 187.6 199.6 199.7 191.5 161.9 197.0 183.3 119.4 104.0 105.3 87.6 77.4 61.3 48.3 41.5 24.9 8.9 12.9 11.2
Gross Profit 560.0 1 428.0 803.0 989.0 723.0 487.7 325.6 337.3 223.2 222.1 128.9 192.5 112.9 149.7 82.8 127.6 107.6 140.6 99.6 149.6 112.1 79.3 52.3 65.9 56.4 51.5 42.2 31.0 17.1 11.6 4.2 14.6 16.3
OPERATING INCOME
Operating Expenses 516.0 438.0 309.0 266.0 299.0 115.4 108.6 102.9 83.0 67.7 44.2 39.1 40.5 42.7 47.3 725.2 54.2 52.6 38.8 36.4 37.3 23.3 34.4 34.8 34.5 26.6 21.6 14.1 7.9 5.3 2.0 13.4 12.1
Selling, General and Administrative Expenses 112.0 102.0 88.0 65.0 104.0 40.9 31.5 40.3 34.3 29.2 19.8 15.9 14.2 13.5 14.2 14.1 15.1 15.1 11.5 11.7 8.5 5.6 3.6 3.6 3.5 3.1 2.5 3.2 2.3 1.9 0.9 11.5 9.9
Research and Development Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Operating Income 383.0 990.0 381.0 752.0 478.0 388.8 291.2 234.1 140.1 153.8 83.9 153.4 75.3 107.0 43.1 (258.9) 53.4 88.0 60.9 113.2 74.8 55.9 17.9 31.1 21.9 24.9 20.6 16.9 9.2 6.3 2.2 1.2 4.2
PRE-TAX INCOME
Interest Income Expense 440.0 354.0 205.0 191.0 227.0 106.6 95.3 97.2 74.4 68.9 52.4 59.4 61.8 70.0 69.1 54.1 67.2 66.8 46.5 42.0 43.3 35.7 35.8 40.0 30.2 25.5 21.8 11.7 5.4 1.9 0.4 1.6 100 K
Total Other Income (465.0) (376.0) (213.0) (208.0) (223.0) (101.3) (96.7) (128.6) (74.3) (74.0) (52.4) (106.1) (61.8) (70.3) (77.4) (54.1) (89.1) (66.5) (52.5) (28.2) (31.2) (34.5) (37.2) (39.2) (30.5) 44.9 (21.8) (6.8) (7.7) (1.7) (0.4) 2.0 (1.2)
Pre-Tax Income (82.0) 614.0 168.0 544.0 255.0 287.6 193.3 105.7 65.7 79.8 31.4 47.3 13.6 36.6 (34.3) (313.0) (35.7) 21.5 8.3 72.2 31.4 21.4 (19.3) (8.1) (8.6) 69.8 (1.2) 10.1 1.5 4.6 1.8 1.2 5.2
NET INCOME
Tax Provision (6.0) 159.0 78.0 134.0 76.0 76.8 (68.7) 43.4 26.4 31.7 13.1 19.2 4.5 13.4 (11.3) (111.0) (12.5) 9.8 3.7 28.0 17.3 7.8 (6.0) (1.9) (2.3) 28.1 0.2 4.4 0.6 1.8 0.7 0.4 2.0
Net Income (76.0) 455.0 90.0 410.0 179.0 210.8 262.0 62.3 39.3 48.1 18.3 28.1 9.0 23.2 (23.0) (202.0) (23.2) 11.7 3.4 44.3 14.0 (27.9) (13.3) (6.2) (6.3) 41.7 (1.4) 2.5 0.9 2.8 1.1 (0.4) 3.2
EPS 1.39 4.38 0.4 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