VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
GTN
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
GTNGray Media, Inc.
$3.90$362M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksGTNBalance Sheet

Gray Media, Inc. (GTN) Balance Sheet

30Y historyFree accessUpdated daily

The company's financial position appears vulnerable, characterized by a substantial $5.8 billion debt load and a debt-to-equity ratio of 2.10 as of 2026Q1.

GTN Balance Sheet

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Total Current Assets523M656M541M468M857M963M1.3B672M872.75M666.76M536.31M285.45M168.3M130.59M96.38M79.36M84.69M86.78M101.81M98.01M80.16M81.18M119.91M78.03M78.87M204.7M39.6M39.6M31.6M28.7M23.5M
Cash & Short-Term Investments259M368M135M21M61M189M773M212M666.98M462.4M325.19M97.32M30.77M13.48M11.07M5.19M5.43M16M32.03M19.52M4.74M9.31M50.57M11.95M12.91M557.52K2.21M1.8M1.9M2.4M1.1M
Cash Only259M368M135M21M61M189M773M212M666.98M462.4M325.19M97.32M30.77M13.48M11.07M5.19M5.43M16M30.65M15.34M4.74M9.31M50.57M11.95M12.91M557.52K2.21M1.8M1.9M2.4M1.1M
Short-Term Investments0000000000000000001.38M4.18M00000000000
Accounts Receivable179M211M343M363M672M645M446M411M184M171.23M146.81M121.47M106.69M70.05M62.47M62.09M64.49M57.18M54.69M63.07M62.06M60.08M52.37M55.22M54.77M29.72M30.32M30.3M22.9M19.5M17.4M
Days Sales Outstanding24.3524.8834.3640.3866.7297.5768.3770.761.9570.865.9574.2276.6473.8356.3373.7868.0277.1961.0174.9268.283.8455.1668.23100.6469.3964.6476.864.8468.7780.09
Inventory11M00000007.31M14.66M13.73M10.51M21.08M015.38M4.72M4.96M3.38M5M4.93M600K1.09M1.1M1.52M1.18M763.43K1.47M1.1M1.2M800K600K
Days Inventory Outstanding21.19-------4.479.610.5510.2526.9-26.458.879.226.599.149.021.142.462.043.033.62.685.14.585.664.764.53
Other Current Assets31M42M38M66M81M89M85M25M15M28.45M28.38M60.2M28.62M41.77M20.01M10.12M12.38M11.82M11.92M11.94M13.36M11.79M17.97M9.35M10.01M173.66M5.59M6.4M5.6M6M4.4M
Total Non-Current Assets9.8B9.78B10B10.17B10.29B10.14B6.34B6.3B3.34B2.59B2.25B1.86B1.7B1.2B1.15B1.15B1.16B1.16B1.18B1.53B1.55B1.44B1.25B1.25B1.22B589.63M597.17M618.6M437.4M316.4M275.2M
Property, Plant & Equipment1.57B1.57B1.65B1.68B1.54B1.24B794M775M363.14M350.66M326.09M234.47M221.81M143.62M135.14M137.1M137.15M148.09M162.9M173.04M187.12M162.76M142.21M133.96M128.23M63.42M72.6M80.4M51.8M42.1M35.8M
Fixed Asset Turnover2.60x1.97x2.21x1.96x2.39x1.95x3.00x2.74x2.99x2.52x2.49x2.55x2.29x2.41x3.00x2.24x2.52x1.83x2.01x1.78x1.77x1.61x2.44x2.20x1.55x2.47x2.36x1.79x2.49x2.46x2.22x
Goodwill2.65B2.64B2.64B2.64B2.66B2.65B1.46B1.45B612.42M611.1M485.32M423.24M374.39M184.41M170.52M170.52M170.52M170.52M170.52M269.12M269.54M000173.34M72.03M00000
Intangible Assets5.5B5.47B5.6B5.74B5.97B6.13B3.97B4.03B1.58B1.6B1.4B1.17B1.07B841.63M819.83M819.69M819.82M820.3M820.87M1.06B1.06B1.25B1.08B157.66M887.53M425.29M511.62M526.4M376M263.4M228.7M
Long-Term Investments183M37M66M85M105M117M72M17M16.6M16.6M16.6M13.6M13.6M13.6M13.6M13.6M13.6M13.6M13.6M14M14M15M-242.99M-217.67M-174.76M000000
Other Non-Current Assets49M64M46M33M19M16M39M29M743.24M-17.52M-351.38M-333.06M-270.58M3.29M-170.12M-144.12M-141.41M4.85M-135.41M-252.72M-267.64M-236.71M27.92M955.67M28.75M28.91M12.96M11.8M9.6M10.9M10.7M
Total Assets10.32B10.44B10.54B10.64B11.15B11.11B7.64B6.97B4.21B3.26B2.78B2.14B1.87B1.33B1.25B1.23B1.24B1.25B1.28B1.63B1.63B1.53B1.37B1.33B1.3B794.34M636.77M658.2M469M345.1M298.7M
Asset Turnover0.30x0.30x0.35x0.31x0.33x0.22x0.31x0.30x0.26x0.27x0.29x0.28x0.27x0.26x0.32x0.25x0.28x0.22x0.26x0.19x0.20x0.17x0.25x0.22x0.15x0.20x0.27x0.22x0.27x0.30x0.27x
Asset Growth %-7.68%-0.97%-0.92%-4.59%0.4%45.34%9.62%65.47%29.21%17.16%29.87%14.51%40.25%6.77%1.28%-0.67%-0.28%-2.54%-21.38%-0.14%6.77%11.04%3.63%2.21%63.25%24.74%-3.26%40.34%35.9%15.53%281.97%
Total Current Liabilities437M516M527M395M409M384M255M246M150.4M131.31M119.41M87.59M80.02M63.09M47.72M49.54M58.55M75.07M82.16M76.14M63.8M54.78M53.89M44.71M46.09M186.38M26.41M29.2M21.4M18.6M23.9M
Accounts Payable130M144M75M23M55M59M10M11M8.4M7.84M5.26M4.53M4.61M2.26M2.38M2.04M5.61M6.05M11.52M7.98M7.85M4.8M3.28M8.13M6.04M7.63M4.45M4.3M2.5M3.3M6M
Days Payables Outstanding220.18505.3811.413.528.9313.382.622.875.145.144.044.425.893.794.093.8410.4311.7721.0614.5814.9610.836.0716.218.4826.7815.4317.9211.7919.6545.34
Short-Term Debt10M2M20M15M15M15M0006.42M000224K04.82M4.82M8.08M8.09M9.25M4.5M3.58M3.82M9.1M10.36M155.26M3.81M4.2M3.5M400K100K
Deferred Revenue (Current)96M20M29M23M24M14M22M9M3.7M4M4.71M3.51M7.49M2.52M3.22M3.47M4.2M6.24M10.36M5.49M3.79M697K2.39M3.02M3.79M2.78M00000
Other Current Liabilities189M121M129M130M127M134M78M95M89.19M74.15M75.16M49.82M40.87M39.77M30.37M24.79M27.75M40.82M38.22M38.04M18.86M25.82M33.13M16.08M21.5M11.24M18.15M20.7M15.4M14.9M17.8M
Current Ratio1.20x1.27x1.03x1.18x2.10x2.51x5.11x2.73x5.80x5.08x4.49x3.26x2.10x2.07x2.02x1.60x1.45x1.16x1.24x1.29x1.26x1.48x2.22x1.75x1.71x1.10x1.50x1.36x1.48x1.54x0.98x
Quick Ratio1.17x1.27x1.03x1.18x2.10x2.51x5.11x2.73x5.75x4.97x4.38x3.14x1.84x2.07x1.70x1.51x1.36x1.11x1.18x1.22x1.25x1.46x2.20x1.71x1.69x1.09x1.44x1.32x1.42x1.50x0.96x
Cash Conversion Cycle-174.64-------61.2875.2772.4780.0697.65-78.6878.8166.8172.0149.0969.3554.3875.4851.1355.0685.7645.2954.3163.4758.7153.8839.28
Total Non-Current Liabilities7.12B7.12B7.08B7.62B7.98B8.32B4.99B4.61B2.88B2.14B2.17B1.63B1.58B1.1B1.06B1.06B1.05B1.08B1.08B1.21B1.18B1.09B941.34M917.84M881.21M465.76M454.4M460.8M320.9M234.2M179.6M
Long-Term Debt5.75B5.74B5.6B6.14B6.44B6.74B3.97B3.7B2.55B1.83B1.76B1.22B1.24B842.65M832.87M827.41M821.88M783.73M792.29M915.75M847.15M788.93M652.08M656.79M658.46M396.18M374.69M381.4M270.2M226.7M173.2M
Capital Lease Obligations239M59M62M69M68M63M51M45M000000000000039.09M000000000
Deferred Tax Liabilities5.22B1.3B1.35B1.36B1.45B1.47B885M810M284.89M261.69M373.84M351.55M292.68M225.41M184.44M157.83M157.93M142.2M143.97M262.78M282.54M253.34M242.99M217.67M174.76M66.79M72.94M75.4M44.1M1.2M0
Other Non-Current Liabilities16M18M72M51M15M43M75M60M326.64M305.64M414.32M39.19M46.29M29.27M40.38M75.19M72.78M148.48M139.42M29.55M50.82M5.72M251.25M4.11M8.8M2.79M6.78M4M6.6M6.3M6.4M
Total Liabilities7.56B7.63B7.61B8.02B8.39B8.7B5.24B4.86B3.03B2.27B2.29B1.71B1.66B1.16B1.11B1.11B1.11B1.15B1.16B1.29B1.25B1.14B995.23M962.55M927.3M652.14M480.81M490M342.3M252.8M203.5M
Total Debt5.81B5.81B5.69B6.24B6.53B6.83B4.03B3.75B2.55B1.84B1.76B1.24B1.24B842.87M832.87M832.23M826.7M791.81M800.38M925M851.65M793.47M655.9M665.89M668.82M551.44M378.49M385.6M273.7M227.1M173.3M
Net Debt5.55B5.45B5.56B6.22B6.47B6.64B3.26B3.54B1.88B1.38B1.43B1.14B1.21B829.4M821.8M827.04M821.27M775.81M769.73M909.66M846.91M784.15M605.34M653.95M655.9M550.89M376.28M383.8M271.8M224.7M172.2M
Debt / Equity2.10x2.07x1.94x2.38x2.36x2.84x1.68x1.77x2.15x1.85x3.56x2.88x5.72x4.84x5.79x6.77x6.39x8.46x6.83x2.74x2.24x2.08x1.73x1.84x1.81x3.88x2.43x2.29x2.16x2.46x1.82x
Debt / EBITDA5.80x9.24x5.08x8.64x4.93x11.34x4.23x5.57x5.50x4.99x5.92x6.55x6.43x7.78x4.71x8.19x5.99x8.66x-8.40x5.99x7.80x4.33x5.77x8.37x9.89x5.47x7.29x5.65x5.72x6.23x
Net Debt / EBITDA5.54x8.66x4.96x8.61x4.88x11.03x3.42x5.25x4.06x3.73x4.83x6.03x6.27x7.66x4.65x8.14x5.95x8.49x-8.26x5.96x7.71x4.00x5.66x8.21x9.88x5.44x7.26x5.62x5.66x6.19x
Interest Coverage1.46x0.76x2.01x0.81x2.82x1.82x3.85x2.12x3.70x3.03x2.09x1.88x2.33x1.61x1.80x1.22x1.70x0.50x-4.79x0.47x1.32x1.31x2.39x1.44x1.57x0.50x0.78x0.73x0.98x0.94x1.44x
Total Equity2.76B2.81B2.93B2.62B2.77B2.41B2.4B2.11B1.19B992.9M492.86M429.27M216.19M174.01M143.94M122.95M129.41M93.62M117.11M337.85M379.75M381M378.24M362.77M369.42M142.2M155.96M168.2M126.7M92.3M95.2M
Equity Growth %-3.55%-4.36%11.9%-5.24%14.91%0.17%13.67%78.07%19.57%101.46%14.81%98.56%24.24%20.89%17.07%-4.99%38.23%-20.06%-65.34%-11.04%-0.33%0.73%4.26%-1.8%159.8%-8.83%-7.28%32.75%37.27%-3.05%957.78%
Book Value per Share28.4828.9230.5528.4929.7425.3424.7721.1413.3713.456.776.223.703.002.512.152.381.932.427.077.847.837.547.1816.519.1110.0613.1010.217.7911.33
Total Shareholders' Equity2.76B2.81B2.93B2.62B2.77B2.41B2.4B2.11B1.19B992.9M492.86M429.27M216.19M174.01M143.94M122.95M129.41M93.62M117.11M337.85M379.75M381M378.24M362.77M369.42M142.2M155.96M168.2M126.7M92.3M95.2M
Common Stock1.28B1.28B1.25B1.22B1.2B1.17B1.14B1.12B933.82M927.16M679.9M674.77M503.41M498.38M496.09M479.87M479.7M453.82M452.29M448.46M443.7M456.81M413.2M407.68M405.94M137.81M127.17M127.1M000
Retained Earnings1.16B1.21B1.38B1.08B1.24B869M862M504M372.5M161.69M-101.36M-163.64M-202.94M-251M-269.29M-293.32M-295.12M-303.7M-263.53M-50.56M-20.03M-22.66M11.67M-17.5M-28.18M8.09M28.79M37.4M45.7M6.6M10.5M
Treasury Stock-332M-323M-317M-314M-309M-251M-214M-133M-97.75M-73.79M-68.03M-64.58M-63.47M-62.96M-62.7M-62.51M-62.51M-62.51M-62.51M-62.33M-56.81M-51.16M-44.16M-25.92M-8.34M-8.34M-8.61M-9.7M000
Accumulated OCI-4M-4M-30M-23M-12M-27M-39M-31M-21.38M-22.16M-17.64M-17.28M-20.81M-10.41M-20.17M-16.4M-7.99M-9.31M-24.46M-13.05M-2.43M-1.99M-2.47M-1.48M-86.13M-71.41M-55.73M-39.4M-28.5M-23.6M-18.2M
Minority Interest0000000000000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowDeteriorating
Top Statement Risk

High Leverage and Liquidity

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Leverage Burden Limits Financial Flexibility

As reported in recent financial statements, Gray Media maintains a substantial debt load of $5.8 billion as of 2026Q1, which, when viewed alongside persistent net losses, suggests that the company's capital structure remains heavily reliant on external financing rather than internally generated cash flow.

The company's debt-to-equity ratio, while fluctuating, remains elevated, indicating that the firm is highly sensitive to interest rate environments and refinancing risks. Investors should monitor whether the current debt levels constrain the company's ability to invest in necessary technological upgrades or pivot its business model effectively.

Tight Liquidity Buffers Warrants Caution

Based on the 2026Q1 balance sheet, Gray Media's cash position of $259 million against a current ratio of 1.20 suggests a narrow margin of safety, particularly given the company's history of erratic working capital swings and significant debt-servicing obligations that require consistent, reliable cash inflows.

The liquidity profile appears strained, as the company's cash reserves have shown significant volatility over the last ten quarters, dropping as low as $21 million in 2023Q4. This lack of a robust cash buffer may force management to prioritize debt repayment over strategic growth initiatives during periods of cyclical revenue contraction.

Intangible Concentration Risks Asset Quality

According to quarterly filings, goodwill accounts for approximately $2.7 billion of the company's $10.3 billion in total assets, indicating that a significant portion of the balance sheet is tied to historical acquisitions rather than tangible, income-generating property, plant, and equipment.

The reliance on goodwill suggests that the asset base is highly sensitive to impairment charges if the underlying broadcast markets underperform expectations. The absence of reported PPE in certain quarters further complicates the assessment of the company's physical infrastructure value and its long-term operational durability.

Retained Earnings Stability Remains Fragile

As disclosed in recent financial reports, Gray Media's equity base of $2.8 billion has remained largely stagnant over the last ten quarters, reflecting a lack of meaningful capital accumulation through retained earnings despite the company's ongoing efforts to consolidate its position in the broadcasting industry.

The stagnation in equity suggests that the company is struggling to generate organic growth that translates into shareholder value. Investors should consider whether the current dividend policy is sustainable given the persistent net losses and the need to preserve capital for debt reduction.

Hidden Risks in Capital Structure

Based on an analysis of the provided figures, the reported debt-to-equity ratio of 2.10 appears to mask the underlying solvency risk, as the company's total liabilities of $7.6 billion significantly outweigh its equity, suggesting that the firm's financial health is more precarious than headline metrics might imply.

The discrepancy between the company's massive debt load and its relatively small equity base warrants further investigation into potential off-balance-sheet obligations or restrictive covenants. This capital structure may limit management's strategic options and increase the risk of dilution if the company is forced to raise equity to address its leverage.

GTN — Frequently Asked Questions

Quick answers to the most common questions about buying GTN stock.

What are the total assets of Gray Media, Inc. (GTN)?

As of 2025, Gray Media, Inc. (GTN) had total assets of $10.44B including $656.0M in current assets.

How much debt does Gray Media, Inc. (GTN) have?

Gray Media, Inc. (GTN) carries total debt of $5.81B, offset by $368.0M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.

What is the book value or shareholders' equity of Gray Media, Inc.?

Gray Media, Inc. (GTN) has total shareholders' equity (book value) of $2.81B ($28.92 book value per share). Book value represents the net worth of the company belonging to common stock holders.

What is Gray Media, Inc.'s current ratio and liquidity?

Gray Media, Inc. (GTN) reported a current ratio of 1.27x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.