To the full analysis
Gray Media stock: growth
GTNGray Media reported $3.1B in revenue for fiscal 2025, down 15.1% on the prior year, up 5.4% a year on average over up to five years.
Daily figure as of 13 Nov 2026
Revenue (Annual rate)
12.5%
per year from 2006 to 2025, per share 8.4%
Earnings (Annual rate)
no data
Free cash flow (Annual rate)
8.5%
per year from 2006 to 2025, per share 4.6%
Growth per year by period
What reaches shareholders is growth per share: buybacks lift it, new shares dilute it.
| since 2020 | since 2015 | since 2006 | |
|---|---|---|---|
| Revenue | 5.4% | 17.9% | 12.5% |
| Revenue per share | 5.2% | 13.8% | 8.4% |
| Earnings | no data | no data | no data |
| Earnings per share | no data | no data | no data |
| Free cash flow | −19.7% | 8.3% | 8.5% |
| Free cash flow per share | −19.9% | 4.6% | 4.6% |
Fiscal years at a glance
How revenue and earnings grow
- Revenue
- Earnings
- Free cash flow
Figures as a table
| Year | Revenue | Earnings | Free cash flow |
|---|---|---|---|
| 2006 | $332.14M | $11.71M | $38.72M |
| 2007 | $307.29M | −$23.15M | $3.53M |
| 2008 | $327.18M | −$202.02M | $57.39M |
| 2009 | $270.37M | −$23.05M | $1.15M |
| 2010 | $346.06M | $23.16M | $18.73M |
| 2011 | $307.13M | $9.04M | $13.9M |
| 2012 | $404.83M | $28.13M | $64.85M |
| 2013 | $346.3M | $18.29M | $36.19M |
| 2014 | $508.13M | $48.06M | $102M |
| 2015 | $597.36M | $39.3M | $81.39M |
| 2016 | $812.47M | $62.27M | $163.03M |
| 2017 | $882.73M | $261.95M | $145.5M |
| 2018 | $1.08B | $210.8M | $253.34M |
| 2019 | $2.12B | $179M | $275M |
| 2020 | $2.38B | $410M | $542M |
| 2021 | $2.41B | $90M | $93M |
| 2022 | $3.68B | $455M | $393M |
| 2023 | $3.28B | −$76M | $300M |
| 2024 | $3.64B | $375M | $608M |
| 2025 | $3.1B | −$85M | $181M |
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Neutral since 7 Nov 2026, previously Weak
- Valuation signal Fairly valued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.