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
GTNGray Media, Inc.
$3.80$353M
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
← 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
HomeStocksGTNCash Flow

Gray Media, Inc. (GTN) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow volatility is pronounced, evidenced by a swing from a $328.0 million inflow in 2024Q4 to a $18.0 million deficit in 2026Q1.

GTN Cash Flow Statement

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
Cash from Operations158M289M751M648M829M300M652M385M323.32M180.01M206.63M105.61M134.22M60.24M89.37M38.17M38.13M18.9M73.67M28.36M79.86M50.48M102.74M62.32M27.17M20.47M22.76M20.8M20.1M9.7M12.1M
Operating CF Margin %-9.34%20.61%19.75%22.55%12.43%27.38%18.14%29.82%20.39%25.43%17.68%26.41%17.4%22.08%12.43%11.02%6.99%22.52%9.23%24.04%19.3%29.64%21.1%13.68%13.09%13.3%14.44%15.59%9.37%15.26%
Operating CF Growth %-191.87%-61.52%15.9%-21.83%176.33%-53.99%69.35%19.08%79.61%-12.88%95.65%-21.31%122.81%-32.6%134.12%0.12%101.69%-74.34%159.78%-64.49%58.19%-50.86%64.86%129.33%32.73%-10.07%9.45%3.48%107.22%-19.83%59.21%
Net Income-96M-85M375M-76M455M90M410M179M210.8M261.95M62.27M39.3M48.06M18.29M28.13M9.04M23.16M-23.05M-202.02M-23.15M11.71M3.36M44.28M14.02M-27.89M-13.32M-6.21M-6.3M41.7M-1.4M5.7M
Depreciation & Amortization266M237M297M376M384M259M239M234M95.87M98.08M81.52M63.65M51.42M35.8M34.29M39.79M46.52M48.3M51.42M56.79M54.12M40.8M38.11M40.72M24M37.88M38.05M31M23.5M19.1M10.9M
Stock-Based Compensation15M22M22M30M31M22M22M20M6.66M8.3M5.13M4.04M5.04M2M904K-938K-758K00-300K1.32M2.41M3.08M561K3.45M000000
Deferred Taxes-40M-56M-9M-91M-20M-22M75M55M22.93M-77.33M41.39M25.77M30.94M13.16M19.23M5.08M13.91M-11.22M-110.99M-13.82M8.98M5.72M25.47M16.2M1.2M-6.15M-2.45M-2.7M26.8M1.3M0
Other Non-Cash Items53M80M-114M84M-18M1M-33M-79M-37.06M-91.73M15.82M-14.73M-8.05M-5.93M2.15M-12.53M-31.71M5.12M-11.94M5.97M-10.96M-720K-11.93M-7.77M30.82M-3.08M-5.56M100K-74.3M-100K-9.6M
Working Capital Changes-40M91M180M325M-3M-50M-61M-24M24.11M-19.26M508K-12.42M6.82M-3.09M4.67M-2.27M-13M-2.7M8.22M2.87M14.69M-1.09M3.72M-1.43M-4.41M5.14M-1.06M3.4M2.4M-5.9M5.1M
Change in Receivables11M132M13M334M-30M-70M-35M22M-12.36M-23.74M-6.11M-14.79M-17.44M-7.39M-389K2.4M-7.31M-2.48M8.38M-2.09M397K-2.18M-1.75M-628K-1.73M000000
Change in Inventory0000000031.58M4.97M4.1M2.95M11.85M-2.21M6.74M-518K-4.28M4.48M-4.04M3.31M-1.49M169K420K-343K-415K708.95K-139.44K0-300K-100K300K
Change in Payables-20M-10M52M-32M-5M22M-1M-1M563K2.12M518K-141K2.2M133K274K-3.67M-438K-4.24M2.16M2.08M1.09M1.36M893K-3.66M890K000000
Cash from Investing-125M-63M-28M-291M-503M-3.53B-211M-2.66B-47.38M-349.8M-479.33M-206.38M-501.89M-60.53M-23.31M-21.87M-19.51M-17.53M-16.34M-25.66M-129.31M-245.93M-37.55M-33M-400.94M-189.81M-8.28M-126.8M-55.3M-57.5M-214.4M
Capital Expenditures-112M-108M-143M-348M-436M-207M-110M-110M-69.97M-34.52M-43.6M-24.22M-32.22M-24.05M-24.52M-24.27M-19.39M-17.76M-16.29M-24.83M-41.14M-37.16M-36.3M-22.31M-14.97M-11.24M-5.7M-126.4M-131.8M-10.4M-3.4M
CapEx % of Revenue3.64%3.49%3.92%10.61%11.86%8.58%4.62%5.18%6.45%3.91%5.37%4.05%6.34%6.95%6.06%7.9%5.6%6.57%4.98%8.08%12.39%14.21%10.47%7.55%7.54%7.19%3.33%87.78%102.25%10.05%4.29%
Acquisitions-67M013M-14M-74M-3.34B-139M-2.58B7.91M-406.29M-438.71M-185.13M-461.19M-36.62M0-587K000-1.1M-88.13M-208.25M-1.02M-819K-554.21M-9.75M00000
Investments-------------------------------
Other Investing21M26M-1M71M7M14M38M38M14.68M91.01M2.98M2.97M-8.49M149K1.22M2.99M-111K225K-51K276K-40K-514K-234K-9.87M168.24M-168.82M-2.57M-400K76.5M-47.1M-211M
Cash from Financing16M7M-609M-397M-454M2.65B120M1.06B680.61M306.99M500.57M167.32M384.96M2.7M-60.19M-16.55M-29.19M-16.02M-42.02M7.9M44.87M154.19M-26.57M-30.29M386.12M167.68M-14.06M105.8M34.7M49.1M202.9M
Debt Issued (Net)138M97M-474M-310M-315M2.8B275M1.19B710M79M528.5M0394.38M9.92M-494K4.18M33.99M-8.57M-124.62M74M59.02M129.27M-142K-2.49M102.14M176.56M-6.81M111M43.5M52.7M129.1M
Equity Issued (Net)00-4M0-50M-30M-75M-71M-19.61M235M-2M167.31M0280K-25.92M-13.38M-35.17M091.42M-42.14M-7.4M-4.56M-16.45M-19.44M297.79M723.81K-5.02M-300K-6.2M-1.7M74.1M
Dividends Paid-86M-85M-84M-82M-82M-83M-52M-39M000000-16.73M-6.6M-14.89M0-8.82M-7.71M-6.76M-14.89M-9.16M-7.21M-4.35M-1.87M-2.15M-2.3M-1.6M-1.4M-400K
Share Repurchases00-4M0-50M-30M-75M-32M-19.61M-4M-2M000-25.92M-13.38M-60.69M0-185K-43.41M-7.4M-7M-22.81M-22.51M-6K0-5.14M-300K-8.2M-3.5M-2.7M
Other Financing-36M-5M-47M-5M-7M-37M-28M-15M-9.79M-7.01M-29.38M4K-9.41M-7.5M-17.04M-741K-13.11M-7.45M0-16.25M044.37M-819K-1.15M-9.46M-7.73M-83.52K-2.6M-1M-500K100K
Net Change in Cash49M233M114M-40M-128M-584M561M-1.21B956.54M137.21M227.87M66.55M17.29M2.41M5.88M-241K-10.57M-14.65M15.31M10.6M-4.57M-41.25M38.62M-968K12.36M-1.66M427.39K-100K-500K1.3M600K
Free Cash Flow46M181M608M300M393M93M542M275M253.34M145.5M163.03M81.39M102M36.19M64.85M13.9M18.73M1.15M57.39M3.53M38.72M13.32M66.44M40.01M12.2M9.23M17.06M-105.6M-111.7M-700K8.7M
FCF Margin %1.49%5.85%16.68%9.14%10.69%3.85%22.76%12.96%23.37%16.48%20.07%13.63%20.07%10.45%16.02%4.53%5.41%0.42%17.54%1.15%11.66%5.09%19.17%13.55%6.14%5.9%9.97%-73.33%-86.66%-0.68%10.97%
FCF Growth %-93.34%-70.23%102.67%-23.66%322.58%-82.84%97.09%8.55%74.12%-10.75%100.3%-20.21%181.89%-44.2%366.57%-25.8%1533.04%-98%1527.51%-90.89%190.68%-79.95%66.06%227.88%32.21%-45.9%116.16%5.46%-15857.14%-108.05%102.33%
FCF per Share0.471.876.333.264.230.985.592.752.851.972.241.181.750.621.130.240.340.021.190.070.800.271.320.790.550.591.10-8.23-9.00-0.061.04
FCF Conversion (FCF/Net Income)-0.48x-3.40x2.00x-8.53x1.82x3.33x1.59x2.15x1.53x0.69x3.32x2.69x2.79x3.29x3.18x4.23x1.65x-0.82x-0.36x-1.23x6.82x15.02x2.32x4.44x-0.97x-1.54x-3.66x-3.30x0.48x-6.93x4.84x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowDeteriorating
Top Statement Risk

Cyclical Cash Flow Volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Disconnect Remains Persistent

As reported in recent financial statements, Gray Media's operating cash flow frequently diverges from net income, with the OCF/NI ratio reaching extreme levels such as -14.67 in 2025Q1, suggesting that non-cash charges and accounting adjustments significantly obscure the underlying cash-generating capacity of the core broadcasting business.

The consistent gap between net losses and positive operating cash flow indicates that depreciation and amortization are the primary drivers of reported cash generation rather than operational efficiency. Investors should monitor whether this reliance on non-cash add-backs masks a structural decline in the company's ability to convert revenue into actual liquidity.

Free Cash Flow Volatility Intensifies

Based on historical cash flow data, Gray Media's free cash flow trajectory is highly erratic, swinging from a peak of $328.0M in 2024Q4 to a deficit of $18.0M in 2026Q1, reflecting the company's extreme sensitivity to the biennial political advertising cycle and ongoing capital expenditure requirements.

The inability to maintain positive free cash flow during off-election periods suggests that the business model may be structurally dependent on political windfalls to fund its operations and debt obligations. This volatility warrants further investigation into whether the company can sustain its current dividend and debt service levels during cyclical troughs.

Working Capital Swings Impair Liquidity

According to quarterly cash flow filings, working capital changes have been a major source of volatility, with a $48.0M outflow in 2026Q1 following a $123.0M inflow in 2024Q4, indicating that the timing of collections and payments is highly susceptible to the company's cyclical revenue profile.

These sharp fluctuations in working capital suggest that the company's cash position is frequently tied up in receivables or inventory-like assets during non-political periods. Such instability may indicate that management faces challenges in optimizing cash conversion cycles when advertising demand softens.

Capital Allocation Amidst Cash Constraints

As disclosed in recent financial reports, Gray Media has continued to prioritize dividend payments of approximately $21M to $22M per quarter despite reporting net losses, a strategy that appears increasingly difficult to reconcile with the company's deteriorating free cash flow and high debt-servicing requirements.

The persistence of dividend payouts during periods of negative free cash flow suggests a potential misalignment between capital allocation policy and operational reality. Investors should monitor whether this commitment to shareholders will eventually necessitate further debt issuance or a reduction in essential growth-related capital expenditures.

GTN — Frequently Asked Questions

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

How much cash does Gray Media, Inc. (GTN) generate from operations?

Gray Media, Inc. (GTN) generated $289.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Gray Media, Inc.'s free cash flow?

Gray Media, Inc. (GTN) generated $181.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Gray Media, Inc.'s capital expenditure (CapEx)?

Gray Media, Inc. (GTN) spent $108.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Gray Media, Inc. distribute cash to shareholders?

In 2025, Gray Media, Inc. (GTN) returned $85.0M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.