Income Statement

3.3B

Revenue

448m

Operating Income

-128m

Net Income

Revenue	3.3B USD
Cost of Revenue	-2.3B USD
Gross Profit	1B USD
Operating Expenses	-566m USD
Operating Income	448m USD
Other Expenses	-576m USD
Net Income	-128m USD

Currency: USD

	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023
Revenue
Revenue	346 N/A	360 +4%	382 +6%	426 +11%	508 +19%	550 +8%	586 +7%	606 +3%	597 -1%	638 +7%	691 +8%	744 +8%	813 +9%	842 +4%	872 +4%	887 +2%	883 0%	906 +3%	929 +3%	990 +6%	1 084 +10%	1 376 +27%	1 634 +19%	1 871 +15%	2 122 +13%	2 138 +1%	2 081 -3%	2 168 +4%	2 381 +10%	2 391 +0%	2 487 +4%	2 484 0%	2 413 -3%	2 696 +12%	3 017 +12%	3 325 +10%	3 676 +11%	3 650 -1%	3 595 -2%	3 489 -3%	3 281 -6%
Gross Profit
Cost of Revenue	(217)	(224)	(239)	(258)	(286)	(312)	(333)	(359)	(374)	(396)	(427)	(449)	(475)	(500)	(517)	(535)	(558)	(574)	(582)	(588)	(596)	(838)	(1 018)	(1 201)	(1 354)	(1 353)	(1 360)	(1 366)	(1 313)	(1 416)	(1 450)	(1 513)	(1 610)	(1 786)	(1 963)	(2 118)	(2 242)	(2 302)	(2 325)	(2 348)	(2 267)
Gross Profit	129 N/A	135 +5%	144 +6%	168 +16%	222 +33%	238 +7%	254 +7%	247 -2%	223 -10%	242 +8%	264 +9%	296 +12%	338 +14%	342 +1%	356 +4%	351 -1%	325 -7%	332 +2%	347 +5%	402 +16%	488 +21%	538 +10%	616 +14%	671 +9%	768 +15%	785 +2%	721 -8%	802 +11%	1 068 +33%	975 -9%	1 037 +6%	971 -6%	803 -17%	910 +13%	1 054 +16%	1 207 +15%	1 434 +19%	1 348 -6%	1 270 -6%	1 141 -10%	1 014 -11%
Operating Income
Operating Expenses	(44)	(48)	(55)	(62)	(68)	(73)	(73)	(78)	(83)	(95)	(102)	(102)	(103)	(98)	(102)	(106)	(109)	(110)	(112)	(113)	(115)	(185)	(224)	(256)	(265)	(262)	(258)	(264)	(266)	(273)	(286)	(304)	(380)	(422)	(453)	(479)	(438)	(437)	(444)	(439)	(566)
Selling, General & Administrative	(20)	(23)	(27)	(28)	(29)	(30)	(26)	(31)	(34)	(43)	(45)	(42)	(40)	(32)	(32)	(33)	(32)	(32)	(35)	(37)	(41)	(81)	(90)	(92)	(70)	(69)	(66)	(68)	(65)	(68)	(76)	(93)	(159)	(168)	(168)	(163)	(102)	(101)	(106)	(102)	(227)
Depreciation & Amortization	(24)	(25)	(28)	(34)	(39)	(44)	(47)	(47)	(49)	(52)	(57)	(60)	(63)	(66)	(69)	(73)	(77)	(78)	(77)	(76)	(75)	(104)	(134)	(164)	(195)	(193)	(192)	(196)	(201)	(205)	(210)	(211)	(221)	(254)	(285)	(316)	(336)	(336)	(338)	(337)	(339)
Operating Income	85 N/A	87 +3%	89 +2%	106 +19%	154 +45%	165 +7%	181 +10%	169 -6%	140 -17%	147 +4%	162 +11%	194 +19%	235 +21%	244 +4%	254 +4%	245 -4%	217 -12%	222 +2%	236 +6%	289 +23%	372 +29%	353 -5%	392 +11%	414 +6%	503 +21%	523 +4%	463 -11%	538 +16%	802 +49%	702 -12%	751 +7%	667 -11%	423 -37%	488 +15%	601 +23%	728 +21%	996 +37%	911 -9%	826 -9%	702 -15%	448 -36%
Pre-Tax Income
Interest Income Expense	(53)	(55)	(59)	(64)	(69)	(72)	(75)	(75)	(74)	(77)	(83)	(92)	(97)	(99)	(99)	(95)	(95)	(96)	(97)	(98)	(107)	(140)	(174)	(205)	(227)	(221)	(209)	(197)	(191)	(187)	(188)	(191)	(205)	(236)	(270)	(316)	(354)	(379)	(407)	(424)	(440)
Non-Reccuring Items	(1)	(1)	(6)	(6)	(6)	(5)	(1)	(1)	(0)	2	1	(31)	(32)	(37)	41	72	71	75	(1)	4	16	26	26	34	(25)	39	45	43	(62)	15	9	(52)	(42)	(44)	(47)	4	(24)	(39)	(53)	(90)	(97)
Total Other Income	0	0	0	0	0	0	0	0	0	1	1	1	1	0	0	1	1	1	2	3	6	8	8	7	4	0	(3)	(5)	(5)	(3)	(8)	(7)	(8)	(11)	(4)	(4)	(4)	(4)	(5)	(14)	7
Pre-Tax Income	31 N/A	31 -1%	25 -20%	36 +44%	80 +124%	87 +9%	105 +20%	93 -11%	66 -29%	72 +9%	81 +13%	71 -12%	106 +49%	108 +2%	197 +82%	222 +13%	193 -13%	202 +4%	139 -31%	197 +42%	288 +46%	246 -14%	253 +3%	251 -1%	255 +2%	341 +34%	296 -13%	379 +28%	544 +44%	527 -3%	564 +7%	417 -26%	168 -60%	197 +17%	280 +42%	412 +47%	614 +49%	489 -20%	361 -26%	174 -52%	(82) N/A
Net Income
Tax Provision	(13)	(12)	(10)	(14)	(32)	(35)	(42)	(38)	(26)	(29)	(33)	(29)	(43)	(44)	(80)	(90)	(77)	(76)	(43)	(55)	(77)	(73)	(77)	(77)	(76)	(91)	(79)	(99)	(134)	(131)	(140)	(132)	(78)	(84)	(107)	(114)	(159)	(127)	(94)	(55)	6
Income from Continuing Operations	18	19	15	22	48	52	63	56	39	43	48	42	62	64	117	132	116	125	96	142	211	173	176	173	179	250	217	280	410	396	424	285	90	113	173	298	455	362	267	119	(76)
Net Income (Common)	18 N/A	19 +2%	15 -19%	22 +45%	48 +119%	52 +9%	63 +20%	56 -12%	39 -29%	43 +9%	48 +13%	42 -14%	62 +50%	64 +2%	117 +83%	132 +13%	262 +98%	271 +4%	242 -11%	288 +19%	211 -27%	160 -24%	150 -6%	134 -11%	127 -5%	198 +56%	165 -17%	228 +38%	358 +57%	344 -4%	372 +8%	233 -37%	38 -84%	61 +61%	121 +98%	246 +103%	403 +64%	310 -23%	215 -31%	67 -69%	(128) N/A
EPS (Diluted)	0.32 N/A	0.32 N/A	0.26 -19%	0.38 +46%	0.82 +116%	0.9 +10%	0.86 -4%	0.76 -12%	0.57 -25%	0.59 +4%	0.66 +12%	0.57 -14%	0.86 +51%	0.87 +1%	1.6 +84%	1.81 +13%	3.55 +96%	3.02 -15%	2.73 -10%	3.25 +19%	2.37 -27%	1.61 -32%	1.48 -8%	1.32 -11%	1.27 -4%	2 +57%	1.7 -15%	2.37 +39%	3.69 +56%	3.62 -2%	3.91 +8%	2.45 -37%	0.4 -84%	0.63 +58%	1.27 +102%	2.67 +110%	4.33 +62%	3.36 -22%	2.31 -31%	0.71 -69%	-1.39 N/A

Income Statement Balance Sheet Cash Flow Statement

Gray Television Inc
NYSE:GTN

Income Statement

Earnings Waterfall
Gray Television Inc

Income Statement
Gray Television Inc

See Also

Company

Help

Tools

Stocks

Gray Television Inc NYSE:GTN

Income Statement

Earnings Waterfall Gray Television Inc

Income Statement Gray Television Inc

See Also

Company

Help

Tools

Stocks

Gray Television Inc
NYSE:GTN

Earnings Waterfall
Gray Television Inc

Income Statement
Gray Television Inc