Compare
Gray Media, Inc vs Sinclair, Inc. vs E.W. Scripps Co vs Nexstar Media Group, Inc.
| Latest fiscal year | Gray Media, Inc GTN | Sinclair, Inc. SBGI | E.W. Scripps Co SSP | Nexstar Media Group, Inc. NXST |
|---|---|---|---|---|
| Year ended | 2025-12-31 | 2025-12-31 | 2025-12-31 | 2025-12-31 |
| Revenue | $3.10B | $3.17B | $2.15B | $4.95B |
| Revenue growth (YoY) | -15.1% | -10.7% | -14.3% | -8.5% |
| Gross margin | n/a | n/a | n/a | n/a |
| Operating margin | 12.7% | 5.5% | 8.6% | 17.2% |
| Net margin | -2.7% | -3.5% | -4.7% | 2.2% |
| Net income | -$85.00M | -$112.00M | -$100.88M | $109.00M |
| EPS (Diluted) | -$1.41 | -$1.61 | -$1.87 | $3.00 |
| Operating cash flow | $289.00M | $189.00M | $53.10M | $891.00M |
| Free cash flow | $181.00M | $115.00M | $6.52M | $743.00M |
| Cash & equivalents | $368.00M | $866.00M | $27.92M | $280.00M |
| Total assets | $10.44B | $5.95B | $5.01B | $10.85B |
| Total liabilities | $7.63B | $5.58B | n/a | $8.78B |
| Shareholders' equity | $2.15B | $370.00M | $1.25B | $2.06B |
| Return on year-end equity | -3.9% | -30.3% | -8.1% | 5.3% |
| Shares outstanding | n/a | n/a | n/a | 30.33M |
Revenue, most recent five fiscal years
| Fiscal year | Gray Media, Inc | Sinclair, Inc. | E.W. Scripps Co | Nexstar Media Group, Inc. |
|---|---|---|---|---|
| Latest | $3.10B Ended 2025-12-31 | $3.17B Ended 2025-12-31 | $2.15B Ended 2025-12-31 | $4.95B Ended 2025-12-31 |
| 1 year earlier | $3.64B Ended 2024-12-31 | $3.55B Ended 2024-12-31 | $2.51B Ended 2024-12-31 | $5.41B Ended 2024-12-31 |
| 2 years earlier | $3.28B Ended 2023-12-31 | $3.13B Ended 2023-12-31 | $2.29B Ended 2023-12-31 | $4.93B Ended 2023-12-31 |
| 3 years earlier | $3.68B Ended 2022-12-31 | $3.93B Ended 2022-12-31 | $2.45B Ended 2022-12-31 | $5.21B Ended 2022-12-31 |
| 4 years earlier | $2.41B Ended 2021-12-31 | $6.13B Ended 2021-12-31 | $2.28B Ended 2021-12-31 | $4.65B Ended 2021-12-31 |