| Cash Flow | 2025-09-30 |
|---|---|
| Net (loss) income | -75 |
| Depreciation | 99 |
| Amortization of intangible assets | 80 |
| Amortization of deferred loan costs | 12 |
| Amortization of stock-based compensation | 17 |
| Amortization of program broadcast rights | 19 |
| Payments on program broadcast obligations | 20 |
| Deferred income taxes | -37 |
| (gain) loss on disposal of property and equipment, net | 4 |
| Gain on sale of investment | 5 |
| Loss from early extinguishment of debt | -6 |
| Impairment of other intangible assets | 28 |
| Other | -11 |
| Accounts receivable, net | -133 |
| Income taxes receivable or prepaid | 15 |
| Other current assets | 9 |
| Accounts payable | -58 |
| Employee compensation, benefits and pension cost | -15 |
| Accrued network fees and other expenses | 18 |
| Accrued interest | -9 |
| Income taxes payable | 2 |
| Deferred revenue | -1 |
| Net cash provided by operating activities | 177 |
| Purchases of property and equipment | 65 |
| Proceeds from asset sales | 17 |
| Proceeds from sale of investment | 24 |
| Investments in broadcast, production and technology companies | 8 |
| Other | 2 |
| Net cash (used in) provided by investing activities | -34 |
| Proceeds from borrowings on long-term debt | 1,855 |
| Repayments of borrowings on long-term debt | 1,858 |
| Payments of common stock dividends | 24 |
| Payments of preferred stock dividends | 39 |
| Deferred and other loan costs | 25 |
| Payments of taxes related to net share settlement of equity awards | 5 |
| Net cash used in financing activities | -96 |
| Net increase in cash | 47 |
| Cash and cash equivalents at beginning of period | 135 |
| Cash and cash equivalents at end of period | 182 |
GRAY MEDIA, INC (GTN)
GRAY MEDIA, INC (GTN)