vs
Side-by-side financial comparison of Cooper-Standard Holdings Inc. (CPS) and GRAY MEDIA, INC (GTN). Click either name above to swap in a different company.
GRAY MEDIA, INC is the larger business by last-quarter revenue ($792.0M vs $672.4M, roughly 1.2× Cooper-Standard Holdings Inc.). Cooper-Standard Holdings Inc. runs the higher net margin — 0.5% vs -1.3%, a 1.8% gap on every dollar of revenue. On growth, Cooper-Standard Holdings Inc. posted the faster year-over-year revenue change (1.8% vs -24.2%). GRAY MEDIA, INC produced more free cash flow last quarter ($69.0M vs $44.6M).
Cooper Standard Automotive Inc., headquartered in Novi, Michigan, is a leading global supplier of systems and components for the automotive industry. Products include rubber and plastic sealing, fuel and brake lines, fluid transfer hoses and anti-vibration systems. Cooper Standard employs approximately 32,000 people globally and operates in 20 countries around the world. During World War II Standard Products produced 247,100 M1 Carbines, with the receiver of the carbines marked: "STD. PRO". T...
Gray Media, Inc. is an American publicly traded television broadcasting company based in Atlanta. Founded in 1946 by James Harrison Gray as Gray Communications Systems, the company is the third-largest television station operator in the United States by number of stations, owning or operating 180 stations across the United States in 113 markets. Its station base consists of media markets ranging from as large as Atlanta to one of the smallest markets, North Platte, Nebraska.
CPS vs GTN — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $672.4M | $792.0M |
| Net Profit | $3.3M | $-10.0M |
| Gross Margin | 10.4% | — |
| Operating Margin | 0.1% | 14.6% |
| Net Margin | 0.5% | -1.3% |
| Revenue YoY | 1.8% | -24.2% |
| Net Profit YoY | -91.7% | -105.9% |
| EPS (diluted) | $0.19 | $-0.23 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $672.4M | $792.0M | ||
| Q3 25 | $695.5M | $749.0M | ||
| Q2 25 | $706.0M | $772.0M | ||
| Q1 25 | $667.1M | $782.0M | ||
| Q4 24 | $660.8M | $1.0B | ||
| Q3 24 | — | $950.0M | ||
| Q2 24 | — | $826.0M | ||
| Q1 24 | $0 | $823.0M |
| Q4 25 | $3.3M | $-10.0M | ||
| Q3 25 | $-7.6M | $-10.0M | ||
| Q2 25 | $-1.4M | $-56.0M | ||
| Q1 25 | $1.6M | $-9.0M | ||
| Q4 24 | $40.2M | $169.0M | ||
| Q3 24 | — | $96.0M | ||
| Q2 24 | — | $22.0M | ||
| Q1 24 | $-31.7M | $88.0M |
| Q4 25 | 10.4% | — | ||
| Q3 25 | 12.5% | — | ||
| Q2 25 | 13.2% | — | ||
| Q1 25 | 11.6% | — | ||
| Q4 24 | 12.4% | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | 0.1% | 14.6% | ||
| Q3 25 | 3.8% | 13.6% | ||
| Q2 25 | 5.3% | 10.6% | ||
| Q1 25 | 3.3% | 11.8% | ||
| Q4 24 | 4.8% | 31.1% | ||
| Q3 24 | — | 26.3% | ||
| Q2 24 | — | 18.4% | ||
| Q1 24 | — | 15.1% |
| Q4 25 | 0.5% | -1.3% | ||
| Q3 25 | -1.1% | -1.3% | ||
| Q2 25 | -0.2% | -7.3% | ||
| Q1 25 | 0.2% | -1.2% | ||
| Q4 24 | 6.1% | 16.2% | ||
| Q3 24 | — | 10.1% | ||
| Q2 24 | — | 2.7% | ||
| Q1 24 | — | 10.7% |
| Q4 25 | $0.19 | $-0.23 | ||
| Q3 25 | $-0.43 | $-0.24 | ||
| Q2 25 | $-0.08 | $-0.71 | ||
| Q1 25 | $0.09 | $-0.23 | ||
| Q4 24 | $2.30 | $1.62 | ||
| Q3 24 | — | $0.86 | ||
| Q2 24 | — | $0.09 | ||
| Q1 24 | $-1.81 | $0.79 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $191.7M | $368.0M |
| Total DebtLower is stronger | $1.0B | $5.7B |
| Stockholders' EquityBook value | $-83.5M | $2.2B |
| Total Assets | $1.8B | $10.4B |
| Debt / EquityLower = less leverage | — | 2.65× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $191.7M | $368.0M | ||
| Q3 25 | $147.6M | $182.0M | ||
| Q2 25 | $121.6M | $199.0M | ||
| Q1 25 | $140.4M | $210.0M | ||
| Q4 24 | $170.0M | $135.0M | ||
| Q3 24 | — | $69.0M | ||
| Q2 24 | — | $75.0M | ||
| Q1 24 | $114.2M | $134.0M |
| Q4 25 | $1.0B | $5.7B | ||
| Q3 25 | $1.1B | $5.6B | ||
| Q2 25 | $1.1B | $5.6B | ||
| Q1 25 | $1.1B | $5.6B | ||
| Q4 24 | $1.1B | $5.5B | ||
| Q3 24 | — | $5.9B | ||
| Q2 24 | — | $6.1B | ||
| Q1 24 | $1.1B | $6.2B |
| Q4 25 | $-83.5M | $2.2B | ||
| Q3 25 | $-102.3M | $2.2B | ||
| Q2 25 | $-97.6M | $2.2B | ||
| Q1 25 | $-114.7M | $2.3B | ||
| Q4 24 | $-125.8M | $2.3B | ||
| Q3 24 | — | $2.1B | ||
| Q2 24 | — | $2.1B | ||
| Q1 24 | $-115.8M | $2.0B |
| Q4 25 | $1.8B | $10.4B | ||
| Q3 25 | $1.9B | $10.3B | ||
| Q2 25 | $1.8B | $10.4B | ||
| Q1 25 | $1.8B | $10.4B | ||
| Q4 24 | $1.7B | $10.5B | ||
| Q3 24 | — | $10.6B | ||
| Q2 24 | — | $10.6B | ||
| Q1 24 | $1.8B | $10.7B |
| Q4 25 | — | 2.65× | ||
| Q3 25 | — | 2.59× | ||
| Q2 25 | — | 2.57× | ||
| Q1 25 | — | 2.48× | ||
| Q4 24 | — | 2.41× | ||
| Q3 24 | — | 2.77× | ||
| Q2 24 | — | 2.97× | ||
| Q1 24 | — | 3.02× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $56.2M | $112.0M |
| Free Cash FlowOCF − Capex | $44.6M | $69.0M |
| FCF MarginFCF / Revenue | 6.6% | 8.7% |
| Capex IntensityCapex / Revenue | 1.7% | 5.4% |
| Cash ConversionOCF / Net Profit | 16.90× | — |
| TTM Free Cash FlowTrailing 4 quarters | $16.3M | $181.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $56.2M | $112.0M | ||
| Q3 25 | $38.6M | $14.0M | ||
| Q2 25 | $-15.6M | $31.0M | ||
| Q1 25 | $-14.9M | $132.0M | ||
| Q4 24 | $74.7M | $368.0M | ||
| Q3 24 | — | $297.0M | ||
| Q2 24 | — | $18.0M | ||
| Q1 24 | $-14.2M | $68.0M |
| Q4 25 | $44.6M | $69.0M | ||
| Q3 25 | $27.4M | $-11.0M | ||
| Q2 25 | $-23.4M | $6.0M | ||
| Q1 25 | $-32.4M | $117.0M | ||
| Q4 24 | $63.2M | $328.0M | ||
| Q3 24 | — | $257.0M | ||
| Q2 24 | — | $-11.0M | ||
| Q1 24 | $-31.0M | $34.0M |
| Q4 25 | 6.6% | 8.7% | ||
| Q3 25 | 3.9% | -1.5% | ||
| Q2 25 | -3.3% | 0.8% | ||
| Q1 25 | -4.9% | 15.0% | ||
| Q4 24 | 9.6% | 31.4% | ||
| Q3 24 | — | 27.1% | ||
| Q2 24 | — | -1.3% | ||
| Q1 24 | — | 4.1% |
| Q4 25 | 1.7% | 5.4% | ||
| Q3 25 | 1.6% | 3.3% | ||
| Q2 25 | 1.1% | 3.2% | ||
| Q1 25 | 2.6% | 1.9% | ||
| Q4 24 | 1.7% | 3.8% | ||
| Q3 24 | — | 4.2% | ||
| Q2 24 | — | 3.5% | ||
| Q1 24 | — | 4.1% |
| Q4 25 | 16.90× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | -9.57× | — | ||
| Q4 24 | 1.86× | 2.18× | ||
| Q3 24 | — | 3.09× | ||
| Q2 24 | — | 0.82× | ||
| Q1 24 | — | 0.77× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
CPS
| Sealing Systems | $357.8M | 53% |
| Fluid Handling Systems | $297.1M | 44% |
| Corporate And Other Segment | $17.4M | 3% |
| Commercial | $6.6M | 1% |
GTN
| Core Advertising | $392.0M | 49% |
| Retransmission Consent | $335.0M | 42% |
| Production Companies Segment | $37.0M | 5% |
| Service Other | $16.0M | 2% |
| Political Advertising | $12.0M | 2% |
