vs
Side-by-side financial comparison of GRAY MEDIA, INC (GTN) and Loews Corporation (L). Click either name above to swap in a different company.
Loews Corporation is the larger business by last-quarter revenue ($827.0M vs $792.0M, roughly 1.0× GRAY MEDIA, INC). Loews Corporation runs the higher net margin — 48.6% vs -1.3%, a 49.9% gap on every dollar of revenue. On growth, Loews Corporation posted the faster year-over-year revenue change (4.8% vs -24.2%). Loews Corporation produced more free cash flow last quarter ($426.0M vs $69.0M). Over the past eight quarters, Loews Corporation's revenue compounded faster (7.9% CAGR vs -1.9%).
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.
Loews Corporation is a diversified US-based conglomerate that operates across multiple key industry segments through its subsidiaries. Its core business lines include property and casualty insurance, natural gas pipeline transportation, hospitality services, and upstream oil and gas exploration and production, primarily serving commercial, consumer and industrial clients across North American markets.
GTN vs L — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $792.0M | $827.0M |
| Net Profit | $-10.0M | $402.0M |
| Gross Margin | — | — |
| Operating Margin | 14.6% | 65.4% |
| Net Margin | -1.3% | 48.6% |
| Revenue YoY | -24.2% | 4.8% |
| Net Profit YoY | -105.9% | 115.0% |
| EPS (diluted) | $-0.23 | $1.93 |
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 | $792.0M | $827.0M | ||
| Q3 25 | $749.0M | $732.0M | ||
| Q2 25 | $772.0M | $769.0M | ||
| Q1 25 | $782.0M | $846.0M | ||
| Q4 24 | $1.0B | $789.0M | ||
| Q3 24 | $950.0M | $683.0M | ||
| Q2 24 | $826.0M | $711.0M | ||
| Q1 24 | $823.0M | $710.0M |
| Q4 25 | $-10.0M | $402.0M | ||
| Q3 25 | $-10.0M | $504.0M | ||
| Q2 25 | $-56.0M | $391.0M | ||
| Q1 25 | $-9.0M | $370.0M | ||
| Q4 24 | $169.0M | $187.0M | ||
| Q3 24 | $96.0M | $401.0M | ||
| Q2 24 | $22.0M | $369.0M | ||
| Q1 24 | $88.0M | $457.0M |
| Q4 25 | 14.6% | 65.4% | ||
| Q3 25 | 13.6% | 94.1% | ||
| Q2 25 | 10.6% | 70.1% | ||
| Q1 25 | 11.8% | 60.8% | ||
| Q4 24 | 31.1% | 23.8% | ||
| Q3 24 | 26.3% | 80.5% | ||
| Q2 24 | 18.4% | 71.3% | ||
| Q1 24 | 15.1% | 88.6% |
| Q4 25 | -1.3% | 48.6% | ||
| Q3 25 | -1.3% | 68.9% | ||
| Q2 25 | -7.3% | 50.8% | ||
| Q1 25 | -1.2% | 43.7% | ||
| Q4 24 | 16.2% | 23.7% | ||
| Q3 24 | 10.1% | 58.7% | ||
| Q2 24 | 2.7% | 51.9% | ||
| Q1 24 | 10.7% | 64.4% |
| Q4 25 | $-0.23 | $1.93 | ||
| Q3 25 | $-0.24 | $2.43 | ||
| Q2 25 | $-0.71 | $1.87 | ||
| Q1 25 | $-0.23 | $1.74 | ||
| Q4 24 | $1.62 | $0.87 | ||
| Q3 24 | $0.86 | $1.82 | ||
| Q2 24 | $0.09 | $1.67 | ||
| Q1 24 | $0.79 | $2.05 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $368.0M | $6.0B |
| Total DebtLower is stronger | $5.7B | $8.4B |
| Stockholders' EquityBook value | $2.2B | $18.7B |
| Total Assets | $10.4B | $86.3B |
| Debt / EquityLower = less leverage | 2.65× | 0.45× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $368.0M | $6.0B | ||
| Q3 25 | $182.0M | $5.4B | ||
| Q2 25 | $199.0M | $4.5B | ||
| Q1 25 | $210.0M | $4.4B | ||
| Q4 24 | $135.0M | $4.6B | ||
| Q3 24 | $69.0M | $5.2B | ||
| Q2 24 | $75.0M | $4.9B | ||
| Q1 24 | $134.0M | $5.4B |
| Q4 25 | $5.7B | $8.4B | ||
| Q3 25 | $5.6B | $8.4B | ||
| Q2 25 | $5.6B | $7.9B | ||
| Q1 25 | $5.6B | $8.4B | ||
| Q4 24 | $5.5B | $8.9B | ||
| Q3 24 | $5.9B | $8.8B | ||
| Q2 24 | $6.1B | $8.6B | ||
| Q1 24 | $6.2B | $8.4B |
| Q4 25 | $2.2B | $18.7B | ||
| Q3 25 | $2.2B | $18.3B | ||
| Q2 25 | $2.2B | $17.5B | ||
| Q1 25 | $2.3B | $17.2B | ||
| Q4 24 | $2.3B | $17.1B | ||
| Q3 24 | $2.1B | $17.4B | ||
| Q2 24 | $2.1B | $16.4B | ||
| Q1 24 | $2.0B | $16.2B |
| Q4 25 | $10.4B | $86.3B | ||
| Q3 25 | $10.3B | $85.9B | ||
| Q2 25 | $10.4B | $84.7B | ||
| Q1 25 | $10.4B | $83.1B | ||
| Q4 24 | $10.5B | $81.9B | ||
| Q3 24 | $10.6B | $83.6B | ||
| Q2 24 | $10.6B | $81.1B | ||
| Q1 24 | $10.7B | $80.9B |
| Q4 25 | 2.65× | 0.45× | ||
| Q3 25 | 2.59× | 0.46× | ||
| Q2 25 | 2.57× | 0.45× | ||
| Q1 25 | 2.48× | 0.49× | ||
| Q4 24 | 2.41× | 0.52× | ||
| Q3 24 | 2.77× | 0.51× | ||
| Q2 24 | 2.97× | 0.52× | ||
| Q1 24 | 3.02× | 0.52× |
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 | $112.0M | $617.0M |
| Free Cash FlowOCF − Capex | $69.0M | $426.0M |
| FCF MarginFCF / Revenue | 8.7% | 51.5% |
| Capex IntensityCapex / Revenue | 5.4% | 23.1% |
| Cash ConversionOCF / Net Profit | — | 1.53× |
| TTM Free Cash FlowTrailing 4 quarters | $181.0M | $2.7B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $112.0M | $617.0M | ||
| Q3 25 | $14.0M | $920.0M | ||
| Q2 25 | $31.0M | $1.0B | ||
| Q1 25 | $132.0M | $736.0M | ||
| Q4 24 | $368.0M | $941.0M | ||
| Q3 24 | $297.0M | $934.0M | ||
| Q2 24 | $18.0M | $952.0M | ||
| Q1 24 | $68.0M | $198.0M |
| Q4 25 | $69.0M | $426.0M | ||
| Q3 25 | $-11.0M | $764.0M | ||
| Q2 25 | $6.0M | $872.0M | ||
| Q1 25 | $117.0M | $638.0M | ||
| Q4 24 | $328.0M | $767.0M | ||
| Q3 24 | $257.0M | $794.0M | ||
| Q2 24 | $-11.0M | $793.0M | ||
| Q1 24 | $34.0M | $39.0M |
| Q4 25 | 8.7% | 51.5% | ||
| Q3 25 | -1.5% | 104.4% | ||
| Q2 25 | 0.8% | 113.4% | ||
| Q1 25 | 15.0% | 75.4% | ||
| Q4 24 | 31.4% | 97.2% | ||
| Q3 24 | 27.1% | 116.3% | ||
| Q2 24 | -1.3% | 111.5% | ||
| Q1 24 | 4.1% | 5.5% |
| Q4 25 | 5.4% | 23.1% | ||
| Q3 25 | 3.3% | 21.3% | ||
| Q2 25 | 3.2% | 17.4% | ||
| Q1 25 | 1.9% | 11.6% | ||
| Q4 24 | 3.8% | 22.1% | ||
| Q3 24 | 4.2% | 20.5% | ||
| Q2 24 | 3.5% | 22.4% | ||
| Q1 24 | 4.1% | 22.4% |
| Q4 25 | — | 1.53× | ||
| Q3 25 | — | 1.83× | ||
| Q2 25 | — | 2.57× | ||
| Q1 25 | — | 1.99× | ||
| Q4 24 | 2.18× | 5.03× | ||
| Q3 24 | 3.09× | 2.33× | ||
| Q2 24 | 0.82× | 2.58× | ||
| Q1 24 | 0.77× | 0.43× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
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% |
L
| Transportation And Storage Of Natural Gas And NG Ls And Ethane Supply And Transportation Services | $601.0M | 73% |
| Lodging And Related Services | $226.0M | 27% |
