vs
Side-by-side financial comparison of GRAY MEDIA, INC (GTN) and Victoria's Secret & Co. (VSCO). Click either name above to swap in a different company.
Victoria's Secret & Co. is the larger business by last-quarter revenue ($1.5B vs $792.0M, roughly 1.9× GRAY MEDIA, INC). GRAY MEDIA, INC runs the higher net margin — -1.3% vs -2.5%, a 1.3% gap on every dollar of revenue. On growth, Victoria's Secret & Co. posted the faster year-over-year revenue change (9.3% vs -24.2%). GRAY MEDIA, INC produced more free cash flow last quarter ($69.0M vs $-232.0M). Over the past eight quarters, GRAY MEDIA, INC's revenue compounded faster (-1.9% CAGR vs -15.9%).
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.
Victoria's Secret is an American lingerie, clothing and beauty retailer. Founded in 1977 by Stanford graduate student Roy Raymond and his wife Gaye, the company's five lingerie stores were sold to Les Wexner in 1982. Wexner rapidly expanded into American shopping malls, expanding the company into 350 stores nationally with sales of $1 billion by the early 1990s, when Victoria's Secret became the largest lingerie retailer in the United States.
GTN vs VSCO — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $792.0M | $1.5B |
| Net Profit | $-10.0M | $-37.0M |
| Gross Margin | — | 36.4% |
| Operating Margin | 14.6% | -1.3% |
| Net Margin | -1.3% | -2.5% |
| Revenue YoY | -24.2% | 9.3% |
| Net Profit YoY | -105.9% | 33.9% |
| EPS (diluted) | $-0.23 | $-0.46 |
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 | $1.5B | ||
| Q3 25 | $749.0M | $1.5B | ||
| Q2 25 | $772.0M | $1.4B | ||
| Q1 25 | $782.0M | $2.1B | ||
| Q4 24 | $1.0B | $1.3B | ||
| Q3 24 | $950.0M | $1.4B | ||
| Q2 24 | $826.0M | $1.4B | ||
| Q1 24 | $823.0M | $2.1B |
| Q4 25 | $-10.0M | $-37.0M | ||
| Q3 25 | $-10.0M | $16.0M | ||
| Q2 25 | $-56.0M | $-2.0M | ||
| Q1 25 | $-9.0M | $193.0M | ||
| Q4 24 | $169.0M | $-56.0M | ||
| Q3 24 | $96.0M | $32.0M | ||
| Q2 24 | $22.0M | $-4.0M | ||
| Q1 24 | $88.0M | $180.0M |
| Q4 25 | — | 36.4% | ||
| Q3 25 | — | 35.6% | ||
| Q2 25 | — | 35.0% | ||
| Q1 25 | — | 38.6% | ||
| Q4 24 | — | 34.7% | ||
| Q3 24 | — | 35.4% | ||
| Q2 24 | — | 36.9% | ||
| Q1 24 | — | 39.7% |
| Q4 25 | 14.6% | -1.3% | ||
| Q3 25 | 13.6% | 2.8% | ||
| Q2 25 | 10.6% | 1.5% | ||
| Q1 25 | 11.8% | 12.8% | ||
| Q4 24 | 31.1% | -3.5% | ||
| Q3 24 | 26.3% | 4.4% | ||
| Q2 24 | 18.4% | 1.9% | ||
| Q1 24 | 15.1% | 12.4% |
| Q4 25 | -1.3% | -2.5% | ||
| Q3 25 | -1.3% | 1.1% | ||
| Q2 25 | -7.3% | -0.1% | ||
| Q1 25 | -1.2% | 9.2% | ||
| Q4 24 | 16.2% | -4.2% | ||
| Q3 24 | 10.1% | 2.3% | ||
| Q2 24 | 2.7% | -0.3% | ||
| Q1 24 | 10.7% | 8.6% |
| Q4 25 | $-0.23 | $-0.46 | ||
| Q3 25 | $-0.24 | $0.20 | ||
| Q2 25 | $-0.71 | $-0.02 | ||
| Q1 25 | $-0.23 | $2.41 | ||
| Q4 24 | $1.62 | $-0.71 | ||
| Q3 24 | $0.86 | $0.40 | ||
| Q2 24 | $0.09 | $-0.05 | ||
| Q1 24 | $0.79 | $2.32 |
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 | $249.0M |
| Total DebtLower is stronger | $5.7B | — |
| Stockholders' EquityBook value | $2.2B | $653.0M |
| Total Assets | $10.4B | $5.1B |
| Debt / EquityLower = less leverage | 2.65× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $368.0M | $249.0M | ||
| Q3 25 | $182.0M | $188.0M | ||
| Q2 25 | $199.0M | $138.0M | ||
| Q1 25 | $210.0M | $227.0M | ||
| Q4 24 | $135.0M | $161.0M | ||
| Q3 24 | $69.0M | $169.0M | ||
| Q2 24 | $75.0M | $105.0M | ||
| Q1 24 | $134.0M | $270.0M |
| Q4 25 | $5.7B | — | ||
| Q3 25 | $5.6B | — | ||
| Q2 25 | $5.6B | — | ||
| Q1 25 | $5.6B | — | ||
| Q4 24 | $5.5B | — | ||
| Q3 24 | $5.9B | — | ||
| Q2 24 | $6.1B | — | ||
| Q1 24 | $6.2B | — |
| Q4 25 | $2.2B | $653.0M | ||
| Q3 25 | $2.2B | $680.0M | ||
| Q2 25 | $2.2B | $645.0M | ||
| Q1 25 | $2.3B | $640.0M | ||
| Q4 24 | $2.3B | $429.0M | ||
| Q3 24 | $2.1B | $472.0M | ||
| Q2 24 | $2.1B | $423.0M | ||
| Q1 24 | $2.0B | $417.0M |
| Q4 25 | $10.4B | $5.1B | ||
| Q3 25 | $10.3B | $4.8B | ||
| Q2 25 | $10.4B | $4.6B | ||
| Q1 25 | $10.4B | $4.5B | ||
| Q4 24 | $10.5B | $4.9B | ||
| Q3 24 | $10.6B | $4.6B | ||
| Q2 24 | $10.6B | $4.4B | ||
| Q1 24 | $10.7B | $4.6B |
| 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 | $112.0M | $-180.0M |
| Free Cash FlowOCF − Capex | $69.0M | $-232.0M |
| FCF MarginFCF / Revenue | 8.7% | -15.8% |
| Capex IntensityCapex / Revenue | 5.4% | 3.5% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $181.0M | $309.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $112.0M | $-180.0M | ||
| Q3 25 | $14.0M | $156.0M | ||
| Q2 25 | $31.0M | $-150.0M | ||
| Q1 25 | $132.0M | $674.0M | ||
| Q4 24 | $368.0M | $-248.0M | ||
| Q3 24 | $297.0M | $115.0M | ||
| Q2 24 | $18.0M | $-116.0M | ||
| Q1 24 | $68.0M | $589.0M |
| Q4 25 | $69.0M | $-232.0M | ||
| Q3 25 | $-11.0M | $88.0M | ||
| Q2 25 | $6.0M | $-193.0M | ||
| Q1 25 | $117.0M | $646.0M | ||
| Q4 24 | $328.0M | $-299.0M | ||
| Q3 24 | $257.0M | $55.0M | ||
| Q2 24 | $-11.0M | $-155.0M | ||
| Q1 24 | $34.0M | $557.0M |
| Q4 25 | 8.7% | -15.8% | ||
| Q3 25 | -1.5% | 6.0% | ||
| Q2 25 | 0.8% | -14.3% | ||
| Q1 25 | 15.0% | 30.7% | ||
| Q4 24 | 31.4% | -22.2% | ||
| Q3 24 | 27.1% | 3.9% | ||
| Q2 24 | -1.3% | -11.4% | ||
| Q1 24 | 4.1% | 26.7% |
| Q4 25 | 5.4% | 3.5% | ||
| Q3 25 | 3.3% | 4.7% | ||
| Q2 25 | 3.2% | 3.2% | ||
| Q1 25 | 1.9% | 1.3% | ||
| Q4 24 | 3.8% | 3.8% | ||
| Q3 24 | 4.2% | 4.2% | ||
| Q2 24 | 3.5% | 2.9% | ||
| Q1 24 | 4.1% | 1.5% |
| Q4 25 | — | — | ||
| Q3 25 | — | 9.75× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 3.49× | ||
| Q4 24 | 2.18× | — | ||
| Q3 24 | 3.09× | 3.59× | ||
| Q2 24 | 0.82× | — | ||
| Q1 24 | 0.77× | 3.27× |
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% |
VSCO
| Sales Channel North America Stores | $778.0M | 53% |
| Sales Channel Directly To Consumer | $429.0M | 29% |
| Sales Channel International | $265.0M | 18% |
| Sales Channel Loyalty And Private Label Credit Card | $19.0M | 1% |
