vs
GRAY MEDIA, INC（GTN）与E.W. SCRIPPS Co（SSP）财务数据对比。点击上方公司名可切换其他公司
GRAY MEDIA, INC的季度营收约是E.W. SCRIPPS Co的1.4倍（$792.0M vs $560.3M）。GRAY MEDIA, INC净利率更高（-1.3% vs -5.1%，领先3.8%）。E.W. SCRIPPS Co同比增速更快（-23.1% vs -24.2%）。GRAY MEDIA, INC自由现金流更多（$69.0M vs $31.2M）。过去两年E.W. SCRIPPS Co的营收复合增速更高（-0.1% vs -1.9%）
格雷传媒是总部位于美国亚特兰大的上市电视广播企业，1946年由詹姆斯·哈里森·格雷创立，按电视台数量计算目前是美国第三大电视台运营商，在美国113个传媒市场拥有或运营180家电视台，覆盖范围从亚特兰大这样的大型市场到内布拉斯加州北普拉特这类小型市场。
E.W.斯克里普斯公司简称斯克里普斯，是美国的广播传媒企业，1878年由爱德华·威利斯·斯克里普斯与姐姐艾伦·勃朗宁·斯克里普斯创立，最初为日报连锁企业，前身是一家传媒集团，如今总部位于俄亥俄州辛辛那提市的斯克里普斯中心，企业格言为“给人光明，大众自寻前路”，品牌标识为沿用已久的灯塔。
GTN vs SSP — 直观对比
营收规模更大
GTN
是对方的1.4倍
$560.3M
营收增速更快
SSP
高出1.1%
-24.2%
净利率更高
GTN
高出3.8%
-5.1%
自由现金流更多
GTN
多$37.8M
$31.2M
两年增速更快
SSP
近两年复合增速
-1.9%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $792.0M | $560.3M |
| 净利润 | $-10.0M | $-28.5M |
| 毛利率 | — | — |
| 营业利润率 | 14.6% | 7.5% |
| 净利率 | -1.3% | -5.1% |
| 营收同比 | -24.2% | -23.1% |
| 净利润同比 | -105.9% | -129.9% |
| 每股收益（稀释后） | $-0.23 | $-0.51 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收GTNSSP
| Q4 25 | $792.0M | $560.3M | ||
| Q3 25 | $749.0M | $525.9M | ||
| Q2 25 | $772.0M | $540.1M | ||
| Q1 25 | $782.0M | $524.4M | ||
| Q4 24 | $1.0B | $728.4M | ||
| Q3 24 | $950.0M | $646.3M | ||
| Q2 24 | $826.0M | $573.6M | ||
| Q1 24 | $823.0M | $561.5M |
净利润GTNSSP
| Q4 25 | $-10.0M | $-28.5M | ||
| Q3 25 | $-10.0M | $-33.0M | ||
| Q2 25 | $-56.0M | $-36.0M | ||
| Q1 25 | $-9.0M | $-3.5M | ||
| Q4 24 | $169.0M | $95.4M | ||
| Q3 24 | $96.0M | $47.8M | ||
| Q2 24 | $22.0M | $1.4M | ||
| Q1 24 | $88.0M | $1.6M |
营业利润率GTNSSP
| Q4 25 | 14.6% | 7.5% | ||
| Q3 25 | 13.6% | 7.2% | ||
| Q2 25 | 10.6% | 14.2% | ||
| Q1 25 | 11.8% | 5.2% | ||
| Q4 24 | 31.1% | 26.3% | ||
| Q3 24 | 26.3% | 18.8% | ||
| Q2 24 | 18.4% | 9.7% | ||
| Q1 24 | 15.1% | 7.7% |
净利率GTNSSP
| Q4 25 | -1.3% | -5.1% | ||
| Q3 25 | -1.3% | -6.3% | ||
| Q2 25 | -7.3% | -6.7% | ||
| Q1 25 | -1.2% | -0.7% | ||
| Q4 24 | 16.2% | 13.1% | ||
| Q3 24 | 10.1% | 7.4% | ||
| Q2 24 | 2.7% | 0.2% | ||
| Q1 24 | 10.7% | 0.3% |
每股收益（稀释后）GTNSSP
| Q4 25 | $-0.23 | $-0.51 | ||
| Q3 25 | $-0.24 | $-0.55 | ||
| Q2 25 | $-0.71 | $-0.59 | ||
| Q1 25 | $-0.23 | $-0.22 | ||
| Q4 24 | $1.62 | $0.94 | ||
| Q3 24 | $0.86 | $0.37 | ||
| Q2 24 | $0.09 | $-0.15 | ||
| Q1 24 | $0.79 | $-0.15 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $368.0M | $27.9M |
| 总债务越低越好 | $5.7B | — |
| 股东权益账面价值 | $2.2B | $1.2B |
| 总资产 | $10.4B | $5.0B |
| 负债/权益比越低杠杆越低 | 2.65× | — |
8季度趋势，按日历期对齐
现金及短期投资GTNSSP
| Q4 25 | $368.0M | $27.9M | ||
| Q3 25 | $182.0M | $54.7M | ||
| Q2 25 | $199.0M | $31.7M | ||
| Q1 25 | $210.0M | $24.0M | ||
| Q4 24 | $135.0M | $23.9M | ||
| Q3 24 | $69.0M | $34.6M | ||
| Q2 24 | $75.0M | $26.7M | ||
| Q1 24 | $134.0M | $30.2M |
总债务GTNSSP
| Q4 25 | $5.7B | — | ||
| Q3 25 | $5.6B | — | ||
| Q2 25 | $5.6B | — | ||
| Q1 25 | $5.6B | — | ||
| Q4 24 | $5.5B | $2.6B | ||
| Q3 24 | $5.9B | — | ||
| Q2 24 | $6.1B | — | ||
| Q1 24 | $6.2B | — |
股东权益GTNSSP
| Q4 25 | $2.2B | $1.2B | ||
| Q3 25 | $2.2B | $1.3B | ||
| Q2 25 | $2.2B | $1.3B | ||
| Q1 25 | $2.3B | $1.3B | ||
| Q4 24 | $2.3B | $1.3B | ||
| Q3 24 | $2.1B | $1.2B | ||
| Q2 24 | $2.1B | $1.2B | ||
| Q1 24 | $2.0B | $1.2B |
总资产GTNSSP
| Q4 25 | $10.4B | $5.0B | ||
| Q3 25 | $10.3B | $5.1B | ||
| Q2 25 | $10.4B | $5.1B | ||
| Q1 25 | $10.4B | $5.1B | ||
| Q4 24 | $10.5B | $5.2B | ||
| Q3 24 | $10.6B | $5.3B | ||
| Q2 24 | $10.6B | $5.3B | ||
| Q1 24 | $10.7B | $5.3B |
负债/权益比GTNSSP
| Q4 25 | 2.65× | — | ||
| Q3 25 | 2.59× | — | ||
| Q2 25 | 2.57× | — | ||
| Q1 25 | 2.48× | — | ||
| Q4 24 | 2.41× | 1.98× | ||
| Q3 24 | 2.77× | — | ||
| Q2 24 | 2.97× | — | ||
| Q1 24 | 3.02× | — |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $112.0M | $45.1M |
| 自由现金流经营现金流 - 资本支出 | $69.0M | $31.2M |
| 自由现金流率自由现金流/营收 | 8.7% | 5.6% |
| 资本支出强度资本支出/营收 | 5.4% | 2.5% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $181.0M | $6.5M |
8季度趋势，按日历期对齐
经营现金流GTNSSP
| Q4 25 | $112.0M | $45.1M | ||
| Q3 25 | $14.0M | $21.8M | ||
| Q2 25 | $31.0M | $-10.5M | ||
| Q1 25 | $132.0M | $-3.3M | ||
| Q4 24 | $368.0M | $153.3M | ||
| Q3 24 | $297.0M | $140.6M | ||
| Q2 24 | $18.0M | $26.4M | ||
| Q1 24 | $68.0M | $45.4M |
自由现金流GTNSSP
| Q4 25 | $69.0M | $31.2M | ||
| Q3 25 | $-11.0M | $6.4M | ||
| Q2 25 | $6.0M | $-22.7M | ||
| Q1 25 | $117.0M | $-8.4M | ||
| Q4 24 | $328.0M | $146.9M | ||
| Q3 24 | $257.0M | $127.4M | ||
| Q2 24 | $-11.0M | $2.8M | ||
| Q1 24 | $34.0M | $23.3M |
自由现金流率GTNSSP
| Q4 25 | 8.7% | 5.6% | ||
| Q3 25 | -1.5% | 1.2% | ||
| Q2 25 | 0.8% | -4.2% | ||
| Q1 25 | 15.0% | -1.6% | ||
| Q4 24 | 31.4% | 20.2% | ||
| Q3 24 | 27.1% | 19.7% | ||
| Q2 24 | -1.3% | 0.5% | ||
| Q1 24 | 4.1% | 4.1% |
资本支出强度GTNSSP
| Q4 25 | 5.4% | 2.5% | ||
| Q3 25 | 3.3% | 2.9% | ||
| Q2 25 | 3.2% | 2.3% | ||
| Q1 25 | 1.9% | 1.0% | ||
| Q4 24 | 3.8% | 0.9% | ||
| Q3 24 | 4.2% | 2.0% | ||
| Q2 24 | 3.5% | 4.1% | ||
| Q1 24 | 4.1% | 3.9% |
现金转化率GTNSSP
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 2.18× | 1.61× | ||
| Q3 24 | 3.09× | 2.94× | ||
| Q2 24 | 0.82× | 18.45× | ||
| Q1 24 | 0.77× | 27.94× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
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% |
SSP
| Local Media Segment | $355.1M | 63% |
| Scripps Networks | $199.5M | 36% |
| Political Advertising Revenue | $10.0M | 2% |
