Profile
GTN-A CMCSV CCZ LSXMK LSXMA LSXMB
Company Name Gray Media, Inc. Comcast Corporation Class A Common Stock Ex-Distribution When Issued Comcast Holdings Corp. The Liberty SiriusXM Group The Liberty SiriusXM Group The Liberty SiriusXM Group
Sector Communication Services Consumer Cyclical Communication Services Communication Services Communication Services Communication Services
Industry Broadcasting Broadcasting Broadcasting Broadcasting Broadcasting Broadcasting
Market Cap $689.63M $102.03B $60.98B $7.28B $7.28B $7.28B
Employees 9.12K 182.00K 31.00K 6.40K 6.40K 6.40K
CEO Hilton Hatchett Howell Jr. Brian L. Roberts - Gregory B. Maffei - -
Ratings
GTN-A CMCSV CCZ LSXMK LSXMA LSXMB
Quant Rating Score 3 4 4 4 4 4
Quant Rating Neutral Buy Buy Buy Buy Buy
Trading
GTN-A CMCSV CCZ LSXMK LSXMA LSXMB
Last Close $8.7 - $64 $22.29 $22.29 $22.51
High 52 $11.9 - $64 $22.29 $22.29 $22.51
Low 52 $6.1 - $57.75 $22.29 $22.29 $22.51
Price vs. 52 Week High -26.89 % - 0 % 0 % 0 % 0 %
Price vs. 52 Week Low 42.62 % - 10.82 % 0 % 0 % 0 %
Total Return
GTN-A CMCSV CCZ LSXMK LSXMA LSXMB
1 Month Return -10.49 % - 8.47 % 0 % 0 % 0 %
3 Month Return -11.21 % - 5.18 % 0 % 0 % 0 %
6 Month Return 14.78 % - 2.71 % 0 % 0 % 0 %
9 Month Return 31.22 % - 0 % 0 % 0 % 0 %
YTD Return 19.34 % - 4.79 % 0 % 0 % 0 %
1 Year Return 22.42 % - 6.14 % 0 % 0 % 0 %
3 Year Return 0 % - 0 % 0 % 0 % 0 %
5 Year Return 0 % - 0 % 0 % 0 % 0 %
Dividends
GTN-A CMCSV CCZ LSXMK LSXMA LSXMB
Dividend Yield Percentage (TTM) 6.9 % 3.95 % 3.98 % - - -
Dividend Paid and Capex Coverage Ration (TTM) 2.88 % 2.02 % 2.02 % 1.68 % 1.68 % 1.68 %
Dividend Per Share (TTM) 0.32 % 1.26 % 1.26 % - - -
Payout Ratio (TTM) 89.36 % 24.71 % 24.71 % 1.15 % 1.15 % 1.15 %
Profitability
GTN-A CMCSV CCZ LSXMK LSXMA LSXMB
Gross Profit Margin TTM 45.43 % 60.07 % 60.07 % 77.63 % 77.63 % 77.63 %
Return on Assets TTM 0.91 % 7.26 % 7.26 % 16.55 % 16.55 % 16.55 %
Return on Equity TTM 3.28 % 20.98 % 20.98 % 54.24 % 54.24 % 54.24 %
Return on Capital Employed TTM 6.13 % 8.65 % 8.65 % 1.29 % 1.29 % 1.29 %
Net Income Per EBT TTM 72.87 % 76.86 % 76.86 % 3206.52 % 3206.52 % 3206.52 %
EBT Per Ebit TTM 21.46 % 124.63 % 124.63 % 49.73 % 49.73 % 49.73 %
EBIT Per Revenue TTM 17.95 % 16.71 % 16.71 % 0.89 % 0.89 % 0.89 %
Cash Flow To Debt Ratio TTM 8.48 % 30.46 % 30.46 % 31.55 % 31.55 % 31.55 %
Receivables Turnover TTM 15.94 8.92 8.92 68.57 68.57 68.57
Payables Turnover TTM 101.5 4.47 4.47 - - -
Inventory Turnover TTM 73.08 - - - - -
Fixed Asset Turnover TTM 209.25 % 174.32 % 174.32 % 2019.24 % 2019.24 % 2019.24 %
Asset Turnover TTM 32.44 % 45.38 % 45.38 % 116.59 % 116.59 % 116.59 %
Operating Cash Flow Per Share TTM 5.62 9.25 9.25 1.22 1.22 1.22
Free Cash Flow Per Share TTM 4.54 6.02 6.02 1.87 1.87 1.87
Cash Per Share TTM 187.63 % 260.75 % 260.75 % 319.51 % 319.51 % 319.51 %
Operating Cash Flow Sales Ratio TTM 16.28 % 27.2 % 27.2 % 2.91 % 2.91 % 2.91 %
Free Cash Flow Operating Cash Flow Ratio TTM 80.73 % 65.07 % 65.07 % 153.96 % 153.96 % 153.96 %
Cash Flow Coverage Ratios TTM 8.48 % 30.46 % 30.46 % 31.55 % 31.55 % 31.55 %
Price To Free Cash Flows Ratio TTM 0.98 5.3 5.25 7.83 7.83 7.83
Price To Operating Cash Flows Ratio TTM 0.83 3.44 3.41 18.34 18.34 18.34
Price Cash Flow Ratio TTM 0.83 3.44 3.41 18.34 18.34 18.34
Income Statement (TTM)
GTN-A CMCSV CCZ LSXMK LSXMA LSXMB
Revenue $3.64B $123.73B $123.71B $23.16B $23.16B $23.16B
Gross Profit $1.24B $71.9B $0B $23.16B $23.16B $23.16B
Gross Profit Ratio 34.14% 58.11% 0% 100% 100% 100%
EBITDA $1.25B $37.61B $46.39B $1.51B $1.51B $1.51B
Net Income $0.38B $16.19B $19.66B $0.9B $0.9B $0.9B
EPS Diluted 3.36 4.14 5.39 2.4 2.4 2.4
Balance Sheet (MRQ)
GTN-A CMCSV CCZ LSXMK LSXMA LSXMB
Long Term Debt $5.66B $99.76B $0B $0B $0B $0B
Total Liabilities $7.61B $179.94B $90.02B $0B $0B $0B
Total Equity $2.93B $86.28B $97.15B $1.13B $1.13B $1.13B
Total Investments $0.07B $10.52B $0B $0B $0B $0B
Total Debt $5.69B $105.41B $5.96B $0B $0B $0B
Total Assets $10.54B $266.21B $187.18B $19.64B $19.64B $19.64B
Cash Flow Statement (TTM)
GTN-A CMCSV CCZ LSXMK LSXMA LSXMB
Net Income $0.38B $16.19B $19.66B $0B $0B $0B
Inventory $0B $0B $0B $0B $0B $0B
Dividends Paid $-0.08B $-4.81B $-4.89B $0B $0B $0B
Operating Cash Flow $0.75B $27.67B $33.64B $0.57B $0.57B $0.57B
Capital Expenditure $-0.14B $-12.18B $-11.75B $0B $0B $0B
Related Stocks
Ticker Name Price
AUD Audacy, Inc. 0.0936
BBGI Beasley Broadcast Group, Inc. 4.08
CCZ Comcast Holdings Corp. 64.38
CMCSV Comcast Corporation Class A Common Stock Ex-Distribution When Issued 28
CMLS Cumulus Media Inc. 0.089
CURI CuriosityStream Inc. 3.25
CURIW CuriosityStream Inc. 0.0125
DISCA Warner Bros. Discovery, Inc. 24.43
EVC Entravision Communications Corporation 2.91
FUBO fuboTV Inc. 1.34
GTN Gray Television, Inc. 4.69
IHRT iHeartMedia, Inc. 3.49
LSXMA The Liberty SiriusXM Group 22.29
LSXMB The Liberty SiriusXM Group 22.51
LSXMK The Liberty SiriusXM Group 22.29
MDIA MediaCo Holding Inc. 0.6252
NMAX Newsmax, Inc. 5.4
QVCC QVC, Inc. 6.250% Senior Secured 8.49
QVCD QVC, Inc. 6.375% Senior Secured 8.49
SALM Salem Media Group, Inc. 0.4001
ETFs With Exposure to GTN-A
Ticker ETF Name Weight Percentage Price
VTI Vanguard Total Stock Market Index Fund 0 336.65
PHB Invesco Fundamental High Yield Corporate Bond ETF 0.361273 18.7
SQLV Royce Quant Small-Cap Quality Value ETF 0.68 46.0703
VBF Invesco Bond Fund 0.0094 15.51
VLT Invesco High Income Trust II 0 11.0649
VUN.TO Vanguard U.S. Total Market Index ETF 0 124.53
VUS.TO Vanguard U.S. Total Market Index ETF (CAD-hedged) 0 116.8
VGRO.TO Vanguard Growth ETF Portfolio 0 44.16
VEQT.TO Vanguard All-Equity ETF Portfolio 0 55.46
VBAL.TO Vanguard Balanced ETF Portfolio 0 37.77
VCNS.TO Vanguard Conservative ETF Portfolio 0 32.11
VCIP.TO Vanguard Conservative Income ETF Portfolio 0 27.4
VRIF.TO Vanguard Retirement Income ETF Portfolio 0 27.01
IHYF Invesco High Yield Bond Factor ETF 0.152475 22.725
DFAT Dimensional U.S. Targeted Value ETF 0.00025703 66.28
DFAS Dimensional U.S. Small Cap ETF 0.00007404 75.67
DFAC Dimensional U.S. Core Equity 2 ETF 0.00006496 40.79
VTSAX Vanguard Total Stock Market Index Fund 0 163.89
R2US.L SPDR Russell 2000 US Small Cap UCITS ETF 0.014181 77.39
BSJT Invesco BulletShares 2029 High Yield Corporate Bond ETF 0.491098 21.45
VITSX Vanguard Total Stock Market Index Fund 0 163.92
XRS2.F Xtrackers Russell 2000 UCITS ETF 0.0123974 318.35
BRLN BlackRock Floating Rate Loan ETF 0.03294 51.09
XRSG.L Xtrackers (IE) Public Limited Company - Xtrackers Russell 2000 UCITS ETF 0.0123974 28842.5
XRSU.L Xtrackers (IE) Public Limited Company - Xtrackers Russell 2000 UCITS ETF 0.0123974 392.97
ZPRR.DE SPDR Russell 2000 US Small Cap UCITS ETF 0.014181 65.19
WSCR.L UBS (IRL) ETF PLC 0.02 872.15
R2SC.L SPDR Russell 2000 US Small Cap UCITS ETF 0.014181 56.74
XRS2.DE Xtrackers Russell 2000 UCITS ETF 0.0123974 331.25
USFM.L UBS (Irl) ETF plc - MSCI USA Select Factor Mix UCITS ETF (USD) A-dis 0 2936
USUE.DE UBS (Irl) ETF plc - MSCI USA Select Factor Mix UCITS ETF (USD) A-acc 0 37.855
HIYS Invesco High Yield Select ETF 0.160058 25.805
VTS.AX Vanguard US Total Market Shares Index ETF 0 474.81
USFMDN.MX UBS (Irl) ETF Public Limited Company - MSCI USA Select Factor Mix UCITS ETF 0 382
VSMPX Vanguard Total Stock Mkt Idx Instl Pls 0 307.49
BSJW Invesco BulletShares 2032 High Yield Corporate Bond ETF 0.750782 25.82
BRHY BlackRock High Yield ETF 0.01416 51.53
BSJX Invesco BulletShares 2033 High Yield Corporate Bond ETF 0.559963 25.61
Unlock