Nexstar Media Group, Inc. (BIT:1NXST)
Italy · Delayed Price · Currency is EUR 179.35
0.00 (0.00%)
At close: Oct 10, 2025
Nexstar Media Group Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2005 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2005 - 2019 |
| 5,316 | 5,407 | 4,933 | 5,211 | 4,648 | 4,501 | Upgrade | |
Revenue Growth (YoY) | 6.55% | 9.61% | -5.33% | 12.11% | 3.26% | 48.10% | Upgrade |
Cost of Revenue | 2,229 | 2,221 | 2,153 | 2,005 | 1,862 | 1,721 | Upgrade |
Gross Profit | 3,087 | 3,186 | 2,780 | 3,206 | 2,786 | 2,781 | Upgrade |
Selling, General & Admin | 1,067 | 1,088 | 1,098 | 1,098 | 1,024 | 912.1 | Upgrade |
Depreciation & Amortization Expenses | 812 | 808 | 941 | 662 | 589 | 564.9 | Upgrade |
Other Operating Expenses | - | 22 | 33 | 134 | -2 | -71.6 | Upgrade |
Operating Income | 1,185 | 1,268 | 708 | 1,312 | 1,175 | 1,375 | Upgrade |
Interest Income | 54 | 70 | 104 | 153 | 125 | 70.2 | Upgrade |
Interest Expense | 411 | 444 | 447 | 337 | 283 | 335.3 | Upgrade |
Other Non-Operating Income (Expense) | 37 | 69 | 36 | 109 | 80 | -3.7 | Upgrade |
Total Non-Operating Income (Expense) | 502 | 583 | 587 | 599 | 488 | 401.8 | Upgrade |
Pretax Income | 849 | 959 | 401 | 1,217 | 1,093 | 1,105 | Upgrade |
Provision for Income Taxes | 251 | 276 | 131 | 274 | 263 | 296.5 | Upgrade |
Net Income | 634 | 722 | 346 | 971 | 834 | 811.5 | Upgrade |
Minority Interest in Earnings | 36 | 39 | 76 | 28 | 4 | 3.4 | Upgrade |
Net Income to Common | 634 | 722 | 346 | 971 | 834 | 811.5 | Upgrade |
Net Income Growth | 46.76% | 108.67% | -64.37% | 16.43% | 2.77% | 252.43% | Upgrade |
Shares Outstanding (Basic) | 31 | 32 | 35 | 39 | 42 | 45 | Upgrade |
Shares Outstanding (Diluted) | 31 | 33 | 36 | 40 | 44 | 47 | Upgrade |
Shares Change (YoY) | -8.46% | -8.48% | -10.83% | -8.63% | -5.86% | -2.51% | Upgrade |
EPS (Basic) | 19.40 | 21.73 | 9.78 | 24.68 | 19.81 | 18.06 | Upgrade |
EPS (Diluted) | 19.15 | 21.41 | 9.64 | 24.16 | 18.98 | 17.37 | Upgrade |
EPS Growth | 51.14% | 122.09% | -60.10% | 27.29% | 9.27% | 261.88% | Upgrade |
Free Cash Flow | 1,254 | 1,105 | 850 | 1,246 | 1,064 | 1,037 | Upgrade |
Free Cash Flow Growth | 13.48% | 30.00% | -31.78% | 17.11% | 2.58% | 371.55% | Upgrade |
Free Cash Flow Per Share | 40.02 | 33.69 | 23.72 | 31.01 | 24.19 | 22.20 | Upgrade |
Dividends Per Share | 7.100 | 6.760 | 5.400 | 3.600 | 2.800 | 2.240 | Upgrade |
Dividend Growth | 5.03% | 25.19% | 50.00% | 28.57% | 25.00% | 24.44% | Upgrade |
Gross Margin | 58.07% | 58.92% | 56.36% | 61.52% | 59.94% | 61.78% | Upgrade |
Operating Margin | 22.29% | 23.45% | 14.35% | 25.18% | 25.28% | 30.56% | Upgrade |
Profit Margin | 11.25% | 12.63% | 5.47% | 18.10% | 17.86% | 17.95% | Upgrade |
FCF Margin | 23.59% | 20.44% | 17.23% | 23.91% | 22.89% | 23.04% | Upgrade |
EBITDA | 1,997 | 2,076 | 1,649 | 1,974 | 1,764 | 1,940 | Upgrade |
EBITDA Margin | 37.57% | 38.39% | 33.43% | 37.88% | 37.95% | 43.11% | Upgrade |
EBIT | 1,185 | 1,268 | 708 | 1,312 | 1,175 | 1,375 | Upgrade |
EBIT Margin | 22.29% | 23.45% | 14.35% | 25.18% | 25.28% | 30.56% | Upgrade |
Effective Tax Rate | 29.56% | 28.78% | 32.67% | 22.51% | 24.06% | 26.84% | Upgrade |
Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.