Nexstar Media Group, Inc. (NXST)
NASDAQ: NXST · Real-Time Price · USD
193.60
+5.63 (3.00%)
At close: Aug 7, 2026, 4:00 PM EDT
193.78
+0.18 (0.09%)
After-hours: Aug 7, 2026, 7:34 PM EDT
Nexstar Media Group Financials Overview
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Revenue Revenue Growth | 5,876 | 4,949 | 5,407 | 4,933 | 5,211 | 4,648 |
Revenue Growth | 10.53% | -8.47% | 9.61% | -5.33% | 12.11% | 3.26% |
Gross Profit Gross Profit Growth | 4,385 | 2,714 | 3,186 | 2,780 | 3,206 | 2,786 |
Operating Income Operating Income Growth | 1,044 | 849 | 1,268 | 708 | 1,312 | 1,175 |
Net Income Net Income Growth | 188 | 109 | 722 | 346 | 971 | 834 |
Earnings Per Share EPS Growth | 5.21 | 3.00 | 21.41 | 9.64 | 24.16 | 18.98 |
EPS Growth | -72.95% | -85.99% | 122.09% | -60.10% | 27.29% | 9.27% |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Broadcast Broadcast Growth | 4,797 | 4,657 | 5,134 | 4,611 | 5,033 | 4,534 |
Other Segment Other Segment Growth | 449 | 346 | 317 | 339 | 173 | - |
Corporate (Unallocated) Corporate (Unallocated) Growth | 7 | 10 | 10 | 10 | 9 | 114 |
Eliminations Eliminations Growth | -74 | -64 | -54 | -27 | -4 | - |
Revenue (Total) Revenue (Total) Growth | 5,876 | 4,949 | 5,407 | 4,933 | 5,211 | 4,648 |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Cash & Investments Cash & Investments Growth | 218 | 280 | 144 | 12 | 16 | 15.6 |
Total Debt Total Debt Growth | 11,798 | 6,374 | 6,560 | 6,837 | 7,001 | 7,458 |
Net Cash (Debt) Net Cash Growth | -11,580 | -6,094 | -6,416 | -6,825 | -6,985 | -7,442 |
Net Cash Growth | - | - | - | - | - | - |
Net Cash Per Share Net Cash Per Share Growth | -376.44 | -198.46 | -195.63 | -190.46 | -173.81 | -169.21 |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Cash Flow Operating Cash Flow Growth | 894 | 891 | 1,250 | 999 | 1,403 | 1,215 |
Capital Expenditures CapEx Growth | -151 | -148 | -145 | -149 | -157 | -151 |
Free Cash Flow Free Cash Flow Growth | 743 | 743 | 1,105 | 850 | 1,246 | 1,064 |
Free Cash Flow Growth | -40.75% | -32.76% | 30.00% | -31.78% | 17.11% | 2.58% |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Gross Margin | 74.63% | 54.84% | 58.92% | 56.36% | 61.52% | 59.94% |
Operating Margin | 17.77% | 17.16% | 23.45% | 14.35% | 25.18% | 25.28% |
Pretax Margin | 3.61% | 3.03% | 17.74% | 8.13% | 23.35% | 23.52% |
Profit Margin | 2.86% | 1.68% | 12.63% | 5.47% | 18.10% | 17.86% |
FCF Margin | 12.64% | 15.01% | 20.44% | 17.23% | 23.91% | 22.89% |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Aug '26 Aug 8, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Dividend Per Share Dividend Per Share Growth | 7.440 | 7.440 | 6.760 | 5.400 | 3.600 | 2.800 |
Dividend Per Share Growth | 2.34% | 10.06% | 25.19% | 50.00% | 28.57% | 25.00% |
Dividend Yield | 3.84% | 3.67% | 4.29% | 3.45% | 2.06% | 1.85% |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Aug '26 Aug 8, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
PE Ratio | 36.23 | 67.68 | 7.38 | 16.26 | 7.24 | 7.95 |
Forward PE | 6.61 | 10.67 | 8.76 | 7.71 | 8.50 | 7.27 |
P/FCF Ratio | 7.96 | 8.29 | 4.38 | 6.20 | 5.17 | 5.78 |
PS Ratio | 1.01 | 1.24 | 0.89 | 1.07 | 1.24 | 1.32 |