Nexstar Media Group, Inc. (NXST)
NASDAQ: NXST · Real-Time Price · USD
167.01
+3.00 (1.83%)
Jun 23, 2026, 4:00 PM EDT - Market closed
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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 5,112 | 4,949 | 5,407 | 4,933 | 5,211 | 4,648 | |
Revenue Growth (YoY) | -4.56% | -8.47% | 9.61% | -5.33% | 12.11% | 3.26% |
Cost of Revenue | 1,119 | 2,235 | 2,221 | 2,153 | 2,005 | 1,862 |
Gross Profit | 5,112 | 4,949 | 5,407 | 4,933 | 5,211 | 4,648 |
Selling, General & Admin | 1,405 | 1,063 | 1,088 | 1,098 | 1,098 | 1,024 |
Depreciation & Amortization Expenses | 387 | 471 | 484 | 488 | 662 | 589 |
Other Operating Expenses | 3 | 331 | 346 | 486 | 134 | 38 |
Total Operating Expenses | 1,795 | 1,865 | 1,918 | 2,072 | 1,894 | 1,651 |
Operating Income | 895 | 849 | 1,268 | 708 | 1,312 | 1,175 |
Interest Income | 26 | 30 | 70 | 104 | 153 | 125 |
Interest Expense | -402 | -379 | -444 | -447 | -337 | -283 |
Other Non-Operating Income (Expense) | 27 | -350 | 65 | 36 | 89 | 76 |
Total Non-Operating Income (Expense) | -349 | -699 | -309 | -307 | -95 | -82 |
Pretax Income | 165 | 150 | 959 | 401 | 1,217 | 1,093 |
Provision for Income Taxes | -19 | -67 | -276 | -131 | -274 | -263 |
Net Income | 146 | 83 | 683 | 270 | 943 | 830 |
Minority Interest in Earnings | 19 | 26 | 39 | 76 | 28 | 4 |
Net Income to Common | 165 | 109 | 722 | 346 | 971 | 834 |
Net Income Growth | -74.81% | -84.90% | 108.67% | -64.37% | 16.43% | 2.77% |
Shares Outstanding (Basic) | 30 | 30 | 32 | 35 | 39 | 42 |
Shares Outstanding (Diluted) | 31 | 31 | 33 | 36 | 40 | 44 |
Shares Change (YoY) | -4.25% | -6.37% | -8.48% | -10.83% | -8.63% | -5.86% |
EPS (Basic) | 4.84 | 3.04 | 21.73 | 9.78 | 24.68 | 19.81 |
EPS (Diluted) | 4.66 | 3.00 | 21.41 | 9.64 | 24.16 | 18.98 |
EPS Growth | -76.39% | -85.99% | 122.09% | -60.10% | 27.29% | 9.27% |
Free Cash Flow | 708 | 743 | 1,105 | 850 | 1,246 | 1,064 |
Free Cash Flow Growth | -4.71% | -32.76% | 30.00% | -31.78% | 17.11% | 2.58% |
Free Cash Flow Per Share | 23.09 | 24.20 | 33.69 | 23.72 | 31.01 | 24.19 |
Dividends Per Share | 7.440 | 7.440 | 6.760 | 5.400 | 3.600 | 2.800 |
Dividend Growth | - | 10.06% | 25.19% | 50.00% | 28.57% | 25.00% |
Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
Operating Margin | 17.51% | 17.16% | 23.45% | 14.35% | 25.18% | 25.28% |
Profit Margin | 2.86% | 1.68% | 12.63% | 5.47% | 18.10% | 17.86% |
FCF Margin | 13.85% | 15.01% | 20.44% | 17.23% | 23.91% | 22.89% |
EBITDA | 1,282 | 1,634 | 2,076 | 1,649 | 1,974 | 1,764 |
EBITDA Margin | 25.08% | 33.02% | 38.39% | 33.43% | 37.88% | 37.95% |
EBIT | 895 | 849 | 1,268 | 708 | 1,312 | 1,175 |
EBIT Margin | 17.51% | 17.16% | 23.45% | 14.35% | 25.18% | 25.28% |
Effective Tax Rate | -11.52% | -44.67% | -28.78% | -32.67% | -22.51% | -24.06% |