Nexstar Media Group, Inc. (NXST)
NASDAQ: NXST · Real-Time Price · USD
161.45
-0.66 (-0.41%)
At close: Oct 9, 2026, 4:00 PM EDT
161.45
0.00 (0.00%)
After-hours: Oct 9, 2026, 4:42 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 | 3,236 | 2,741 | 3,215 | 2,808 | 3,234 | 2,813 |
Operating Income Operating Income Growth | 1,183 | 894 | 1,319 | 779 | 1,521 | 1,279 |
Net Income Net Income Growth | 166 | 92 | 702 | 346 | 971 | 834 |
Earnings Per Share EPS Growth | 5.34 | 3.00 | 21.41 | 9.64 | 24.16 | 18.98 |
EPS Growth | -72.40% | -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 | 135 | 204 | 190.9 |
Total Debt Total Debt Growth | 12,085 | 6,616 | 6,813 | 7,130 | 7,239 | 7,696 |
Net Cash (Debt) Net Cash Growth | -11,867 | -6,336 | -6,669 | -6,995 | -7,035 | -7,505 |
Net Cash Growth | - | - | - | - | - | - |
Net Cash Per Share Net Cash Per Share Growth | -384.47 | -206.34 | -203.35 | -195.21 | -175.06 | -170.64 |
| 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 | 55.07% | 55.38% | 59.46% | 56.92% | 62.06% | 60.52% |
Operating Margin | 20.13% | 18.06% | 24.39% | 15.79% | 29.19% | 27.52% |
Pretax Margin | 3.61% | 3.03% | 17.74% | 8.13% | 23.35% | 23.52% |
Profit Margin | 2.83% | 1.86% | 12.98% | 7.01% | 18.63% | 17.94% |
FCF Margin | 12.65% | 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 | Oct '26 Oct 9, 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 | 4.61% | 3.77% | 4.58% | 3.84% | 2.37% | 2.18% |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Oct '26 Oct 9, 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 | 30.21 | 66.93 | 6.98 | 15.37 | 6.80 | 7.40 |
Forward PE | 5.22 | 10.67 | 8.76 | 7.71 | 8.50 | 7.27 |
P/FCF Ratio | 6.69 | 8.29 | 4.43 | 6.26 | 5.30 | 5.80 |
PS Ratio | 0.85 | 1.24 | 0.91 | 1.08 | 1.27 | 1.33 |