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 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	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	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%
Cost of Revenue	1,491	2,235	2,221	2,153	2,005	1,862
Gross Profit	4,385	2,714	3,186	2,780	3,206	2,786
Selling, General & Admin	1,327	1,063	1,088	1,098	1,098	1,024
Depreciation & Amortization Expenses	190	471	484	488	662	589
Other Operating Expenses	162	331	346	486	134	38
Total Operating Expenses	1,679	1,865	1,918	2,072	1,894	1,651
Operating Income	1,044	849	1,268	708	1,312	1,175
Interest Income	18	30	70	104	153	125
Interest Expense	-495	-379	-444	-447	-337	-283
Other Non-Operating Income (Expense)	24	-350	65	36	89	76
Total Non-Operating Income (Expense)	-453	-699	-309	-307	-95	-82
Pretax Income	212	150	959	401	1,217	1,093
Provision for Income Taxes	44	67	276	131	274	263
Net Income	168	83	683	270	943	830
Minority Interest in Earnings	-20	-26	-39	-76	-28	-4
Net Income to Common	188	109	722	346	971	834
Net Income Growth	-70.35%	-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	-1.82%	-6.37%	-8.48%	-10.83%	-8.63%	-5.86%
EPS (Basic)	5.40	3.04	21.73	9.78	24.68	19.81
EPS (Diluted)	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%
Free Cash Flow	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%
Free Cash Flow Per Share	24.15	24.20	33.69	23.72	31.01	24.19
Dividends Per Share	3.720	7.440	6.760	5.400	3.600	2.800
Dividend Growth	-47.61%	10.06%	25.19%	50.00%	28.57%	25.00%
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%
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%
EBITDA	1,697	1,634	2,076	1,649	1,974	1,764
EBITDA Margin	28.88%	33.02%	38.39%	33.43%	37.88%	37.95%
EBIT	1,044	849	1,268	708	1,312	1,175
EBIT Margin	17.77%	17.16%	23.45%	14.35%	25.18%	25.28%
Effective Tax Rate	20.75%	44.67%	28.78%	32.67%	22.51%	24.06%

SEC Filings: 10-K · 10-Q