Nexstar Media Group Inc. (NXST)

NASDAQ: NXST · Real-Time Price · USD

144.61

-5.05 (-3.37%)

At close: May 01, 2025, 3:59 PM

144.68

0.05%

After-hours: May 01, 2025, 04:36 PM EDT

Nexstar Media Income Statement

Financials in USD. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	1.49B	1.37B	1.27B	1.28B	1.3B	1.13B	1.24B	1.26B	1.49B	1.27B	1.25B	1.21B	1.25B	1.16B	1.13B	1.11B	1.38B	1.12B	914.63M	1.09B	1.1B	663.58M	649.01M	626.65M	798.02M	693.01M	660.32M	615.34M	653.66M	611.87M	626.12M	540.32M	309.88M	275.66M	261.99M	255.66M
Cost of Revenue	-1M	563M	760M	738M	750M	537M	537M	538M	502.1M	511.1M	501.6M	490M	465.31M	476.78M	459.63M	447.78M	431.67M	420.93M	413.74M	441.78M	431.61M	318.04M	296.04M	289.43M	279.15M	285.36M	274.44M	278.96M	275.98M	268.42M	262.54M	228.96M	105.89M	109.56M	92.94M	99.29M
Gross Profit	1.49B	803M	509M	546M	554M	595M	703M	719M	984.6M	758M	743.5M	720.1M	780.53M	680.23M	671.96M	666.15M	944.94M	697.27M	500.89M	650.04M	668.48M	345.53M	352.97M	337.21M	518.87M	407.65M	385.88M	336.37M	377.68M	343.45M	363.58M	311.36M	203.99M	166.1M	169.06M	156.37M
Operating Income	416M	335M	240M	275M	265M	94M	179M	204M	480.5M	355.3M	333.4M	329.4M	324.77M	277.38M	288.33M	284.92M	530.53M	343.6M	196.25M	305.01M	256.5M	121.61M	149.94M	127.07M	272.78M	192.89M	174.49M	117.62M	140.84M	129.07M	138.69M	110.15M	92.47M	72.9M	64.01M	57.93M
Interest Income	n/a	n/a	n/a	n/a	n/a	n/a	111M	107M	103.4M	88.6M	n/a	n/a	4.13M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	337M	244M	149M	228M	147M	14M	110M	130M	245.7M	369.4M	298.1M	303.9M	328.87M	235.01M	270.52M	258.92M	492.49M	254.49M	135.55M	222.04M	168.28M	34.33M	97.38M	73.33M	213.16M	135.07M	119.87M	64.84M	87.52M	74.08M	80.78M	-997K	47.1M	43.15M	43.28M	37.14M
Net Income	241M	187M	118M	175M	114M	25M	96M	88M	203.3M	289M	227M	252M	263.99M	169.6M	200.1M	200.9M	364.25M	190.68M	99.59M	156.91M	113.21M	-5.85M	68M	54.89M	153.11M	100.51M	87.73M	48.12M	378.48M	46.48M	43.99M	6.05M	20.48M	24.8M	24.53M	21.73M
Selling & General & Admin	222M	272M	269M	271M	289M	229M	213M	218M	277.5M	208.3M	216.3M	201.4M	241.85M	214.64M	203.26M	201.57M	223.56M	189.01M	160.74M	168.19M	202.56M	124.11M	144.06M	115.03M	129.37M	140.3M	138.9M	141.91M	119.88M	117.4M	119.53M	109.9M	55.44M	51.89M	65.77M	52.35M
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	850M	196M	-1M	1M	2.81B	9M	10M	297M	280.2M	194.4M	194.4M	189.3M	30.44M	22.83M	24.33M	22.65M	19.47M	22.54M	35.93M	24.38M	25.66M	23.11M	20.24M	15.1M	18.68M	6.96M	7.83M	4.19M	-116K	-161K	-900K	-107K	-146K	-126K	-147K	-136K
Operating Expenses	1.07B	468M	269M	271M	289M	501M	524M	515M	557.7M	402.7M	410.7M	390.7M	437.59M	408.44M	390.57M	389.08M	420.77M	366.55M	337.16M	364.86M	427.8M	277.63M	222.44M	224.33M	243.11M	220.15M	217.09M	220.12M	216.86M	214.38M	224.9M	258.92M	96.25M	93.2M	105.05M	98.44M
Interest Expense	104M	113M	113M	114M	115M	113M	111M	107M	103.4M	88.6M	75.4M	69.2M	70.09M	70.38M	70.13M	72.05M	74.5M	77.27M	82.25M	101.28M	106.83M	93.2M	51.36M	52.96M	53.89M	56.24M	56.28M	54.59M	52.67M	53.6M	55.69M	79.24M	45.23M	29.62M	20.58M	20.65M
Selling & Marketing Expenses	n/a	n/a	7M	7M	43M	-43M	-39M	-39M	-236.9M	-40.7M	n/a	n/a	-5.31M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	1.07B	1.03B	1.03B	1.01B	1.04B	1.04B	1.06B	1.05B	1.06B	913.8M	912.3M	880.7M	902.9M	885.22M	850.2M	836.87M	852.44M	787.48M	750.9M	806.64M	859.41M	595.67M	518.48M	513.76M	522.27M	505.51M	491.53M	499.08M	492.84M	482.8M	487.43M	487.88M	202.14M	202.76M	197.99M	197.73M
Income Tax Expense	107M	64M	43M	61M	47M	6M	35M	42M	67.6M	81.9M	71.6M	52.5M	66.54M	65.85M	70.76M	59.73M	129.58M	65.18M	37.41M	64.34M	54.43M	39.51M	26.65M	16.44M	58.67M	35.24M	33.26M	17.5M	-292.34M	32.01M	32.32M	-5.94M	26.69M	17.53M	18.48M	14.87M
Shares Outstanding (Basic)	30.98M	32.02M	32.82M	33.45M	33.87M	34.93M	35.79M	36.72M	37.52M	38.77M	40.2M	40.95M	40.99M	41.68M	42.6M	43.3M	43.76M	44.98M	45.27M	45.7M	45.95M	44.98M	46.09M	45.78M	45.62M	45.55M	45.63M	46.08M	45.76M	46.11M	46.93M	44.2M	30.71M	30.7M	30.68M	30.66M
Shares Outstanding (Diluted)	31.45M	32.44M	33.29M	34.02M	34.24M	35.37M	36.31M	37.45M	38.32M	39.56M	40.9M	42M	42.68M	43.48M	44.4M	45.4M	45.7M	46.74M	46.85M	47.62M	45.95M	46.11M	47.97M	47.78M	47.48M	47.34M	47.15M	47.69M	47.51M	47.45M	48.2M	45.42M	31.8M	31.7M	31.62M	31.54M
EPS (Basic)	7.78	5.84	3.60	5.23	3.40	0.72	2.68	2.40	5.42	7.45	5.65	6.15	6.44	4.07	4.70	4.64	8.32	4.24	2.20	3.43	2.46	-0.13	1.48	1.20	3.36	2.21	1.92	1.04	8.27	1.01	0.94	0.14	0.67	0.81	0.80	0.71
EPS (Diluted)	7.66	5.76	3.54	5.14	3.36	0.71	2.64	2.35	5.31	7.31	5.55	6.00	6.19	3.90	4.51	4.42	7.97	4.08	2.13	3.30	2.36	-0.13	1.42	1.15	3.22	2.12	1.86	1.01	7.97	0.98	0.91	0.13	0.64	0.78	0.78	0.69
EBITDA	661M	547M	470M	532M	472M	347M	483M	486M	580.1M	600.4M	517.6M	517.7M	551.13M	452.36M	486.01M	475.01M	709.82M	469.6M	358.82M	466.52M	436.65M	217.79M	213.19M	190.46M	351.33M	256.14M	238.42M	181.55M	205.15M	187.66M	201.31M	148.62M	117.12M	97.15M	89.97M	88.07M
EBIT	441M	357M	262M	342M	262M	127M	221M	237M	349.1M	458M	373.5M	373.1M	398.96M	305.39M	340.64M	330.97M	567M	331.75M	217.8M	323.32M	275.11M	127.53M	148.74M	126.28M	267.05M	191.31M	176.15M	119.43M	140.19M	127.69M	136.46M	78.24M	93.41M	72.77M	63.86M	57.79M
Depreciation & Amortization	220M	190M	208M	190M	210M	220M	262M	249M	231M	142.4M	144.1M	144.6M	152.17M	146.97M	145.37M	144.04M	142.82M	137.84M	141.02M	143.2M	161.53M	90.26M	78.38M	78.54M	84.29M	79.85M	78.18M	78.22M	80.77M	77.07M	80.61M	84.62M	30.18M	29.6M	30.28M	30.27M