Nexstar Media Group (NXST)
Operates U.S. local TV stations, national networks, and digital news properties.
$166.64
vs last close−0.89 (−0.53%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,132 | 1,304 | 1,284 | 1,269 | 1,366 | 1,487 | 1,234 | 1,229 | 1,198 | 1,289 | 1,396 | 3,080 |
| Cost of revenue | 537 | 540 | 548 | 552 | 563 | 558 | 551 | 557 | 752 | 758 | 732 | 1,087 |
| Gross profit | 595 | 764 | 736 | 717 | 803 | 929 | 683 | 672 | 446 | 531 | 664 | 1,993 |
| 501 | 533 | 461 | 477 | 468 | 512 | 463 | 459 | 271 | 275 | 399 | 1,631 | |
| 281 | 288 | 272 | 269 | 278 | 270 | 257 | 262 | 270 | 208 | 0 | 457 | |
| General & administrative | 281 | 0 | 272 | 269 | 278 | 0 | 257 | 0 | 0 | 0 | 0 | 0 |
| Other expenses | 220 | 245 | 189 | 208 | 190 | 242 | 206 | 197 | 1 | 67 | 399 | 1,174 |
| Operating income | 94 | 231 | 275 | 240 | 335 | 417 | 220 | 213 | 175 | 256 | 265 | 362 |
| −80 | −84 | −47 | −91 | −91 | −80 | −82 | −83 | −79 | −470 | −112 | −185 | |
| Interest expense | 113 | 115 | 114 | 113 | 113 | 104 | 97 | 97 | 94 | 91 | 120 | 190 |
| Other non-operating income | −33 | −31 | −67 | −22 | −22 | −24 | −15 | −14 | −15 | 379 | −8 | −5 |
| Income before tax | 14 | 147 | 228 | 149 | 244 | 337 | 138 | 130 | 96 | −214 | 153 | 177 |
| Income tax expense | 6 | 48 | 61 | 43 | 64 | 107 | 41 | 39 | 31 | −44 | −7 | 64 |
| Net income from continuing operations | 8 | 99 | 167 | 106 | 180 | 230 | 97 | 91 | 65 | −170 | 160 | 113 |
| Net income | 25 | 114 | 175 | 118 | 187 | 242 | 108 | 97 | 70 | −166 | 164 | 120 |
| EPS, basic | $0.72 | $3.40 | $5.25 | $3.59 | $5.84 | $7.68 | $3.41 | $3.09 | $2.18 | −$5.63 | $5.40 | $3.69 |
| EPS, diluted | $0.71 | $3.36 | $5.16 | $3.54 | $5.76 | $7.56 | $3.37 | $3.06 | $2.14 | −$5.64 | $5.09 | $3.66 |
| Weighted average shares, basic | 35 | 34 | 33 | 33 | 32 | 31 | 31 | 30 | 30 | 30 | 30 | 31 |
| Weighted average shares, diluted | 35 | 34 | 34 | 33 | 32 | 31 | 31 | 31 | 31 | 30 | 31 | 31 |
| EBITDA | 347 | 472 | 532 | 470 | 547 | 661 | 440 | 424 | 752 | 70 | 466 | 525 |
| Depreciation & amortization | 220 | 210 | 190 | 208 | 190 | 220 | 205 | 197 | 562 | 193 | 193 | 158 |
| EBIT | 127 | 262 | 342 | 262 | 357 | 441 | 235 | 227 | 190 | −123 | 273 | 367 |
