Nexstar Media Group Income Statement
NXST / Communication Services|15 years of annual SEC 10-K data (FY2011-FY2025)
Line items include revenue, cost of goods sold, gross profit, operating expenses, interest, taxes, and net income with per-share data across 15 fiscal years. All figures from audited SEC 10-K filings.
Nexstar Media Group reported $4.9B in revenue and $109M in net income for FY2025. Revenue has grown at a 22.0% compound annual rate over the past 14 years.
Based on SEC 10-K filings.
Key Data Points
- Altman Z-Score 1.12 (distress zone, below 1.8 threshold)
- High earnings quality (cash-backed earnings)
- Strong return on equity: 22.6%
Data sourced from SEC EDGAR filings. Not investment advice.
| Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.9B | $5.4B | $4.6B | $5.2B | $4.6B | $2.8B | $2.4B | $2.8B | $896.4M | $1.1B | $502.3M | $631.3M | $306.5M | $378.6M | $306.5M |
| SG&A Expense | $1.1B | $1.1B | $1.0B | $1.1B | $1.0B | $579.9M | $605.1M | $579.9M | $232.5M | $263.6M | $152.2M | $175.4M | $105.2M | $117.5M | $105.2M |
| Operating Income | $849.0M | $1.3B | $1.2B | $1.3B | $1.2B | $757.8M | $505.6M | $757.8M | $206.1M | $287.3M | $103.2M | $173.2M | $48.0M | $99.9M | $48.0M |
| Interest Expense | - | - | -$283.0M | - | - | -$221.0M | -$241.2M | -$221.0M | -$80.5M | $117.2M | -$66.2M | $62.0M | -$53.0M | $51.6M | -$53.0M |
| Income Tax | $67.0M | $276.0M | $263.0M | $274.0M | $263.0M | $144.7M | -$233.9M | $144.7M | $48.7M | $77.6M | $2.6M | $46.1M | $5.7M | -$132.3M | $5.7M |
| Net Income | $109.0M | $722.0M | $834.0M | $971.0M | $834.0M | $389.5M | $475.0M | $389.5M | $77.7M | $91.5M | -$1.8M | $64.5M | -$11.9M | $182.5M | -$11.9M |
| EPS (Basic) | $9.78 | $24.68 | $19.81 | $18.06 | $5.01 | $8.52 | $10.38 | $8.52 | $2.50 | $2.10 | -$0.06 | $6.31 | -$0.42 | -$0.06 | -$0.42 |
| EPS (Diluted) | $9.64 | $24.16 | $18.98 | $17.37 | $4.80 | $8.21 | $10.07 | $8.21 | $2.42 | $2.02 | -$0.06 | $5.94 | -$0.42 | -$0.06 | -$0.42 |
| Shares Outstanding | 30.6M | 40.2M | 44.0M | 46.7M | 47.9M | 47.4M | 47.1M | 47.4M | 32.1M | 32.0M | 29.9M | 30.7M | 28.6M | 28.4K | 28.6M |
| Operating Margin | 17.2% | 23.4% | 25.3% | 25.2% | 25.3% | 27.4% | 20.8% | 27.4% | 23.0% | 26.0% | 20.5% | 27.4% | 15.7% | 26.4% | 15.7% |
| Profit Margin | 2.2% | 13.4% | 17.9% | 18.6% | 17.9% | 14.1% | 19.5% | 14.1% | 8.7% | 8.3% | -0.4% | 10.2% | -3.9% | 48.2% | -3.9% |