NASDAQ:NXST · NASDAQ Global Select
-$0.92 today
Vol 0.19M · Avg 0.42M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:NXST · Revenue to Net Income
Key Ratios
Analysis
$5.1B of revenue converted into $165.0M of net income for the selected period. Gross margin is 45.2% and net margin is 3.2%, showing how much revenue survives after costs and taxes. EPS is $4.65, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $4.9B -8.5% | $5.4B +9.6% | $4.9B -5.3% | $5.2B +12.1% | $4.6B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $3.0B +36.0% | $2.2B +4.5% | $2.1B +6.0% | $2.0B +7.7% | $1.9B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.9B -39.5% | $3.2B +13.5% | $2.8B -12.4% | $3.2B +15.1% | $2.8B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 39.0% -19.9pp | 58.9% +2.0pp | 56.9% -4.6pp | 61.5% +1.6pp | 59.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $815.0M -25.1% | $1.1B -0.7% | $1.1B -0.2% | $1.1B +7.2% | $1.0B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.1B -44.4% | $1.9B -8.7% | $2.1B +10.9% | $1.9B +17.6% | $1.6B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $785.0M -2.8% | $808.0M -14.1% | $941.0M +42.1% | $662.0M +12.4% | $589.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.3B -40.6% | $2.2B +23.6% | $1.8B -19.3% | $2.2B +12.8% | $2.0B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 26.6% -14.3pp | 40.9% +4.6pp | 36.3% -6.3pp | 42.5% +0.2pp | 42.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $863.0M -31.9% | $1.3B +79.1% | $708.0M -46.0% | $1.3B +11.7% | $1.2B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 17.4% -6.0pp | 23.5% +9.1pp | 14.4% -10.8pp | 25.2% -0.1pp | 25.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $379.0M -14.6% | $444.0M -0.7% | $447.0M +32.6% | $337.0M +19.1% | $283.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$713.0M -130.7% | -$309.0M -0.7% | -$307.0M -223.2% | -$95.0M -15.9% | -$82.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $150.0M -84.4% | $959.0M +139.2% | $401.0M -67.1% | $1.2B +11.3% | $1.1B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 3.0% -14.7pp | 17.7% +9.6pp | 8.1% -15.2pp | 23.4% -0.2pp | 23.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $67.0M -75.7% | $276.0M +110.7% | $131.0M -52.2% | $274.0M +4.2% | $263.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $109.0M -84.9% | $722.0M +108.7% | $346.0M -64.4% | $971.0M +16.4% | $834.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 2.2% -11.2pp | 13.4% +6.3pp | 7.0% -11.6pp | 18.6% +0.7pp | 17.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 -86.0% | $22 +121.7% | $10 -60.3% | $25 +24.6% | $20 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 -86.0% | $21 +121.6% | $10 -60.0% | $24 +27.3% | $19 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $30.3M -6.1% | $32.3M -8.5% | $35.3M -10.2% | $39.3M -6.6% | $42.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $30.7M -6.4% | $32.8M -8.5% | $35.8M -10.8% | $40.2M -8.6% | $44.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Globalstar, Inc.
NASDAQ:GSAT
$10.35B
Sirius XM Holdings Inc.
NASDAQ:SIRI
$10.27B
Liberty Live Group
NASDAQ:LLYVK
$9.94B
Madison Square Garden Sports Corp.
NYSE:MSGS
$9.51B
Turkcell Iletisim Hizmetleri A.S.
NYSE:TKC
$5.08B
Cinemark Holdings, Inc.
NYSE:CNK
$3.68B
WPP plc
NYSE:WPP
$3.57B
Array Digital Infrastructure Inc
NYSE:AD
$3.13B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does NXST generate?
Nexstar Media Group, Inc. (NXST) reported $4.95B of revenue in fiscal 2025.
Is NXST profitable?
Nexstar Media Group, Inc. (NXST) reported $109.00M of net income, with a net margin of 2.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.