NXST (Nexstar Media Group, Inc.) Stock Financials & Earnings

NXSTNexstar Media Group, Inc.

Mkt Cap$7B

Revenue (TTM)$5.0B

Net Income (TTM)$109M

EPS (TTM)$2.93

Free Cash Flow (TTM)$743M

Gross Margin47.1%

Op. Margin17.5%

Net Margin2.2%

FCF Margin15.0%

P/S Ratio (TTM)1.5x

P/E Ratio (TTM)68.3x

YoY Rev Growth-8.4%

Employees—

Earnings Reports

Revenue & Profitability

Quarter	Revenue	Gross Profit	Op. Income
Q1 23	$1.3B	$719M	$204M
Q2 23	$1.2B	$703M	$179M
Q3 23	$1.1B	$595M	$94M
Q4 23	$1.3B	$764M	$231M
Q1 24	$1.3B	$736M	$275M
Q2 24	$1.3B	$717M	$240M
Q3 24	$1.4B	$803M	$335M
Q4 24	$1.5B	$929M	$417M
Q1 25	$1.2B	$683M	$220M
Q2 25	$1.2B	$672M	$213M
Q3 25	$1.2B	$446M	$175M
Q4 25	$1.3B	$531M	$256M

Valuation

Operating Cash Flow

Capital Expenditures

CapEx

OpEx vs Revenue Growth (YoY)

Stock-Based Compensation

OpEx Breakdown

Revenue Segments

Quarter	Broadcast	Other Segments	Core Advertising	Digital	Distribution Service	Other	Political Advertising	Advertising
Q1 23	$1.2B	$81M	—	—	—	—	—	—
Q2 23	$1.1B	$96M	—	—	—	—	—	—
Q3 23	—	—	$391M	$99M	$598M	$25M	$19M	—
Q1 24	—	—	—	—	$761M	$11M	—	$512M
Q2 24	—	—	—	—	$734M	$13M	—	$522M
Q3 24	—	—	—	—	$719M	$25M	—	$622M
Q1 25	—	—	—	—	$762M	$12M	—	$460M
Q2 25	—	—	—	—	$733M	$21M	—	$475M
Q3 25	—	—	—	—	$709M	$13M	—	$476M
Q4 25	—	—	—	—	$720M	$20M	—	$548M

War Chest

Quarter	Cash	Short-term Investments	Total
Q1 23	$413M	$0	$413M
Q2 23	$346M	$0	$346M
Q3 23	$150M	$0	$150M
Q4 23	$135M	$0	$135M
Q1 24	$237M	$0	$237M
Q2 24	$146M	$0	$146M
Q3 24	$181M	$0	$181M
Q4 24	$144M	$0	$144M
Q1 25	$253M	$0	$253M
Q2 25	$234M	$0	$234M
Q3 25	$236M	$0	$236M
Q4 25	$280M	$0	$280M

Shares Outstanding

Revenue Per Employee

Revenue / Employee