Nexstar Media Group, Inc.NXSTNASDAQ

Revenue (LTM)

$4.9B

-8.5% YoY

Net Income (LTM)

$109M

-84.9% YoY

Free Cash Flow

$743M

Revenue CAGR (5Y)

+1.9%

Marginsdeclining

FCF$0.7B

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	4,648	5,211↑12.1%	4,933↓5.3%	5,407↑9.6%	4,949↓8.5%
Gross Profit	2,786	3,206↑15.1%	2,808↓12.4%	3,186↑13.5%	1,929↓39.5%
Operating Income	1,175	1,312↑11.7%	708↓46.0%	1,268↑79.1%	863↓31.9%
Net Income	834	971↑16.4%	346↓64.4%	722↑108.7%	109↓84.9%
EBITDA	1,965	2,216↑12.8%	1,789↓19.3%	2,211↑23.6%	1,314↓40.6%
EPS Diluted	18.98	24.16↑27.3%	9.66↓60.0%	21.41↑121.6%	3.00↓86.0%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	191	204↑6.9%	147↓27.9%	144↓2.0%	280↑94.4%
Total Current Assets	1,413	1,615↑14.3%	1,466↓9.2%	1,297↓11.5%	1,473↑13.6%
Total Assets	13,265	12,679↓4.4%	12,078↓4.7%	11,468↓5.1%	10,986↓4.2%
Total Current Liabilities	787	893↑13.4%	961↑7.6%	783↓18.5%	711↓9.2%
Total Liabilities	10,407	9,910↓4.8%	9,765↓1.5%	9,200↓5.8%	8,924↓3.0%
Total Equity	2,850	2,741↓3.8%	2,299↓16.1%	2,257↓1.8%	2,064↓8.6%
Total Debt	7,458	7,001↓6.1%	7,130↑1.8%	6,813↓4.4%	6,858↑0.7%
Net Debt	7,267	6,797↓6.5%	6,983↑2.7%	6,669↓4.5%	6,578↓1.4%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	1,215	1,403↑15.5%	999↓28.8%	1,250↑25.1%	891↓28.7%
Capital Expenditure	-151	-157↓4.0%	-149↑5.1%	-145↑2.7%	-148↓2.1%
Free Cash Flow	1,064	1,246↑17.1%	850↓31.8%	1,105↑30.0%	743↓32.8%
Stock-Based Comp	47	62↑31.9%	60↓3.2%	78↑30.0%	58↓25.6%
Net Change in Cash	38	13↓65.8%	-73↓661.5%	-3↑95.9%	136↑4633.3%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance