Revenue surged 150.6% YoY in 2026Q2 to $3.1B, but gross margin volatility (64.7% to 37.2%) and a drop in operating margin from 28.0% in 2024Q4 to 11.8% in 2026Q2 indicate cyclical and integration pressures.
Nexstar Media Group, Inc. (NXST) annual income statement — 26-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'00 | Dec'99 |
|---|
| Sales/Revenue | 7.9B | 4.95B | 5.41B | 4.93B | 5.21B | 4.65B | 4.5B | 3.04B | 2.77B | 2.43B | 1.1B | 896.38M | 631.31M | 502.33M | 378.63M | 306.49M | 313.35M | 251.98M | 284.92M | 266.8M | 265.17M | 226.05M | 245.74M | 214.33M | 133.84M | 192.62M | 157.45M |
| Revenue Growth % | 53.42% | -8.47% | 9.61% | -5.33% | 12.11% | 3.26% | 48.1% | 9.85% | 13.76% | 120.45% | 23.07% | 41.99% | 25.68% | 32.67% | 23.54% | -2.19% | 24.36% | -11.56% | 6.79% | 0.62% | 17.3% | -8.01% | 14.65% | 60.14% | -30.51% | 22.33% | - |
| Cost of Goods Sold | 3.6B | 3.02B | 2.22B | 2.13B | 2B | 1.86B | 1.72B | 1.35B | 1.12B | 1.04B | 416.68M | 339.94M | 210.15M | 170.54M | 105.58M | 81.66M | 78.32M | 70.55M | 78.29M | 74.13M | 71.47M | 68.12M | 66.04M | 60.81M | 35.15M | 43.31M | 38.29M |
| COGS % of Revenue | - | 61.02% | 41.08% | 43.08% | 38.48% | 40.06% | 38.22% | 44.37% | 40.41% | 42.6% | 37.77% | 37.92% | 33.29% | 33.95% | 27.89% | 26.64% | 25% | 28% | 27.48% | 27.78% | 26.95% | 30.13% | 26.88% | 28.37% | 26.26% | 22.49% | 24.32% |
| Gross Profit | 4.3B | 1.93B | 3.19B | 2.81B | 3.21B | 2.79B | 2.78B | 1.69B | 1.65B | 1.4B | 686.51M | 556.44M | 421.16M | 331.79M | 273.05M | 224.83M | 235.03M | 181.43M | 206.63M | 192.67M | 193.7M | 157.94M | 179.7M | 153.52M | 98.69M | 149.31M | 119.17M |
| Gross Margin % | 54.42% | 38.98% | 58.92% | 56.92% | 61.52% | 59.94% | 61.78% | 55.63% | 59.59% | 57.4% | 62.23% | 62.08% | 66.71% | 66.05% | 72.11% | 73.36% | 75% | 72% | 72.52% | 72.22% | 73.05% | 69.87% | 73.12% | 71.63% | 73.74% | 77.51% | 75.68% |
| Gross Profit Growth % | - | -39.45% | 13.46% | -12.41% | 15.08% | 0.19% | 64.48% | 2.54% | 18.1% | 103.36% | 23.38% | 32.12% | 26.93% | 21.51% | 21.44% | -4.34% | 29.54% | -12.2% | 7.24% | -0.53% | 22.65% | -12.11% | 17.05% | 55.56% | -33.9% | 25.29% | - |
| Operating Expenses | 2.88B | 1.07B | 1.92B | 2.1B | 1.89B | 1.61B | 1.41B | 1.04B | 900.47M | 915.05M | 383.94M | 350.33M | 247.29M | 227.27M | 172.68M | 176.38M | 167.48M | 156.2M | 155.22M | 152.13M | 147.85M | 139.33M | 141.54M | 145.73M | 77.25M | 175.91M | 161.79M |
| OpEx % of Revenue | - | 21.54% | 35.47% | 42.57% | 36.35% | 34.66% | 31.22% | 34.07% | 32.55% | 37.63% | 34.8% | 39.08% | 39.17% | 45.24% | 45.61% | 57.55% | 53.45% | 61.99% | 54.48% | 57.02% | 55.76% | 61.63% | 57.6% | 67.99% | 57.72% | 91.33% | 102.75% |
| Selling, General & Admin | 1.09B | 815M | 1.09B | 1.1B | 1.1B | 1.02B | 912.1M | 729.98M | 469.01M | 466.71M | 212.43M | 187.62M | 139.58M | 124.59M | 92.9M | 105.17M | 100.89M | 108.22M | 90.47M | 86.77M | 85.29M | 72.98M | 72.32M | 74.44M | 35.82M | 54.22M | 47.6M |
| SG&A % of Revenue | - | 16.47% | 20.12% | 22.22% | 21.07% | 22.03% | 20.26% | 24.02% | 16.95% | 19.19% | 19.26% | 20.93% | 22.11% | 24.8% | 24.54% | 34.31% | 32.2% | 42.95% | 31.75% | 32.52% | 32.17% | 32.28% | 29.43% | 34.73% | 26.76% | 28.15% | 30.23% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 4M | 251M | 830M | 1B | 796M | 587M | 493.3M | 305.58M | 37.66M | -1.28M | -555K | -517K | -556K | -1.46M | 68.96M | 71.21M | 66.59M | 68.09M | 64.76M | 65.36M | 62.56M | 66.35M | 69.22M | 71.3M | 41.43M | 121.69M | 114.19M |
| Operating Income | 1.42B | 863M | 1.27B | 708M | 1.31B | 1.18B | 1.38B | 655.13M | 757.78M | 518.75M | 287.31M | 206.11M | 173.24M | 103.24M | 99.91M | 47.99M | 67.55M | 8.2M | -38.16M | 40.54M | 45.85M | 18.61M | 37.7M | -3.96M | 21.44M | 16.71M | -4.34M |
| Operating Margin % | 17.92% | 17.44% | 23.45% | 14.35% | 25.18% | 25.28% | 30.56% | 21.56% | 27.39% | 21.33% | 26.04% | 22.99% | 27.44% | 20.55% | 26.39% | 15.66% | 21.56% | 3.25% | -13.39% | 15.2% | 17.29% | 8.23% | 15.34% | -1.85% | 16.02% | 8.67% | -2.75% |
| Operating Income Growth % | - | -31.94% | 79.1% | -46.04% | 11.66% | -14.57% | 109.94% | -13.55% | 46.08% | 80.55% | 39.4% | 18.97% | 67.8% | 3.34% | 108.17% | -28.95% | 723.66% | 121.49% | -194.11% | -11.58% | 146.37% | -50.64% | 1051.16% | -118.49% | 28.32% | 485.22% | - |
| EBITDA | 2.2B | 1.65B | 2.08B | 1.65B | 1.97B | 1.76B | 1.94B | 1.06B | 1.08B | 841.81M | 407.64M | 323.96M | 245.77M | 179.58M | 155.04M | 95.82M | 121.92M | 66.83M | 19.72M | 110.06M | 109.69M | 84.01M | 108.99M | 78.22M | 63.15M | -26.47M | -42.38M |
| EBITDA Margin % | 27.87% | 33.3% | 38.39% | 33.43% | 37.88% | 37.95% | 43.11% | 35% | 38.97% | 34.61% | 36.95% | 36.14% | 38.93% | 35.75% | 40.95% | 31.26% | 38.91% | 26.52% | 6.92% | 41.25% | 41.37% | 37.16% | 44.35% | 36.5% | 47.18% | -13.74% | -26.91% |
| EBITDA Growth % | 19.81% | -20.62% | 25.89% | -16.46% | 11.9% | -9.09% | 82.39% | -1.34% | 28.09% | 106.51% | 25.83% | 31.81% | 36.86% | 15.82% | 61.81% | -21.41% | 82.42% | 238.98% | -82.09% | 0.34% | 30.57% | -22.92% | 39.33% | 23.87% | 338.56% | 37.53% | - |
| D&A (Non-Cash Add-back) | 786M | 785M | 808M | 941M | 662M | 589M | 564.9M | 408.71M | 320.54M | 323.07M | 120.33M | 117.85M | 72.53M | 76.34M | 55.14M | 47.82M | 54.37M | 58.63M | 57.87M | 69.52M | 63.84M | 65.4M | 71.29M | 82.19M | 41.71M | -43.18M | -38.04M |
| EBIT | 1.05B | 529M | 1.4B | 848M | 1.55B | 1.38B | 1.44B | 677.67M | 753.94M | 482.58M | 310.97M | 206.11M | 172.61M | 103.24M | 96.63M | 46.84M | 59.19M | 26.82M | -34.54M | 40.54M | 45.85M | 18.61M | 37.06M | 7.79M | 21.27M | -26.6M | -42.62M |
| Net Interest Income | -587M | -379M | -444M | -447M | -337M | -283M | -335.3M | -304.35M | -220.99M | -241.19M | -116.08M | -80.52M | -61.96M | -66.24M | -51.56M | -53M | -54.27M | -39.18M | -48.12M | -55.04M | -51.78M | -47.26M | -52.27M | -68.34M | -38.94M | -42.86M | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7K | 54K | 715K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 587M | 379M | 444M | 447M | 337M | 283M | 335.3M | 304.35M | 220.99M | 241.19M | 116.08M | 80.52M | 61.96M | 66.24M | 51.56M | 53M | 54.27M | 39.24M | 48.83M | 55.04M | 51.78M | 47.26M | 52.27M | 68.34M | 38.94M | 42.86M | 0 |
| Other Income/Expense | -956M | -713M | -309M | -307M | -95M | -82M | -270.8M | -281.81M | -224.83M | -264.24M | -116.64M | -81.04M | -62.59M | -102.43M | -54.83M | -54.62M | -62.62M | -20.61M | -45.22M | -54.51M | -51.02M | -62.38M | -55.92M | -74.64M | -40.97M | -47.19M | -41.54M |
| Pretax Income | 459M | 150M | 959M | 401M | 1.22B | 1.09B | 1.1B | 373.32M | 532.95M | 241.38M | 170.67M | 125.07M | 110.65M | 815K | 45.07M | -6.17M | 4.93M | -12.41M | -83.38M | -13.97M | -5.17M | -43.77M | -18.22M | -78.61M | -19.71M | -30.49M | -45.87M |
| Pretax Margin % | 5.81% | 3.03% | 17.74% | 8.13% | 23.35% | 23.52% | 24.54% | 12.28% | 19.26% | 9.93% | 15.47% | 13.95% | 17.53% | 0.16% | 11.9% | -2.01% | 1.57% | -4.93% | -29.26% | -5.23% | -1.95% | -19.36% | -7.41% | -36.68% | -14.72% | -15.83% | -29.13% |
| Income Tax | 106M | 67M | 276M | 131M | 274M | 263M | 296.5M | 137.03M | 144.68M | -233.94M | 77.57M | 48.69M | 46.1M | 2.6M | -132.28M | 5.72M | 6.74M | 200K | -5.32M | 5.81M | 3.82M | 4.96M | 4.38M | -14.92M | 5.18M | 2.04M | 1.76M |
| Effective Tax Rate % | 23.09% | 44.67% | 28.78% | 32.67% | 22.51% | 24.06% | 26.84% | 36.7% | 27.15% | -96.92% | 45.45% | 38.93% | 41.66% | 319.02% | -293.47% | -92.85% | 136.85% | -1.61% | 6.38% | -41.58% | -73.83% | -11.33% | -24.07% | 18.98% | -26.27% | -6.69% | -3.85% |
| Net Income | 373M | 109M | 722M | 346M | 971M | 834M | 811.5M | 230.26M | 389.48M | 475M | 91.54M | 77.68M | 64.55M | -1.78M | 182.49M | -11.89M | -1.81M | -12.61M | -78.06M | -19.77M | -8.99M | -48.73M | -20.5M | -71.8M | -52.3M | -32.53M | -47.64M |
| Net Margin % | 4.72% | 2.2% | 13.35% | 7.01% | 18.63% | 17.94% | 18.03% | 7.58% | 14.08% | 19.53% | 8.3% | 8.67% | 10.22% | -0.36% | 48.2% | -3.88% | -0.58% | -5.01% | -27.4% | -7.41% | -3.39% | -21.56% | -8.34% | -33.5% | -39.08% | -16.89% | -30.25% |
| Net Income Growth % | -27.85% | -84.9% | 108.67% | -64.37% | 16.43% | 2.77% | 252.43% | -40.88% | -18% | 418.91% | 17.83% | 20.35% | 3716.25% | -100.98% | 1634.71% | -555.15% | 85.61% | 83.84% | -294.78% | -119.9% | 81.55% | -137.71% | 71.45% | -37.27% | -60.8% | 31.72% | - |
| Net Income (Continuing) | 353M | 83M | 683M | 270M | 943M | 830M | 808.1M | 236.29M | 388.26M | 475.33M | 93.1M | 76.38M | 64.55M | -1.78M | 177.35M | -11.89M | -1.81M | -12.61M | -78.06M | -19.77M | -8.99M | -48.73M | -20.5M | -62.9M | -55.62M | -32.53M | -47.64M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 4M | -2M | 11M | 14M | 28M | 7.1M | 18.48M | 22M | 16.21M | 10.7M | 115.21M | 5.7M | 4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.55M | 19.49M | 0 | 0 | 0 |
| EPS (Diluted) | 12.03 | 3.00 | 21.41 | 9.66 | 24.16 | 18.98 | 17.37 | 4.80 | 8.21 | 10.07 | 2.89 | 2.42 | 2.02 | -0.06 | 5.94 | -0.42 | -0.06 | -0.44 | -2.75 | -0.70 | -0.32 | -1.72 | -0.72 | -4.61 | -3.51 | -2.25 | -3.30 |
| EPS Growth % | -31.62% | -85.99% | 121.64% | -60.02% | 27.29% | 9.27% | 261.88% | -41.53% | -18.47% | 248.44% | 19.42% | 19.8% | 3483.58% | -101.01% | 1514.29% | -558.31% | 85.5% | 84% | -292.86% | -118.75% | 81.4% | -138.89% | 84.38% | -31.34% | -56% | 31.82% | - |
| EPS (Basic) | - | 3.04 | 21.73 | 9.80 | 24.68 | 19.81 | 18.06 | 5.01 | 8.52 | 10.38 | 2.98 | 2.50 | 2.10 | -0.06 | 6.31 | -0.42 | -0.06 | -0.44 | -2.75 | -0.70 | -0.32 | -1.72 | -0.72 | -4.61 | -3.51 | -2.25 | -3.30 |
| Diluted Shares Outstanding | 31.01M | 30.71M | 32.8M | 35.83M | 40.19M | 43.98M | 46.72M | 47.92M | 47.41M | 45.75M | 31.66M | 32.09M | 32M | 29.9M | 30.73M | 28.63M | 28.43M | 28.43M | 28.42M | 28.4M | 28.38M | 28.36M | 28.36M | 15.58M | 14.89M | 14.43M | 14.43M |
| Basic Shares Outstanding | 30.81M | 30.35M | 32.31M | 35.32M | 39.35M | 42.13M | 44.92M | 45.99M | 45.72M | 45.75M | 30.69M | 31.1M | 30.77M | 29.75M | 28.94M | 28.63M | 28.43M | 28.43M | 28.42M | 28.4M | 28.38M | 28.36M | 28.36M | 15.58M | 14.89M | 14.43M | 14.43M |
| Dividend Payout Ratio | - | 155.05% | 30.33% | 55.2% | 14.62% | 14.15% | 12.45% | 35.97% | 17.62% | 11.77% | 32.17% | 30.49% | 28.57% | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Quick answers to the most common questions about buying NXST stock.
For fiscal year 2025, Nexstar Media Group, Inc. (NXST) reported total revenue of $4.95B. This represents a 3043.2% increase compared to $157.5M in 1999.
Nexstar Media Group, Inc. (NXST) is profitable, generating $109.0M in net income for the fiscal year ending 2025 with a net profit margin of 2.2%.
Nexstar Media Group, Inc. (NXST) reported an operating income of $863.0M, resulting in an operating profit margin of 17.4%. This margin reflects the operational efficiency of the business before interest and taxes.
Nexstar Media Group, Inc. (NXST) generated $1.93B in gross profit for the year, representing a gross profit margin of 39.0%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Linear TV subscriber decline
Metrics are mathematically derived from official filings.
Political Cycle Distorts Growth
Revenue surged 150.6% YoY in 2026Q2 to $3.1B, but this reflects the TEGNA acquisition and political spending, masking a -8.5% TTM decline. Excluding these, organic growth appears muted.
The 150.6% YoY growth in 2026Q2 is largely inorganic, driven by the TEGNA acquisition and political ad spending, as evidenced by the revenue jump from $1.4B in 2026Q1. However, the TTM revenue decline of -8.47% suggests underlying organic trends are weak, likely due to the absence of 2024 election-year spending and ongoing cord-cutting. Investors should monitor core advertising ex-political to gauge true demand.
Gross Margin Volatility Signals Mix Shift
Gross margin swung from 64.7% in 2026Q2 to 37.2% in 2025Q3, reflecting a mix shift toward lower-margin distribution revenue and the impact of the TEGNA acquisition. This volatility suggests structural pressure.
The gross margin range of 37.2% to 64.7% over the past ten quarters indicates significant variability, likely due to changes in revenue mix between high-margin political advertising and lower-margin retransmission fees. The 2026Q2 margin of 64.7% is an outlier, possibly boosted by political and sports-related advertising, while the 2025Q3 margin of 37.2% may reflect higher programming costs. This volatility complicates margin forecasting and suggests limited pricing power against network partners.
Operating Leverage Fades Ex-Political
Operating margin fell from 28.0% in 2024Q4 to 11.8% in 2026Q2, indicating that SG&A and other costs are not scaling down with revenue. This suggests limited operating leverage in off-election periods.
Despite a 150.6% revenue surge in 2026Q2, operating margin contracted to 11.8% from 19.0% in the prior quarter, implying that incremental revenue carries lower margins or that integration costs are elevated. In contrast, 2024Q4's 28.0% operating margin was likely inflated by political spending, which carries high incremental margins. The inability to maintain operating margins as revenue normalizes suggests a high fixed-cost base and limited cost flexibility.
Net Income Distorted by Non-Operating Items
Net margin of 2.20% on a TTM basis is far below the 17.44% operating margin, indicating significant non-operating expenses, likely interest and amortization. This gap warrants scrutiny of earnings quality.
The wide divergence between operating and net margins suggests substantial interest expense from acquisition-related debt and possibly non-cash impairments, as seen in 2025Q4's net loss of -$166M despite positive operating income. Stock-based compensation, though modest at $40M in 2026Q2, adds to the drag. Investors should focus on operating income and free cash flow rather than GAAP net income, which is heavily impacted by capital structure and one-time items.
COGS and SG&A Show Mixed Discipline
COGS as a percentage of revenue rose from 42.7% in 2024Q1 to 35.5% in 2026Q2, but SG&A spiked to $457M in 2026Q2 from $208M in 2025Q4, suggesting integration costs and investment in growth.
While gross margin improved in 2026Q2, SG&A expenses nearly doubled sequentially, likely reflecting TEGNA integration costs and investments in The CW and NewsNation. This indicates management is prioritizing long-term growth over near-term cost containment. The absence of R&D is typical for broadcasters, but the volatility in SG&A suggests that cost discipline may waver during acquisition periods.
2024Q4 Marks Peak Political Cycle
2024Q4 delivered the highest operating margin (28.0%) and net income ($242M) in the series, driven by election-year advertising. This period represents the cyclical peak, with subsequent quarters showing a sharp normalization.
The 2024Q4 results highlight the biennial political advertising boom, which boosted revenue to $1.5B and net income to $242M. The subsequent decline in 2025 quarters reflects the absence of such spending, with revenue falling to $1.2B and net income dropping to $70M by 2025Q3. This inflection underscores the company's dependence on political cycles and the challenge of sustaining growth in off-years.
Cord-Cutting Threatens Distribution Model
Despite record revenue in 2026Q2, the accelerated decline in linear pay-TV subscribers poses a structural threat to distribution revenue, which has been a key margin driver. This headwind may outweigh political and sports gains.
The company's distribution revenue, which is tied to subscriber counts, faces a persistent decline as consumers cut the cord. While Nexstar has historically offset volume declines with price increases, the pace of subscriber losses may outpace pricing power, leading to margin compression. The low net margin of 2.20% on a TTM basis suggests that the company is already feeling the pressure, and the absence of forward guidance limits visibility into management's ability to mitigate this trend.