VCP Scanner
Stock Screener
Filter stocks with fundamental & technical criteria
Market Themes
Curated industry baskets & thematic leaders
Earnings Hub
Calendar, EPS surprise stats & earnings transcripts
Market News
Real-time market intelligence & AI overviews
Insider Buying
SEC Form 4 corporate insider purchases
MinerviniVCP SetupsTrend Template
O'NeilCup with HandleFlat BaseDouble BottomCANSLIM Leaders
QullamaggieHigh Tight FlagsFlag BreakoutsEpisodic PivotsMomentum Leaders
KellWedge PopEMA Crossback
LivermorePivotal Points
PatternsFalling Wedge & ChannelBase Breakouts
View All Playbooks...
BreakoutsScanner
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Index & ETFs
SPY vs QQQVTI vs VOOSPY vs IWM
Compare Any Stocks...
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
VisualizeInteractive multi-year financial charts
Watchlist
BreakoutsScanner
WatchlistPricing
Ctrl K
Pricing
NXST
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Analyze deeply. Research with clarity.

Data updated daily

Product

  • Screener
  • Scanner
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • Pricing
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly market insights — free

© 2026 VCP Scanner
AboutPrivacyTermsRefund Policy
Not financial advice. Do your own research.
ScreenerBreakoutsScannerWatchlist
NXSTNexstar Media Group, Inc.
$190.02$5.8B
Overview & Tools
OverviewChart Terminal ↗Visualize
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice History
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Discovery & Screens
Live BreakoutsStock ScreenerOwnership
HomeStocksNXSTFinancials

Nexstar Media Group, Inc. (NXST) Income Statement

26Y historyFree accessUpdated daily

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.

Income StatementBalance SheetCash FlowRatios

NXST Income Statement

Annual statement

NXST Income Statement

Nexstar Media Group, Inc. (NXST) annual income statement — 26-year revenue, gross profit & net income history

AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'00Dec'99
Sales/Revenue7.9B4.95B5.41B4.93B5.21B4.65B4.5B3.04B2.77B2.43B1.1B896.38M631.31M502.33M378.63M306.49M313.35M251.98M284.92M266.8M265.17M226.05M245.74M214.33M133.84M192.62M157.45M
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 Sold3.6B3.02B2.22B2.13B2B1.86B1.72B1.35B1.12B1.04B416.68M339.94M210.15M170.54M105.58M81.66M78.32M70.55M78.29M74.13M71.47M68.12M66.04M60.81M35.15M43.31M38.29M
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 Profit4.3B1.93B3.19B2.81B3.21B2.79B2.78B1.69B1.65B1.4B686.51M556.44M421.16M331.79M273.05M224.83M235.03M181.43M206.63M192.67M193.7M157.94M179.7M153.52M98.69M149.31M119.17M
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 Expenses2.88B1.07B1.92B2.1B1.89B1.61B1.41B1.04B900.47M915.05M383.94M350.33M247.29M227.27M172.68M176.38M167.48M156.2M155.22M152.13M147.85M139.33M141.54M145.73M77.25M175.91M161.79M
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 & Admin1.09B815M1.09B1.1B1.1B1.02B912.1M729.98M469.01M466.71M212.43M187.62M139.58M124.59M92.9M105.17M100.89M108.22M90.47M86.77M85.29M72.98M72.32M74.44M35.82M54.22M47.6M
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 & Development000000000000000000000000000
R&D % of Revenue---------------------------
Other Operating Expenses4M251M830M1B796M587M493.3M305.58M37.66M-1.28M-555K-517K-556K-1.46M68.96M71.21M66.59M68.09M64.76M65.36M62.56M66.35M69.22M71.3M41.43M121.69M114.19M
Operating Income1.42B863M1.27B708M1.31B1.18B1.38B655.13M757.78M518.75M287.31M206.11M173.24M103.24M99.91M47.99M67.55M8.2M-38.16M40.54M45.85M18.61M37.7M-3.96M21.44M16.71M-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%-
EBITDA2.2B1.65B2.08B1.65B1.97B1.76B1.94B1.06B1.08B841.81M407.64M323.96M245.77M179.58M155.04M95.82M121.92M66.83M19.72M110.06M109.69M84.01M108.99M78.22M63.15M-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)786M785M808M941M662M589M564.9M408.71M320.54M323.07M120.33M117.85M72.53M76.34M55.14M47.82M54.37M58.63M57.87M69.52M63.84M65.4M71.29M82.19M41.71M-43.18M-38.04M
EBIT1.05B529M1.4B848M1.55B1.38B1.44B677.67M753.94M482.58M310.97M206.11M172.61M103.24M96.63M46.84M59.19M26.82M-34.54M40.54M45.85M18.61M37.06M7.79M21.27M-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-42.86M0
Interest Income00000000000000007K54K715K00000000
Interest Expense587M379M444M447M337M283M335.3M304.35M220.99M241.19M116.08M80.52M61.96M66.24M51.56M53M54.27M39.24M48.83M55.04M51.78M47.26M52.27M68.34M38.94M42.86M0
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 Income459M150M959M401M1.22B1.09B1.1B373.32M532.95M241.38M170.67M125.07M110.65M815K45.07M-6.17M4.93M-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 Tax106M67M276M131M274M263M296.5M137.03M144.68M-233.94M77.57M48.69M46.1M2.6M-132.28M5.72M6.74M200K-5.32M5.81M3.82M4.96M4.38M-14.92M5.18M2.04M1.76M
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 Income373M109M722M346M971M834M811.5M230.26M389.48M475M91.54M77.68M64.55M-1.78M182.49M-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)353M83M683M270M943M830M808.1M236.29M388.26M475.33M93.1M76.38M64.55M-1.78M177.35M-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 Operations000000000000000000000000000
Minority Interest4M-2M11M14M28M7.1M18.48M22M16.21M10.7M115.21M5.7M4M00000000021.55M19.49M000
EPS (Diluted)12.033.0021.419.6624.1618.9817.374.808.2110.072.892.422.02-0.065.94-0.42-0.06-0.44-2.75-0.70-0.32-1.72-0.72-4.61-3.51-2.25-3.30
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)-3.0421.739.8024.6819.8118.065.018.5210.382.982.502.10-0.066.31-0.42-0.06-0.44-2.75-0.70-0.32-1.72-0.72-4.61-3.51-2.25-3.30
Diluted Shares Outstanding31.01M30.71M32.8M35.83M40.19M43.98M46.72M47.92M47.41M45.75M31.66M32.09M32M29.9M30.73M28.63M28.43M28.43M28.42M28.4M28.38M28.36M28.36M15.58M14.89M14.43M14.43M
Basic Shares Outstanding30.81M30.35M32.31M35.32M39.35M42.13M44.92M45.99M45.72M45.75M30.69M31.1M30.77M29.75M28.94M28.63M28.43M28.43M28.42M28.4M28.38M28.36M28.36M15.58M14.89M14.43M14.43M
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%--------------

Key Metrics

Growth RegimeMixed
ProfitabilityStable
Balance SheetAdequate
Cash FlowStable
Top Statement Risk

Linear TV subscriber decline

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q2)

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.

NXST — Frequently Asked Questions

Quick answers to the most common questions about buying NXST stock.

What was Nexstar Media Group, Inc.'s (NXST) revenue in 2025?

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.

Is Nexstar Media Group, Inc. (NXST) profitable?

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%.

What is Nexstar Media Group, Inc.'s operating profit margin?

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.

What is Nexstar Media Group, Inc.'s gross profit and gross margin?

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.