Nexstar Media Group, Inc.

Rachunek Zysków i Strat


Profil spółki
Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna



Przychody TTM (mln): 5 223
EBIT TTM (mln): 1 223
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
Rok finansowy 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 157 193 177 134 214 246 226 265 267 285 252 313 306 379 502 631 896 1,103 2,432 2,767 3,039 4,501 4,648 5,211 4,933 5,407
Przychód Δ r/r 0.0% 22.3% -8.3% -24.3% 60.1% 14.7% -8.0% 17.3% 0.6% 6.8% -11.6% 24.4% -2.2% 23.5% 32.7% 25.7% 42.0% 23.1% 120.4% 13.8% 9.9% 48.1% 3.3% 12.1% -5.3% 9.6%
Marża brutto 75.7% 77.5% 73.5% 73.7% 71.6% 73.1% 69.9% 73.0% 72.2% 72.5% 72.0% 75.0% 73.4% 72.1% 66.1% 66.7% 62.1% 62.2% 57.4% 59.6% 56.2% 62.1% 60.2% 61.5% 37.3% 100.0%
EBIT (mln) -4 17 -11 21 -4 38 19 46 41 -38 8 68 48 100 103 173 206 287 519 758 655 1,375 1,175 1,312 743 1,268
EBIT Δ r/r 0.0% -485.2% -167.0% -291.5% -118.5% -1051.2% -50.6% 146.4% -11.6% -194.1% -121.5% 723.7% -28.9% 108.2% 3.3% 67.8% 19.0% 39.4% 80.6% 46.1% -13.5% 109.9% -14.5% 11.6% -43.4% 70.7%
EBIT (%) -2.8% 8.7% -6.3% 16.0% -1.8% 15.3% 8.2% 17.3% 15.2% -13.4% 3.3% 21.6% 15.7% 26.4% 20.6% 27.4% 23.0% 26.0% 21.3% 27.4% 21.6% 30.6% 25.3% 25.2% 15.1% 23.5%
Koszty finansowe (mln) 0 43 62 39 68 52 47 52 55 49 39 54 0 52 66 62 81 116 241 221 304 335 283 337 447 444
EBITDA (mln) -42 -26 -8 66 109 114 100 110 108 122 84 134 121 156 179 246 323 422 803 1,107 1,064 2,041 1,985 2,293 1,684 2,223
EBITDA(%) -26.9% -13.7% -4.7% 48.9% 50.7% 46.3% 44.4% 41.6% 40.5% 42.7% 33.3% 42.7% 39.6% 41.1% 35.7% 38.9% 36.1% 38.3% 33.0% 40.0% 35.0% 45.3% 42.7% 44.0% 34.1% 41.1%
Podatek (mln) 2 2 -1 5 -15 4 5 4 6 -5 0 7 6 -132 3 46 49 78 -234 145 137 297 263 274 131 276
Zysk Netto (mln) -48 -33 -79 -52 -72 -20 -49 -9 -20 -78 -13 -2 -12 182 -2 65 78 92 475 389 230 812 834 971 346 722
Zysk netto Δ r/r 0.0% -31.7% 144.0% -34.1% 37.3% -71.4% 137.7% -81.5% 119.9% 294.8% -83.8% -85.6% 555.2% -1634.7% -101.0% -3716.2% 20.3% 17.8% 418.9% -18.0% -40.9% 252.4% 2.8% 16.4% -64.4% 108.7%
Zysk netto (%) -30.3% -16.9% -44.9% -39.1% -33.5% -8.3% -21.6% -3.4% -7.4% -27.4% -5.0% -0.6% -3.9% 48.2% -0.4% 10.2% 8.7% 8.3% 19.5% 14.1% 7.6% 18.0% 17.9% 18.6% 7.0% 13.4%
EPS -3.3 -2.25 -15.58 -8.41 -4.61 -0.72 -1.72 -0.32 -0.7 -2.75 -0.44 -0.0638 -0.42 6.31 -0.0597 2.1 2.5 2.98 10.38 8.52 5.01 18.06 19.81 24.68 9.8 22.35
EPS (rozwodnione) -3.3 -2.25 -15.58 -8.41 -4.61 -0.72 -1.72 -0.32 -0.7 -2.75 -0.44 -0.0638 -0.42 5.94 -0.0597 2.02 2.42 2.89 10.07 8.21 4.8 17.37 18.98 24.16 9.66 22.01
Ilośc akcji (mln) 14 14 5 6 16 28 28 28 28 28 28 28 29 29 30 31 31 31 46 46 46 45 42 39 35 32
Ważona ilośc akcji (mln) 14 14 5 6 16 28 28 28 28 28 28 28 29 31 30 32 32 32 46 47 48 47 44 40 36 33
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD