vs
NEXSTAR MEDIA GROUP, INC.（NXST）与Rackspace Technology, Inc.（RXT）财务数据对比。点击上方公司名可切换其他公司
NEXSTAR MEDIA GROUP, INC.的季度营收约是Rackspace Technology, Inc.的1.9倍（$1.3B vs $682.8M），Rackspace Technology, Inc.净利率更高（-4.8% vs -12.9%，领先8.1%），Rackspace Technology, Inc.同比增速更快（-0.4% vs -13.4%），NEXSTAR MEDIA GROUP, INC.自由现金流更多（$136.0M vs $56.0M），过去两年NEXSTAR MEDIA GROUP, INC.的营收复合增速更高（0.2% vs -0.6%）
Nexstar Media Group, Inc.是美国上市传媒企业，总部设于得克萨斯州欧文、曼哈顿中城及芝加哥，1996年6月17日成立。作为美国规模最大的电视台运营商，集团在全美共拥有197家电视台，多数为美国四大广播电视网及MyNetworkTV附属台，覆盖从纽约到得州圣安杰洛等不同规模的市场。
Rackspace Technology, Inc.是总部位于美国得克萨斯州圣安东尼奥的云计算企业，在弗吉尼亚州雷斯顿以及澳大利亚、加拿大、英国、印度、迪拜、瑞士、荷兰、德国、新加坡、墨西哥、中国香港等多个国家和地区设有办事处，数据中心分布于全球多个主要城市，为客户提供专业的云计算相关服务。
NXST vs RXT — 直观对比
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $682.8M |
| 净利润 | $-166.0M | $-32.7M |
| 毛利率 | — | 17.6% |
| 营业利润率 | 18.7% | -0.5% |
| 净利率 | -12.9% | -4.8% |
| 营收同比 | -13.4% | -0.4% |
| 净利润同比 | -168.6% | 41.6% |
| 每股收益（稀释后） | $-5.57 | $-0.13 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
| Q4 25 | $1.3B | $682.8M | ||
| Q3 25 | $1.2B | $671.2M | ||
| Q2 25 | $1.2B | $666.3M | ||
| Q1 25 | $1.2B | $665.4M | ||
| Q4 24 | $1.5B | $685.6M | ||
| Q3 24 | $1.4B | $675.8M | ||
| Q2 24 | $1.3B | $684.9M | ||
| Q1 24 | $1.3B | $690.8M |
| Q4 25 | $-166.0M | $-32.7M | ||
| Q3 25 | $70.0M | $-67.1M | ||
| Q2 25 | $97.0M | $-54.5M | ||
| Q1 25 | $108.0M | $-71.5M | ||
| Q4 24 | $242.0M | $-56.0M | ||
| Q3 24 | $187.0M | $-186.6M | ||
| Q2 24 | $118.0M | $25.0M | ||
| Q1 24 | $175.0M | $-640.6M |
| Q4 25 | — | 17.6% | ||
| Q3 25 | — | 19.4% | ||
| Q2 25 | — | 19.4% | ||
| Q1 25 | — | 19.1% | ||
| Q4 24 | — | 19.2% | ||
| Q3 24 | — | 20.3% | ||
| Q2 24 | — | 19.2% | ||
| Q1 24 | — | 19.2% |
| Q4 25 | 18.7% | -0.5% | ||
| Q3 25 | 14.6% | -5.1% | ||
| Q2 25 | 17.3% | -3.8% | ||
| Q1 25 | 17.8% | -5.8% | ||
| Q4 24 | 28.1% | -4.2% | ||
| Q3 24 | 24.5% | -25.7% | ||
| Q2 24 | 18.9% | -7.9% | ||
| Q1 24 | 21.4% | -94.5% |
| Q4 25 | -12.9% | -4.8% | ||
| Q3 25 | 5.8% | -10.0% | ||
| Q2 25 | 7.9% | -8.2% | ||
| Q1 25 | 8.8% | -10.7% | ||
| Q4 24 | 16.3% | -8.2% | ||
| Q3 24 | 13.7% | -27.6% | ||
| Q2 24 | 9.3% | 3.7% | ||
| Q1 24 | 13.6% | -92.7% |
| Q4 25 | $-5.57 | $-0.13 | ||
| Q3 25 | $2.14 | $-0.28 | ||
| Q2 25 | $3.06 | $-0.23 | ||
| Q1 25 | $3.37 | $-0.31 | ||
| Q4 24 | $7.44 | $-0.20 | ||
| Q3 24 | $5.27 | $-0.82 | ||
| Q2 24 | $3.54 | $0.11 | ||
| Q1 24 | $5.16 | $-2.91 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $280.0M | $105.8M |
| 总债务越低越好 | $6.3B | $2.7B |
| 股东权益账面价值 | $2.1B | $-1.2B |
| 总资产 | $10.8B | $2.8B |
| 负债/权益比越低杠杆越低 | 3.07× | — |
8季度趋势，按日历期对齐
| Q4 25 | $280.0M | $105.8M | ||
| Q3 25 | $236.0M | $99.5M | ||
| Q2 25 | $234.0M | $103.9M | ||
| Q1 25 | $253.0M | $128.0M | ||
| Q4 24 | $144.0M | $144.0M | ||
| Q3 24 | $181.0M | $157.1M | ||
| Q2 24 | $146.0M | $190.2M | ||
| Q1 24 | $237.0M | $282.6M |
| Q4 25 | $6.3B | $2.7B | ||
| Q3 25 | $6.4B | $2.8B | ||
| Q2 25 | $6.4B | $2.8B | ||
| Q1 25 | $6.5B | $2.8B | ||
| Q4 24 | $6.5B | $2.8B | ||
| Q3 24 | $6.7B | $2.8B | ||
| Q2 24 | $6.8B | $2.9B | ||
| Q1 24 | $6.8B | $3.0B |
| Q4 25 | $2.1B | $-1.2B | ||
| Q3 25 | $2.3B | $-1.2B | ||
| Q2 25 | $2.3B | $-1.1B | ||
| Q1 25 | $2.2B | $-1.1B | ||
| Q4 24 | $2.3B | $-1.0B | ||
| Q3 24 | $2.2B | $-949.7M | ||
| Q2 24 | $2.3B | $-756.2M | ||
| Q1 24 | $2.3B | $-787.2M |
| Q4 25 | $10.8B | $2.8B | ||
| Q3 25 | $11.2B | $2.8B | ||
| Q2 25 | $11.3B | $2.9B | ||
| Q1 25 | $11.4B | $3.0B | ||
| Q4 24 | $11.5B | $3.1B | ||
| Q3 24 | $11.7B | $3.1B | ||
| Q2 24 | $11.8B | $3.4B | ||
| Q1 24 | $11.9B | $3.5B |
| Q4 25 | 3.07× | — | ||
| Q3 25 | 2.78× | — | ||
| Q2 25 | 2.83× | — | ||
| Q1 25 | 2.89× | — | ||
| Q4 24 | 2.89× | — | ||
| Q3 24 | 3.02× | — | ||
| Q2 24 | 2.99× | — | ||
| Q1 24 | 2.93× | — |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $190.0M | $59.7M |
| 自由现金流经营现金流 - 资本支出 | $136.0M | $56.0M |
| 自由现金流率自由现金流/营收 | 10.6% | 8.2% |
| 资本支出强度资本支出/营收 | 4.2% | 0.5% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $743.0M | $90.6M |
8季度趋势，按日历期对齐
| Q4 25 | $190.0M | $59.7M | ||
| Q3 25 | $117.0M | $70.7M | ||
| Q2 25 | $247.0M | $8.4M | ||
| Q1 25 | $337.0M | $12.6M | ||
| Q4 24 | $411.0M | $54.3M | ||
| Q3 24 | $387.0M | $51.8M | ||
| Q2 24 | $176.0M | $24.1M | ||
| Q1 24 | $276.0M | $-90.3M |
| Q4 25 | $136.0M | $56.0M | ||
| Q3 25 | $87.0M | $42.7M | ||
| Q2 25 | $218.0M | $-12.4M | ||
| Q1 25 | $302.0M | $4.3M | ||
| Q4 24 | $376.0M | $34.4M | ||
| Q3 24 | $358.0M | $27.3M | ||
| Q2 24 | $139.0M | $-14.5M | ||
| Q1 24 | $232.0M | $-118.4M |
| Q4 25 | 10.6% | 8.2% | ||
| Q3 25 | 7.3% | 6.4% | ||
| Q2 25 | 17.7% | -1.9% | ||
| Q1 25 | 24.5% | 0.6% | ||
| Q4 24 | 25.3% | 5.0% | ||
| Q3 24 | 26.2% | 4.0% | ||
| Q2 24 | 11.0% | -2.1% | ||
| Q1 24 | 18.1% | -17.1% |
| Q4 25 | 4.2% | 0.5% | ||
| Q3 25 | 2.5% | 4.2% | ||
| Q2 25 | 2.4% | 3.1% | ||
| Q1 25 | 2.8% | 1.2% | ||
| Q4 24 | 2.4% | 2.9% | ||
| Q3 24 | 2.1% | 3.6% | ||
| Q2 24 | 2.9% | 5.6% | ||
| Q1 24 | 3.4% | 4.1% |
| Q4 25 | — | — | ||
| Q3 25 | 1.67× | — | ||
| Q2 25 | 2.55× | — | ||
| Q1 25 | 3.12× | — | ||
| Q4 24 | 1.70× | — | ||
| Q3 24 | 2.07× | — | ||
| Q2 24 | 1.49× | 0.96× | ||
| Q1 24 | 1.58× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
NXST
| Distribution Service | $704.0M | 55% |
| Advertising | $491.0M | 38% |
| Other | $78.0M | 6% |
| Corporate | $3.0M | 0% |
RXT
| Public Cloud Services Segment | $442.2M | 65% |
| Private Cloud Service Segment | $240.6M | 35% |
