| Stage | FOXA | % of rev | NXST | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $4.6B | 100.00% | $2.0B | 100.00% | FOXA ×2.29 |
| Gross profit | $4.6B | 100.00% | $2.0B | 100.00% | 0.0pp |
| Operating income | $1.5B | 32.95% | $362M | 18.16% | FOXA +14.8pp |
| Pre-tax income | $1.3B | 28.07% | $177M | 8.88% | FOXA +19.2pp |
| Net income | $957M | 20.94% | $113M | 5.67% | FOXA +15.3pp |
| Stage | FOXA | NXST | Gap · A − B |
|---|---|---|---|
| Revenue | $4.6B100.00% | $2.0B100.00% | FOXA ×2.29 |
| Gross profit | 100.00%$4.6B | 100.00%$2.0B | 0.0pp |
| Operating income | 32.95%$1.5B | 18.16%$362M | FOXA +14.8pp |
| Pre-tax income | 28.07%$1.3B | 8.88%$177M | FOXA +19.2pp |
| Net income |
| 20.94%$957M |
| 5.67%$113M |
| FOXA +15.3pp |
No shared counterparties.