VSNTVersant Media Group, Inc.
Television Broadcasting Stations
- Revenue
- $6.7B
- 5.3% YoY
- Operating margin
- 19.0%
- 27% YoY
- EBITDA
- $1.3B
- 30% YoY
- Market cap
- —
- Employees
- —
- Net debt / EBITDA
- 1.1×
- $1.5B net debt
- AI in 10-K
- —
Red flags 1 of 9
- TSR below peersClear—3+ of last 5 years
- High CEO pay despite TSRClear—Median CEO pay ≥ $15M and TSR flag
- Active 13DClear0 filingsActive-intent 13D in 18 months
- Net insider sellingClear$0 netNet sales over $10M in 12 months
- Earnings not backed by cashClear217% of net incomeCash flow under 80% of net income
- Dilutive SBCClear0% of revenueOver 10% of revenue
- Payouts exceed cash flowClear0% of cash flowBuybacks + dividends over cash flow
- Goodwill-heavyFired61% of assetsOver 40% of assets
- Shareholder dissentClear—Any vote under 80% support
Financials
| Metric | FY2023 | FY2024 | FY2025 | YoY |
|---|---|---|---|---|
| Revenue | $7.4B | $7.1B | $6.7B | 5.3% |
| Operating income | $2.1B | $1.8B | $1.3B | 31% |
| Net income | $1.5B | $1.4B | $930M | 32% |
| Operating cash flow | $2.4B | $2.2B | $2.0B | 8.5% |
| Capex | $56M | $54M | $167M | 209% |
| Stock-based comp | $15M | $16M | $29M | 81% |
Deal filings
None.
13D filers
None on file.
Insider trading
- Open-market buys, 12 mo
- $5M · 2
- Open-market sells, 12 mo
- $0 · 0
- Net
- $5M
Pay vs performance
No pay-versus-performance disclosure yet.