stockrow
Friday 6 November 2026
Export NEXN’s income statement to Excel — free account
Nexxen International Ltd. Sponsored ADR
NEXN Communication Services Advertising Agencies
Nexxen International Ltd. Sponsored ADR’s revenue for fiscal 2025 (year ended December 2025) was $364.8 million, roughly unchanged from fiscal 2024.
- Revenue
- +10.5%
- EPS
- −57.1%
- Free cash flow
- +290.9%
- Total debt
- +25.8%
Quarter to June 2026, against a year earlier
8.87
0.10
−1.11%
Follow NEXN
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 115 | 221 | 266 | 326 | 212 | 342 | 335 | 332 | 365 | 365 | 383 | +13.7% | 398 | 433 | 467 | +8.6% | |
| Gross margin, % | 32.64 | 32.12 | 40.05 | 42.52 | 71.78 | 79.05 | 81.88 | 81.24 | 83.30 | 84.93 | 82.51 | +52.3 pt | ||||||
| EBT | 18 | 18 | 26 | 4 | (7) | 72 | 42 | (19) | 39 | 37 | 22 | +8.5% | ||||||
| EBT margin, % | 15.56 | 8.21 | 9.81 | 1.10 | (3.51) | 21.14 | 12.65 | (5.72) | 10.54 | 10.21 | 5.82 | (5.3) pt | ||||||
| Net income | 15 | 0 | 21 | 6 | 2 | 73 | 23 | (21) | 35 | 25 | 13 | +5.8% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 0.00 | 7.23 | 8.74 | 5.86 | 3.16 | 4.73 | 4.47 | 4.62 | 5.30 | 6.10 | 6.31 | n/m | |||||
| Earnings | 0.47 | 0.46 | 0.72 | 0.11 | 0.03 | 1.01 | 0.30 | (0.30) | 0.51 | 0.42 | 0.29 | (1.2%) | ||||||
| Cash flow | 0.00 | 1.05 | 1.18 | 0.81 | 0.52 | 2.35 | 1.11 | 0.85 | 2.19 | 1.84 | 1.87 | n/m | ||||||
| Capex | 0.00 | 0.00 | 0.00 | (0.12) | (0.08) | (0.12) | (0.20) | (0.27) | (0.34) | (0.50) | (0.75) | n/m | ||||||
| Free cash flow | 0.00 | 1.05 | 1.18 | 0.69 | 0.44 | 2.24 | 0.90 | 0.57 | 1.85 | 1.35 | 1.12 | n/m | ||||||
| Book value | 0.00 | 2.12 | 4.11 | 5.41 | 4.91 | 7.92 | 7.36 | 7.57 | 7.69 | 7.94 | 7.85 | n/m | ||||||
| Shares, m | — | 31 | 30 | 56 | 67 | 72 | 75 | 72 | 69 | 60 | 52 | +8.7% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 40.12 | 40.12 | 40.12 | 40.12 | 40.12 | 14.95 | 20.83 | 0.00 | 14.87 | 13.31 | 30.68 | 26.5 | |||||
| P/S | 4.72 | 4.72 | 4.72 | 4.72 | 4.72 | 3.20 | 1.42 | 1.08 | 1.89 | 1.07 | 1.42 | 3.2 | ||||||
| P/B | 3.39 | 3.39 | 3.39 | 3.39 | 3.39 | 1.91 | 0.87 | 0.66 | 1.30 | 0.82 | 1.14 | 2.3 | ||||||
| EV/Sales | 4.37 | 4.37 | 4.37 | 4.37 | 4.37 | 2.17 | 1.16 | 0.78 | 1.71 | 1.03 | 1.39 | 2.9 | ||||||
| EV/FCF | 22.37 | 22.37 | 22.37 | 22.37 | 22.37 | 4.59 | 5.72 | 6.30 | 4.92 | 4.67 | 7.81 | 13.8 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | 19 | 32 | 36 | 45 | 35 | 170 | 83 | 61 | 151 | 110 | 114 | +21.9% | |||||
| Capex | (1) | (2) | (3) | (7) | (5) | (8) | (15) | (20) | (24) | (30) | (46) | +41.2% | ||||||
| Free cash flow | 19 | 32 | 36 | 38 | 30 | 162 | 68 | 41 | 127 | 80 | 68 | +17.7% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 19 | 35 | 72 | 80 | 85 | 331 | 181 | 222 | 127 | 75 | 75 | +16.6% | |||||
| Net debt | (21) | 4 | (55) | (64) | (85) | (360) | (104) | (110) | (164) | (115) | (110) | +20.5% | ||||||
| Shareholders’ equity | 51 | 65 | 125 | 301 | 329 | 572 | 552 | 544 | 531 | 475 | 476 | +28.2% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | 11.60 | 34.17 | 15.05 | 1.94 | 0.44 | 10.95 | 2.59 | (2.31) | 4.06 | 3.14 | 1.71 | (8.5) pt | |||||
| ROIC | 0.00 | 0.00 | 0.00 | 1.03 | (1.55) | 21.90 | 6.24 | (2.45) | 6.96 | 5.63 | 3.35 | +5.6 pt | ||||||
| ROE | 26.09 | 24.99 | 22.43 | 2.92 | 0.68 | 16.25 | 4.05 | (3.92) | 6.60 | 4.98 | 2.73 | (21.1) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | 564 | 576 | 621 | 895 | 854 | 909 | — | +10.0% | |||||
| Revenue/emp, $m | 0.00 | 0.00 | 0.00 | 0.00 | 0.38 | 0.59 | 0.54 | 0.37 | 0.43 | 0.40 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Nexxen International Ltd. Sponsored ADR vs peers in Advertising Agencies (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| QNST QuinStreet, Inc. | $1.2B | 14.3× | 15.7× | +42.67% (above 0%: growing) | +450.00% (above 0%: growing) | +84.60% (above 0%: growing) | 13.32% | 5.11% | Compare |
| CRTO Criteo S.A. | $858.7M | 10.9× | 8.2× | −11.33% (below 0%: shrinking) | −84.72% (below 0%: shrinking) | −68.68% (below 0%: shrinking) | 49.86% | 5.03% | Compare |
| EVC Entravision Communications Corporation | $692.2M | 21.7× | — (loss-making) | +87.61% (above 0%: growing) | n/m | +128.54% (above 0%: growing) | 0.00% | 12.50% | Compare |
| NEXN Nexxen International Ltd. Sponsored ADR | $510.8M | 30.7× | 18.2× | +10.52% (above 0%: growing) | −57.14% (below 0%: shrinking) | +290.91% (above 0%: growing) | 81.30% | 4.14% | |
| ADV Advantage Solutions Inc. | $412.4M | — (loss-making) | — (loss-making) | +1.80% (above 0%: growing) | n/m | −56.17% (below 0%: shrinking) | 11.87% | 0.19% | Compare |
| PERI Perion Network Ltd | $370.4M | — (loss-making) | 435× | −4.60% (below 0%: shrinking) | n/m | −88.36% (below 0%: shrinking) | 88.66% | (8.19%) | Compare |
| TJGC TJGC Group Limited | $322.1M | — | — | — | — | −1,699.18% (below 0%: shrinking) | — | — | Compare |
| SDM Smart Digital Group Limited | $290.2M | — | — | — | — | — | — | — | Compare |
| NCMI National CineMedia, Inc. | $152.4M | — (loss-making) | — (loss-making) | +12.74% (above 0%: growing) | n/m | +60.61% (above 0%: growing) | 29.28% | (21.92%) | Compare |
| Median of peers | $391.4M | 14.3× | 15.7× | +7.27% | — | −56.17% | 21.30% | 2.61% |