Free Trial

STUB (STUB) Financials

STUB logo
$5.31 +0.26 (+5.09%)
Closing price 11/13/2026 03:59 PM Eastern
Extended Trading
$5.22 -0.09 (-1.71%)
As of 11/13/2026 07:49 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for STUB

Annual Income Statements for STUB

This table shows STUB's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
352 -55 -1,992
Consolidated Net Income / (Loss)
405 -2.80 -1,906
Net Income / (Loss) Continuing Operations
405 -2.80 -1,906
Total Pre-Tax Income
86 37 -1,545
Total Operating Income
253 138 -1,344
Total Gross Profit
1,136 1,437 1,431
Total Revenue
1,368 1,771 1,745
Operating Revenue
1,368 1,771 1,745
Total Cost of Revenue
232 334 314
Operating Cost of Revenue
232 334 314
Total Operating Expenses
883 1,298 2,775
Selling, General & Admin Expense
342 446 1,778
Marketing Expense
518 828 972
Depreciation Expense
23 25 26
Total Other Income / (Expense), net
-168 -101 -201
Interest Expense
156 188 159
Interest & Investment Income
23 41 42
Other Income / (Expense), net
-34 46 -85
Income Tax Expense
-320 40 361
Basic Earnings per Share
$1.16 ($0.18) ($6.25)
Weighted Average Basic Shares Outstanding
302.07M 304.36M 318.57M
Diluted Earnings per Share
$1.14 ($0.18) ($6.27)
Weighted Average Diluted Shares Outstanding
307.82M 304.36M 319.23M
Weighted Average Basic & Diluted Shares Outstanding
- - 356.72M

Quarterly Income Statements for STUB

This table shows STUB's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-46 -36 -76 -1,331 65 -0.04 37
Consolidated Net Income / (Loss)
-33 -22 -54 -1,295 48 15 34
Net Income / (Loss) Continuing Operations
-33 -22 -54 -1,295 48 6.63 34
Total Pre-Tax Income
-50 -31 -71 -1,401 45 12 31
Total Operating Income
12 27 25 -1,368 26 19 42
Total Gross Profit
354 335 355 368 380 468 428
Total Revenue
434 398 430 468 446 573 502
Operating Revenue
434 398 430 468 446 573 502
Total Cost of Revenue
80 62 75 101 66 105 74
Operating Cost of Revenue
80 62 75 101 66 105 74
Total Operating Expenses
342 308 330 1,736 354 449 386
Selling, General & Admin Expense
115 83 88 1,448 121 165 149
Marketing Expense
221 219 235 281 226 274 228
Depreciation Expense
6.17 6.34 6.41 6.41 7.89 9.82 8.70
Total Other Income / (Expense), net
-62 -58 -96 -33 19 -15 -11
Interest Expense
48 42 44 51 17 24 23
Interest & Investment Income
11 8.30 10 13 11 12 9.16
Other Income / (Expense), net
-25 -23 -63 5.24 26 -3.36 3.22
Income Tax Expense
-17 -8.49 -18 -106 -2.83 -2.38 -2.22
Basic Earnings per Share
($0.15) ($0.12) ($0.25) ($4.27) $0.09 $0.00 $0.05
Weighted Average Basic Shares Outstanding
304.43M 304.55M 304.73M 311.63M 359.36M 378.71M 383.57M
Diluted Earnings per Share
($0.15) ($0.12) ($0.25) ($4.27) $0.06 $0.00 $0.05
Weighted Average Diluted Shares Outstanding
304.43M 304.55M 304.73M 312.96M 378.31M 378.71M 388.35M
Weighted Average Basic & Diluted Shares Outstanding
- - - 345.54M 375.44M 382.09M 385.20M

Annual Cash Flow Statements for STUB

This table details how cash moves in and out of STUB's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
396 208 230
Net Cash From Operating Activities
307 261 193
Net Cash From Continuing Operating Activities
307 261 193
Net Income / (Loss) Continuing Operations
405 -2.80 -1,906
Consolidated Net Income / (Loss)
405 -2.80 -1,906
Depreciation Expense
1.64 2.25 2.54
Amortization Expense
27 24 -0.26
Non-Cash Adjustments To Reconcile Net Income
195 20 1,688
Changes in Operating Assets and Liabilities, net
-321 218 408
Net Cash From Investing Activities
-5.44 -6.38 -34
Net Cash From Continuing Investing Activities
-5.44 -6.38 -34
Purchase of Property, Plant & Equipment
-3.73 -4.29 -33
Acquisitions
-1.71 -2.09 -1.46
Net Cash From Financing Activities
94 -47 72
Net Cash From Continuing Financing Activities
94 -47 72
Repayment of Debt
-60 -509 -910
Repurchase of Common Equity
-1.09 -5.96 -13
Issuance of Debt
40 443 0.00
Issuance of Preferred Equity
115 24 305
Issuance of Common Equity
0.50 1.12 758
Other Financing Activities, net
0.00 0.00 -69
Cash Interest Paid
207 234 194
Cash Income Taxes Paid
9.05 5.33 19

Quarterly Cash Flow Statements for STUB

This table details how cash moves in and out of STUB's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Change in Cash & Equivalents
-159 150 79 152 -151 284 177 -524
Net Cash From Operating Activities
-149 158 19 3.80 11 298 322 -399
Net Cash From Continuing Operating Activities
-149 158 19 3.80 11 298 322 -399
Net Income / (Loss) Continuing Operations
54 -22 -54 -1,295 -535 48 15 34
Consolidated Net Income / (Loss)
54 -22 -54 -1,295 -535 48 15 34
Depreciation Expense
0.59 0.60 0.64 0.59 0.71 2.22 4.19 4.91
Amortization Expense
6.05 5.92 6.20 -12 -0.21 -0.49 -2.02 -2.56
Non-Cash Adjustments To Reconcile Net Income
-298 231 37 1,405 18 277 265 -409
Changes in Operating Assets and Liabilities, net
88 -57 30 -95 528 -28 40 -25
Net Cash From Investing Activities
-1.18 -7.21 -9.60 -8.40 -9.17 -7.84 -12 -11
Net Cash From Continuing Investing Activities
-1.18 -7.21 -9.60 -8.40 -9.17 -7.84 -12 -11
Purchase of Property, Plant & Equipment
-0.86 -6.74 -9.14 -8.14 -8.91 -7.80 -12 -11
Acquisitions
-0.32 -0.48 -0.47 -0.26 -0.26 -0.04 - -0.23
Net Cash From Financing Activities
-8.21 -5.85 74 157 -153 -4.63 -134 -113
Net Cash From Continuing Financing Activities
-8.21 -5.85 74 157 -153 -4.63 -134 -113
Repayment of Debt
-4.88 -4.88 -4.88 -750 -150 0.00 -100 -100
Issuance of Common Equity
- 0.03 0.02 758 0.10 0.03 0.11 0.05
Other Financing Activities, net
- 0.00 - -68 -0.92 -2.61 -34 -13
Cash Interest Paid
56 53 53 53 35 31 30 28

Annual Balance Sheets for STUB

This table presents STUB's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2024 2025
Period end date 12/31/2024 12/31/2025
Total Assets
5,094 5,054
Total Current Assets
1,051 1,296
Cash & Equivalents
1,001 1,242
Accounts Receivable
5.47 6.91
Inventories, net
16 9.23
Prepaid Expenses
29 38
Plant, Property, & Equipment, net
6.51 73
Total Noncurrent Assets
4,036 3,685
Goodwill
2,687 2,687
Intangible Assets
925 903
Noncurrent Deferred & Refundable Income Taxes
248 2.08
Other Noncurrent Operating Assets
176 93
Total Liabilities & Shareholders' Equity
5,094 5,054
Total Liabilities
3,716 3,112
Total Current Liabilities
1,108 1,251
Accounts Payable
113 71
Accrued Expenses
269 334
Other Current Liabilities
707 846
Total Noncurrent Liabilities
2,608 1,861
Long-Term Debt
2,312 1,507
Noncurrent Deferred & Payable Income Tax Liabilities
0.00 93
Other Noncurrent Operating Liabilities
296 261
Commitments & Contingencies
0.00 0.00
Redeemable Noncontrolling Interest
497 758
Total Equity & Noncontrolling Interests
881 1,184
Total Preferred & Common Equity
881 1,184
Total Common Equity
881 1,184
Common Stock
2,256 4,523
Retained Earnings
-1,505 -3,411
Accumulated Other Comprehensive Income / (Loss)
129 71

Quarterly Balance Sheets for STUB

This table presents STUB's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Total Assets
5,601 5,354 5,559 5,048
Total Current Assets
1,440 1,623 1,785 1,260
Cash & Equivalents
1,392 1,526 1,693 1,167
Accounts Receivable
6.21 9.62 14 11
Inventories, net
2.00 8.82 4.97 1.72
Prepaid Expenses
39 78 73 80
Plant, Property, & Equipment, net
58 87 122 143
Total Noncurrent Assets
4,102 3,644 3,651 3,645
Goodwill
2,687 2,687 2,687 2,687
Intangible Assets
909 897 892 888
Noncurrent Deferred & Refundable Income Taxes
401 1.86 2.21 2.06
Other Noncurrent Operating Assets
106 58 70 68
Total Liabilities & Shareholders' Equity
5,601 5,354 5,559 5,048
Total Liabilities
3,150 3,336 3,481 2,911
Total Current Liabilities
1,266 1,472 1,709 1,309
Accounts Payable
67 64 53 86
Accrued Expenses
334 297 350 363
Other Current Liabilities
866 1,112 1,307 861
Total Noncurrent Liabilities
1,884 1,863 1,772 1,602
Long-Term Debt
1,653 1,496 1,396 1,298
Noncurrent Deferred & Payable Income Tax Liabilities
- 98 100 103
Other Noncurrent Operating Liabilities
231 269 275 201
Commitments & Contingencies
0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
758 454 454 454
Total Equity & Noncontrolling Interests
1,693 1,564 1,623 1,683
Total Preferred & Common Equity
1,693 1,564 1,623 1,683
Total Common Equity
1,693 1,564 1,623 1,683
Common Stock
4,486 4,872 4,932 4,972
Retained Earnings
-2,875 -3,363 -3,348 -3,314
Accumulated Other Comprehensive Income / (Loss)
82 55 39 25

Annual Metrics And Ratios for STUB

This table displays calculated financial ratios and metrics derived from STUB's official financial filings.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
0.00 0.00 345,539,975.00
DEI Adjusted Shares Outstanding
0.00 0.00 345,539,975.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 0.00 -5.77
Growth Metrics
- - -
Profitability Metrics
- - -
Net Operating Profit after Tax (NOPAT)
1,199 -10 -941
Return On Investment Capital (ROIC_SIMPLE)
- -0.32% -34.97%
Earnings before Interest and Taxes (EBIT)
219 184 -1,429
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
248 211 -1,427
Valuation Ratios
- - -
Leverage & Solvency
- - -
Liquidity Ratios
- - -
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
0.00 -2,719 -439
Efficiency Ratios
- - -
Capital & Investment Metrics
- - -
Invested Capital
0.00 2,708 2,207
Increase / (Decrease) in Invested Capital
0.00 2,708 -501
Book Value per Share
$0.00 $2.89 $3.43
Tangible Book Value per Share
$0.00 ($8.97) ($6.96)
Total Capital
0.00 3,709 3,449
Total Debt
0.00 2,332 1,507
Total Long-Term Debt
0.00 2,312 1,507
Net Debt
0.00 1,331 265
Capital Expenditures (CapEx)
3.73 4.29 33
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -1,038 -1,197
Debt-free Net Working Capital (DFNWC)
0.00 -37 44
Net Working Capital (NWC)
0.00 -57 44
Net Nonoperating Expense (NNE)
794 -7.57 965
Net Nonoperating Obligations (NNO)
0.00 1,331 265
Total Depreciation and Amortization (D&A)
29 26 2.27
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($6.25)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 318.57M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($6.27)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 319.23M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 356.72M
Normalized Net Operating Profit after Tax (NOPAT)
177 97 -941
Debt Service Ratios
- - -
Payout Ratios
- - -

Quarterly Metrics And Ratios for STUB

This table displays calculated financial ratios and metrics derived from STUB's official financial filings.

Metric Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
DEI Shares Outstanding
0.00 0.00 0.00 0.00 356,724,119.00 375,437,301.00 382,089,966.00
DEI Adjusted Shares Outstanding
0.00 0.00 0.00 0.00 356,724,119.00 375,437,301.00 382,089,966.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 0.00 0.00 0.00 0.18 0.00 0.10
Growth Metrics
- - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 7.92% 12.18% 33.18% 7.23%
EBITDA Growth
0.00% 0.00% 0.00% -18,856.62% 438.09% 158.75% 103.48%
EBIT Growth
0.00% 0.00% 0.00% -10,129.26% 1,402.49% 142.45% 103.34%
NOPAT Growth
0.00% 0.00% 0.00% -11,364.52% 46.09% 32.47% 104.73%
Net Income Growth
0.00% 0.00% 0.00% -3,821.63% 316.58% 127.14% 102.59%
EPS Growth
0.00% 0.00% 0.00% -2,746.67% 150.00% 100.00% 101.17%
Operating Cash Flow Growth
0.00% 0.00% 0.00% 0.00% 88.49% 1,565.94% -10,607.98%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 113.33%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -16.37%
Revenue Q/Q Growth
0.00% 0.00% 8.22% 0.00% 0.00% 28.48% -12.41%
EBITDA Q/Q Growth
0.00% 0.00% -411.61% 0.00% 0.00% -65.98% 161.99%
EBIT Q/Q Growth
0.00% 0.00% -1,196.59% 0.00% 0.00% -69.02% 182.65%
NOPAT Q/Q Growth
0.00% 0.00% -6.64% 0.00% 0.00% -15.35% 94.84%
Net Income Q/Q Growth
0.00% 0.00% -142.66% 0.00% 0.00% -69.60% 129.81%
EPS Q/Q Growth
0.00% 0.00% -108.33% 0.00% 0.00% -100.00% 0.00%
Operating Cash Flow Q/Q Growth
0.00% 205.94% -87.80% 0.00% 2,580.46% 7.86% -223.90%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 10.34% 127.83%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% -10.41% 27.31%
Profitability Metrics
- - - - - - -
Gross Margin
81.66% 84.29% 82.54% 78.53% 85.24% 81.75% 85.35%
EBITDA Margin
-1.65% 2.51% -7.22% -289.79% 12.03% 3.19% 9.53%
Operating Margin
2.80% 6.75% 5.82% -292.28% 5.79% 3.40% 8.42%
EBIT Margin
-3.07% 0.87% -8.81% -291.16% 11.65% 2.81% 9.06%
Profit (Net Income) Margin
-7.61% -5.58% -12.51% -276.56% 10.77% 2.55% 6.69%
Tax Burden Percent
66.25% 72.31% 75.37% 92.42% 106.26% 119.42% 107.08%
Interest Burden Percent
373.96% -887.13% 188.35% 102.78% 87.02% 75.99% 68.91%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% -6.26% -19.42% -7.08%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 11.10% 8.82% 7.14%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% -126.18% 14.63% 1.15%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 1.88% -2.09% 0.10%
Return on Equity (ROE)
0.00% 0.00% 0.00% 0.00% 12.98% 6.73% 7.24%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 3.90% 0.98% 3.35%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 3.61% 0.89% 2.47%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% 0.00% 10.06% 5.26% 5.32%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
8.50 19 18 -958 27 23 45
NOPAT Margin
1.96% 4.72% 4.08% -204.59% 6.15% 4.05% 9.02%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% 258.74% 137.28% -5.81% 5.99%
Return On Investment Capital (ROIC_SIMPLE)
- - - -28.63% 0.90% 0.77% 1.52%
Cost of Revenue to Revenue
18.34% 15.71% 17.46% 21.47% 14.76% 18.25% 14.65%
SG&A Expenses to Revenue
26.50% 20.89% 20.56% 309.38% 27.04% 28.81% 29.74%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
78.86% 77.54% 76.72% 370.81% 79.45% 78.35% 76.93%
Earnings before Interest and Taxes (EBIT)
-13 3.46 -38 -1,363 52 16 45
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-7.16 9.98 -31 -1,357 54 18 48
Valuation Ratios
- - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 3.11 1.51 3.00 1.29
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 1.32 2.52 1.10
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 2.32 1.40 2.83 1.21
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 1.55 2.60 1.40
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 31.10
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 33.67
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 8.37 7.92 11.83
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - -
Debt to Equity
0.00 0.00 0.00 0.67 0.74 0.67 0.61
Long-Term Debt to Equity
0.00 0.00 0.00 0.67 0.74 0.67 0.61
Financial Leverage
0.00 0.00 0.00 0.11 -0.01 -0.14 0.09
Leverage Ratio
0.00 0.00 0.00 2.29 2.65 2.68 2.32
Compound Leverage Factor
0.00 0.00 0.00 2.35 2.31 2.03 1.60
Debt to Total Capital
0.00% 0.00% 0.00% 40.28% 42.58% 40.19% 37.78%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 40.28% 42.58% 40.19% 37.78%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 18.47% 12.93% 13.08% 13.23%
Common Equity to Total Capital
0.00% 0.00% 0.00% 41.25% 44.49% 46.73% 48.99%
Debt to EBITDA
0.00 0.00 0.00 0.00 -1.08 -1.05 14.67
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.02 0.22 1.47
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 -1.08 -1.05 14.67
Debt to NOPAT
0.00 0.00 0.00 0.00 -1.59 -1.48 -2.29
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.03 0.31 -0.23
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 -1.59 -1.48 -2.29
Altman Z-Score
0.00 0.00 0.00 0.00 -0.05 0.37 -0.06
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 22.52% 21.87% 26.42%
Liquidity Ratios
- - - - - - -
Current Ratio
0.00 0.00 0.00 1.14 1.10 1.04 0.96
Quick Ratio
0.00 0.00 0.00 1.10 1.04 1.00 0.90
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 0.00 -3,669 -1,960 -1,758 489
Operating Cash Flow to CapEx
0.00% 2,350.37% 211.45% 0.00% 3,826.83% 2,637.97% -3,594.86%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 -72.21 -113.53 -73.01 20.99
Operating Cash Flow to Interest Expense
0.00 3.73 0.44 0.00 17.28 13.37 -17.11
Operating Cash Flow Less CapEx to Interest Expense
0.00 3.57 0.23 0.00 16.83 12.86 -17.59
Efficiency Ratios
- - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.34 0.35 0.37
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 186.54 138.85 223.37
Inventory Turnover
0.00 0.00 0.00 0.00 35.98 69.82 171.95
Fixed Asset Turnover
0.00 0.00 0.00 0.00 20.54 15.82 19.56
Accounts Payable Turnover
0.00 0.00 0.00 0.00 4.96 6.58 4.19
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 1.96 2.63 1.63
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 10.14 5.23 2.12
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 73.57 55.50 87.18
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 -61.47 -47.64 -83.42
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 0.00 0.00 2,711 1,988 1,781 2,267
Invested Capital Turnover
0.00 0.00 0.00 0.00 1.80 2.17 0.79
Increase / (Decrease) in Invested Capital
0.00 0.00 0.00 2,711 1,988 1,781 -444
Enterprise Value (EV)
0.00 0.00 0.00 6,289 2,785 5,032 2,752
Market Capitalization
800 800 800 5,270 2,361 4,874 2,167
Book Value per Share
$0.00 $0.00 $0.00 $5.43 $4.38 $4.32 $4.40
Tangible Book Value per Share
$0.00 $0.00 $0.00 ($6.10) ($5.66) ($5.21) ($4.95)
Total Capital
0.00 0.00 0.00 4,104 3,514 3,474 3,435
Total Debt
0.00 0.00 0.00 1,653 1,496 1,396 1,298
Total Long-Term Debt
0.00 0.00 0.00 1,653 1,496 1,396 1,298
Net Debt
0.00 0.00 0.00 260 -30 -297 130
Capital Expenditures (CapEx)
0.00 6.74 9.14 0.00 7.80 12 11
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 0.00 -1,219 -1,376 -1,617 -1,216
Debt-free Net Working Capital (DFNWC)
0.00 0.00 0.00 174 150 76 -49
Net Working Capital (NWC)
0.00 0.00 0.00 174 150 76 -49
Net Nonoperating Expense (NNE)
42 41 71 337 -21 8.63 12
Net Nonoperating Obligations (NNO)
0.00 0.00 0.00 260 -30 -297 130
Total Depreciation and Amortization (D&A)
6.17 6.52 6.83 6.41 1.72 2.17 2.35
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% -76.71% -83.52% -61.74%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 8.39% 3.92% -2.49%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 8.39% 3.92% -2.49%
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 ($4.27) $0.09 $0.00 $0.05
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 311.63M 359.36M 378.71M 383.57M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 ($4.27) $0.06 $0.00 $0.05
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 312.96M 378.31M 378.71M 388.35M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 345.54M 375.44M 382.09M 385.20M
Normalized Net Operating Profit after Tax (NOPAT)
8.50 19 18 -958 18 14 30
Normalized NOPAT Margin
1.96% 4.72% 4.08% -204.59% 4.05% 2.38% 5.90%
Pre Tax Income Margin
-11.49% -7.72% -16.60% -299.25% 10.14% 2.13% 6.25%
Debt Service Ratios
- - - - - - -
EBIT to Interest Expense
-0.28 0.08 -0.86 -26.82 3.01 0.67 1.95
NOPAT to Interest Expense
0.18 0.44 0.40 -18.85 1.59 0.97 1.94
EBIT Less CapEx to Interest Expense
0.00 -0.08 -1.07 0.00 2.56 0.16 1.48
NOPAT Less CapEx to Interest Expense
0.00 0.28 0.19 0.00 1.14 0.46 1.47
Payout Ratios
- - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% -0.76% -0.71% -0.99%

Financials Breakdown Chart

Key Financial Trends

StubHub Holdings’ Q2 2026 results show strong revenue growth and healthy operating cash flow, but profitability weakened sequentially and the balance sheet remains heavily dependent on intangible assets and substantial liabilities. The available data covers selected quarters from late 2024 through Q2 2026 rather than a complete four-year quarterly history.

  • Revenue accelerated. Q2 2026 revenue increased to $573.1 million, up 28.5% from Q1 2026 and 33.2% from Q2 2025. This is the strongest quarterly revenue figure in the provided period.
  • Operating cash flow remained robust. Cash flow from operations rose to $321.9 million in Q2 from $298.4 million in Q1 and $19.3 million in Q2 2025. Capital expenditures were $12.2 million, implying a strong quarterly operating cash flow surplus before financing activity.
  • Liquidity improved despite debt repayment. Cash and equivalents increased to $1.69 billion at June 30, 2026, from $1.53 billion at the end of Q1. The company also repaid $100.0 million of debt during the quarter.
  • Debt has been trending lower. Long-term debt declined to $1.40 billion in Q2 2026 from $1.50 billion in Q1 and $1.65 billion in Q3 2025. Cash now modestly exceeds reported long-term debt.
  • Gross profit expanded with sales. Gross profit increased to $468.5 million in Q2 2026 from $380.2 million in Q1 and $355.2 million in Q2 2025. The gross margin remained high at approximately 81.7%, although it was slightly below the prior-year quarter.
  • Cash generation is not fully matched by reported earnings. Q2 operating cash flow included $264.9 million of non-cash adjustments, compared with consolidated net income of $14.6 million. Investors should determine whether these adjustments are recurring or reflect one-time accounting items.
  • Working capital provided a modest cash benefit. Changes in operating assets and liabilities contributed $40.2 million of cash in Q2, reversing the $28.0 million use of cash recorded in Q1. This improvement helped support operating cash flow but may fluctuate with ticket demand and settlement timing.
  • Operating profitability weakened sequentially. Operating income fell to $19.5 million in Q2 from $25.8 million in Q1, reducing the operating margin to approximately 3.4% from 5.8%. Marketing and selling, general and administrative expenses increased faster than revenue on a sequential basis.
  • Interest costs remain a material burden. Q2 interest expense was $24.1 million, while cash interest paid was $29.9 million. These costs reduced pretax earnings and limit the benefit of the company’s strong gross margin.
  • The balance sheet carries significant leverage and asset-concentration risk. Total liabilities were $3.48 billion, including $1.40 billion of long-term debt, while goodwill and intangible assets totaled approximately $3.57 billion, or roughly 64% of total assets. Retained earnings remained deeply negative at $3.35 billion.

StubHub’s results show a business with improving scale, strong cash balances and declining debt. However, the quarter also highlights the company’s sensitivity to marketing and overhead spending, interest costs and non-cash accounting adjustments. The key issue for investors is whether rising revenue can translate into consistently higher operating margins and earnings rather than primarily stronger cash flow.

11/14/26 11:53 AM ETAI Generated. May Contain Errors.

STUB Financials - Frequently Asked Questions

According to the most recent income statement we have on file, STUB's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

STUB's net income appears to be on a downward trend, with a most recent value of -$1.91 billion in 2025, compared with $405.20 million in 2023. The previous period was -$2.80 million in 2024. See STUB's forecast for analyst expectations on what's next for the company.

STUB's total operating income in 2025 was -$1.34 billion, based on the following breakdown:
  • Total Gross Profit: $1.43 billion
  • Total Operating Expenses: $2.78 billion

Over the last 2 years, STUB's total revenue changed from $1.37 billion in 2023 to $1.75 billion in 2025, a change of 27.6%.

In the past 4 quarters, STUB's cash and equivalents has ranged from $1.17 billion in Q3 2026 to $1.69 billion in Q2 2026, and is currently $1.17 billion as of their latest financial filing in Q3 2026.

STUB had total debt of $1.51 billion at the end of 2025, a 35.4% decrease from 2024, and none in 2023.

Over the last 2 years, STUB's book value per share changed from 0.00 in 2023 to 3.43 in 2025, a change of 342.5%.



Financial statements for NYSE:STUB last updated on 11/12/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners