Free Trial

TKO Group (TKO) Financials

TKO Group logo
$163.14 +2.40 (+1.49%)
Closing price 03:59 PM Eastern
Extended Trading
$163.28 +0.15 (+0.09%)
As of 04:04 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 Polygon.io. Learn more.
Annual Income Statements for TKO Group

Annual Income Statements for TKO Group

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

Metric 2021 2022 2023 2024
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
0.00 0.00 -35 9.41
Consolidated Net Income / (Loss)
274 389 176 6.38
Net Income / (Loss) Continuing Operations
274 389 176 6.38
Total Pre-Tax Income
289 404 207 34
Total Operating Income
391 544 447 283
Total Gross Profit
1,032 1,140 1,675 2,804
Total Revenue
1,032 1,140 1,675 2,804
Operating Revenue
1,032 1,140 1,675 2,804
Total Cost of Revenue
0.00 0.00 0.00 0.00
Total Operating Expenses
641 596 1,228 2,521
Selling, General & Admin Expense
242 210 549 1,229
Depreciation Expense
63 60 165 393
Other Operating Expenses / (Income)
336 326 515 900
Total Other Income / (Expense), net
-102 -141 -239 -249
Interest Expense
102 140 239 249
Other Income / (Expense), net
0.50 -1.27 -0.19 0.56
Income Tax Expense
16 14 31 26
Other Gains / (Losses), net
0.00 -0.21 -0.27 -2.27
Net Income / (Loss) Attributable to Noncontrolling Interest
1.29 1.75 -32 -3.03
Other Adjustments to Net Income / (Loss) Attributable to Common Shareholders)
272 387 243 0.00
Basic Earnings per Share
$0.00 $0.00 ($0.43) $0.12
Weighted Average Basic Shares Outstanding
0.00 0.00 82.81M 81.34M
Diluted Earnings per Share
$0.00 $0.00 ($0.43) $0.02
Weighted Average Diluted Shares Outstanding
0.00 0.00 82.81M 171.87M
Weighted Average Basic & Diluted Shares Outstanding
- - 171.94M 171.17M

Quarterly Income Statements for TKO Group

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

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
0.00 0.00 -22 -13 -104 59 23 31 58 98
Consolidated Net Income / (Loss)
88 82 22 -16 -234 46 58 48 166 273
Net Income / (Loss) Continuing Operations
88 82 22 -16 -234 46 58 48 166 273
Total Pre-Tax Income
92 85 33 -2.35 -243 52 75 44 184 312
Total Operating Income
146 144 94 63 -174 115 136 102 237 368
Total Gross Profit
307 305 449 614 1,222 1,193 681 642 1,269 1,308
Total Revenue
307 305 449 614 1,222 1,193 681 642 1,269 1,308
Operating Revenue
307 305 449 614 1,222 1,193 681 642 1,269 1,308
Total Cost of Revenue
0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Operating Expenses
161 161 355 551 1,396 1,078 545 540 1,031 940
Selling, General & Admin Expense
56 63 193 236 668 368 240 225 363 364
Depreciation Expense
15 15 32 103 122 119 98 84 101 99
Other Operating Expenses / (Income)
89 83 130 212 606 591 207 232 568 476
Total Other Income / (Expense), net
-54 -58 -61 -65 -69 -63 -61 -58 -53 -56
Interest Expense
54 58 61 67 61 63 63 56 45 48
Other Income / (Expense), net
-0.33 -0.54 -0.70 1.37 -8.23 -0.20 1.38 -1.32 -8.39 -7.84
Income Tax Expense
3.63 2.87 11 14 -5.73 6.61 18 -6.12 21 46
Other Gains / (Losses), net
-0.26 -0.72 0.67 0.04 2.81 1.12 0.39 -2.98 2.52 7.31
Other Adjustments to Consolidated Net Income / (Loss)
- - - - - 0.00 0.00 - - 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest
0.35 0.44 -22 -11 -131 -13 35 16 107 175
Basic Earnings per Share
$0.00 $0.00 ($0.26) ($0.17) ($1.26) $0.73 $0.29 $0.36 $0.72 $1.20
Weighted Average Basic Shares Outstanding
0.00 0.00 83.16M 82.81M 82.35M 80.88M 80.97M 81.34M 81.57M 81.76M
Diluted Earnings per Share
$0.00 $0.00 ($0.26) ($0.17) ($1.26) $0.72 $0.28 $0.28 $0.69 $1.17
Weighted Average Diluted Shares Outstanding
0.00 0.00 83.16M 82.81M 82.35M 81.85M 171.60M 171.87M 181.52M 199.28M
Weighted Average Basic & Diluted Shares Outstanding
- - - 171.94M 170.31M 170.64M 170.77M 171.17M 197.91M 198.30M

Annual Cash Flow Statements for TKO Group

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

Metric 2021 2022 2023 2024
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
592 -694 55 290
Net Cash From Operating Activities
441 502 468 583
Net Cash From Continuing Operating Activities
441 502 468 583
Net Income / (Loss) Continuing Operations
274 389 176 6.38
Consolidated Net Income / (Loss)
274 389 176 6.38
Depreciation Expense
63 60 165 393
Amortization Expense
18 25 34 36
Non-Cash Adjustments To Reconcile Net Income
61 30 66 58
Changes in Operating Assets and Liabilities, net
25 -2.08 28 91
Net Cash From Investing Activities
-11 -13 12 -59
Net Cash From Continuing Investing Activities
-11 -13 12 -59
Purchase of Property, Plant & Equipment
-11 -12 -49 -75
Purchase of Investments
-0.50 -0.88 0.77 -23
Sale of Property, Plant & Equipment
0.15 0.02 0.00 28
Divestitures
0.00 0.00 381 0.00
Other Investing Activities, net
0.00 0.00 -321 11
Net Cash From Financing Activities
163 -1,181 -424 -232
Net Cash From Continuing Financing Activities
163 -1,181 -424 -232
Repayment of Debt
-213 -83 -134 -2,901
Repurchase of Common Equity
0.00 0.00 -100 -165
Payment of Dividends
-269 -1,096 -297 -67
Issuance of Debt
594 0.00 100 2,900
Other Financing Activities, net
50 -2.88 5.81 0.73
Effect of Exchange Rate Changes
0.23 -1.19 -0.92 -2.38
Cash Interest Paid
84 118 227 268
Cash Income Taxes Paid
19 15 23 89

Quarterly Cash Flow Statements for TKO Group

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

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
- -44 37 16 47 -27 32 180 68 -49 229
Net Cash From Operating Activities
- 70 111 67 221 45 231 237 57 163 396
Net Cash From Continuing Operating Activities
- 70 111 67 221 45 231 237 57 163 396
Net Income / (Loss) Continuing Operations
- 88 82 22 -16 -234 151 58 48 166 273
Consolidated Net Income / (Loss)
- 88 82 22 -16 -234 151 58 48 166 273
Depreciation Expense
- 15 15 32 103 122 104 98 84 101 99
Amortization Expense
- 6.50 6.67 7.95 13 11 9.55 8.42 7.26 6.83 8.04
Non-Cash Adjustments To Reconcile Net Income
- 6.90 6.68 32 21 20 71 30 -44 43 53
Changes in Operating Assets and Liabilities, net
- -47 0.74 -26 100 126 -104 42 -38 -154 -37
Net Cash From Investing Activities
- -4.58 -4.62 57 -35 -55 -12 -17 6.09 -31 -19
Net Cash From Continuing Investing Activities
- -4.58 -4.62 57 -35 -55 -12 -17 6.09 -31 -19
Purchase of Property, Plant & Equipment
- -4.58 -4.62 -3.36 -36 -37 -12 -11 -20 -27 -21
Purchase of Investments
- 0.00 - - 0.77 -16 0.04 -17 -1.93 -11 -2.75
Other Investing Activities, net
- - - - - -1.34 - - - 0.00 5.41
Net Cash From Financing Activities
- -110 -69 -107 -139 -13 -189 -40 7.33 -186 -160
Net Cash From Continuing Financing Activities
- -110 -69 -107 -139 -13 -189 -40 7.33 -186 -160
Repayment of Debt
- -8.15 -8.44 -8.19 -109 -10 -162 -12 -2,717 -11 -9.75
Payment of Dividends
- -101 -60 -99 -36 -0.23 -12 -29 -25 -75 -154
Other Financing Activities, net
- - - - 5.81 -2.93 - - - -99 3.23
Effect of Exchange Rate Changes
- -0.03 -1.10 -0.82 1.03 -3.83 1.76 0.47 -2.11 5.20 12
Cash Interest Paid
- 50 53 56 67 64 66 60 77 53 50
Cash Income Taxes Paid
- 2.88 4.18 4.81 11 6.47 10 30 43 11 21

Annual Balance Sheets for TKO Group

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

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Total Assets
3,581 12,691 15,112
Total Current Assets
268 492 1,528
Cash & Equivalents
181 236 620
Restricted Cash
- - 58
Accounts Receivable
45 135 423
Other Current Assets
42 121 427
Plant, Property, & Equipment, net
175 608 630
Total Noncurrent Assets
3,137 11,590 12,953
Long-Term Investments
5.42 16 101
Noncurrent Note & Lease Receivables
0.00 256 249
Goodwill
2,603 7,666 8,442
Intangible Assets
476 3,564 3,650
Other Noncurrent Operating Assets
54 88 512
Total Liabilities & Shareholders' Equity
3,581 12,691 15,112
Total Liabilities
3,002 3,840 4,969
Total Current Liabilities
230 472 1,414
Short-Term Debt
23 22 27
Accounts Payable
17 42 246
Accrued Expenses
108 267 670
Current Deferred Revenue
72 119 417
Other Current Liabilities
11 21 54
Total Noncurrent Liabilities
2,772 3,368 3,555
Long-Term Debt
2,736 2,714 2,735
Noncurrent Deferred & Payable Income Tax Liabilities
0.00 373 361
Other Noncurrent Operating Liabilities
35 281 459
Commitments & Contingencies
- 0.00 0.00
Redeemable Noncontrolling Interest
9.91 12 22
Total Equity & Noncontrolling Interests
569 8,839 10,121
Total Preferred & Common Equity
569 4,109 4,091
Total Common Equity
569 4,109 4,091
Common Stock
568 4,245 4,385
Retained Earnings
0.00 -135 -292
Accumulated Other Comprehensive Income / (Loss)
0.85 -0.33 -2.55
Noncontrolling Interest
0.00 4,730 6,030

Quarterly Balance Sheets for TKO Group

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

Metric Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025
Period end date 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025
Total Assets
12,722 12,720 12,770 15,010 15,342
Total Current Assets
582 749 894 1,519 1,913
Cash & Equivalents
246 278 457 471 535
Restricted Cash
- - - 159 323
Accounts Receivable
172 295 251 472 634
Other Current Assets
164 177 186 417 421
Plant, Property, & Equipment, net
612 548 528 621 606
Total Noncurrent Assets
11,529 11,423 11,348 12,870 12,822
Long-Term Investments
16 16 33 111 123
Noncurrent Note & Lease Receivables
260 236 233 243 237
Goodwill
7,666 7,665 7,664 8,442 8,443
Intangible Assets
3,483 3,402 3,325 3,591 3,528
Other Noncurrent Operating Assets
104 103 93 483 492
Total Liabilities & Shareholders' Equity
12,722 12,720 12,770 15,010 15,342
Total Liabilities
4,092 4,092 4,095 4,815 4,979
Total Current Liabilities
590 753 763 1,219 1,476
Short-Term Debt
22 22 22 27 27
Accounts Payable
23 32 32 214 284
Accrued Expenses
406 571 613 499 394
Current Deferred Revenue
112 100 68 396 439
Other Current Liabilities
28 28 28 84 332
Total Noncurrent Liabilities
3,501 3,338 3,331 3,596 3,503
Long-Term Debt
2,708 2,703 2,697 2,729 2,722
Noncurrent Deferred & Payable Income Tax Liabilities
373 373 373 335 337
Other Noncurrent Operating Liabilities
420 263 261 533 443
Commitments & Contingencies
- - 0.00 0.00 0.00
Redeemable Noncontrolling Interest
12 13 14 22 22
Total Equity & Noncontrolling Interests
8,618 8,615 8,662 10,173 10,341
Total Preferred & Common Equity
4,035 3,992 4,045 4,162 4,265
Total Common Equity
4,035 3,992 4,045 4,162 4,265
Common Stock
4,276 4,339 4,370 4,418 4,411
Retained Earnings
-239 -346 -323 -231 -130
Accumulated Other Comprehensive Income / (Loss)
-2.06 -1.17 -3.00 -25 -16
Noncontrolling Interest
4,583 4,623 4,618 6,011 6,076

Annual Metrics And Ratios for TKO Group

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

Metric 2021 2022 2023 2024
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - -
Revenue Growth
0.00% 10.49% 46.91% 67.43%
EBITDA Growth
0.00% 32.73% 2.73% 10.30%
EBIT Growth
0.00% 38.68% -17.79% -36.51%
NOPAT Growth
0.00% 41.98% -27.83% -81.21%
Net Income Growth
0.00% 42.17% -54.83% -96.37%
EPS Growth
0.00% 0.00% 0.00% 104.65%
Operating Cash Flow Growth
0.00% 13.71% -6.65% 24.56%
Free Cash Flow Firm Growth
0.00% 0.00% -197.09% 106.22%
Invested Capital Growth
0.00% 0.00% 259.62% -3.66%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 1.02%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 1.62%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 14.71%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% -58.29%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 111.14%
EPS Q/Q Growth
0.00% 0.00% 0.00% 104.65%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00% -21.93%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.14%
Profitability Metrics
- - - -
Gross Margin
100.00% 100.00% 100.00% 100.00%
EBITDA Margin
45.87% 55.11% 38.54% 25.39%
Operating Margin
37.90% 47.75% 26.67% 10.09%
EBIT Margin
37.95% 47.64% 26.66% 10.11%
Profit (Net Income) Margin
26.52% 34.12% 10.49% 0.23%
Tax Burden Percent
94.55% 96.40% 84.71% 18.56%
Interest Burden Percent
73.89% 74.30% 46.46% 12.12%
Effective Tax Rate
5.45% 3.55% 15.16% 74.84%
Return on Invested Capital (ROIC)
0.00% 33.32% 5.23% 0.64%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 22.74% -2.81% -2.13%
Return on Net Nonoperating Assets (RNNOA)
0.00% 101.10% -1.50% -0.57%
Return on Equity (ROE)
0.00% 134.42% 3.73% 0.07%
Cash Return on Invested Capital (CROIC)
0.00% -166.68% -107.74% 4.37%
Operating Return on Assets (OROA)
0.00% 15.17% 5.49% 2.23%
Return on Assets (ROA)
0.00% 10.86% 2.16% 0.05%
Return on Common Equity (ROCE)
0.00% 132.12% 1.85% 0.03%
Return on Equity Simple (ROE_SIMPLE)
0.00% 68.38% 4.28% 0.16%
Net Operating Profit after Tax (NOPAT)
370 525 379 71
NOPAT Margin
35.84% 46.05% 22.62% 2.54%
Net Nonoperating Expense Percent (NNEP)
0.00% 10.58% 8.04% 2.77%
Return On Investment Capital (ROIC_SIMPLE)
- 15.78% 3.27% 0.62%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
23.45% 18.43% 32.78% 43.82%
R&D to Revenue
0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
62.10% 52.25% 73.33% 89.91%
Earnings before Interest and Taxes (EBIT)
392 543 446 283
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
473 628 645 712
Valuation Ratios
- - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 5.93
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00 8.65
Price to Earnings (P/E)
0.00 0.00 0.00 2,579.47
Dividend Yield
0.00% 0.00% 4.73% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.04%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 2.85
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 11.09
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 43.68
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 109.70
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 436.81
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 53.30
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 64.02
Leverage & Solvency
- - - -
Debt to Equity
0.00 4.77 0.31 0.32
Long-Term Debt to Equity
0.00 4.73 0.31 0.31
Financial Leverage
0.00 4.45 0.54 0.27
Leverage Ratio
0.00 6.19 1.73 1.45
Compound Leverage Factor
0.00 4.60 0.80 0.18
Debt to Total Capital
0.00% 82.66% 23.62% 24.04%
Short-Term Debt to Total Capital
0.00% 0.68% 0.19% 0.23%
Long-Term Debt to Total Capital
0.00% 81.98% 23.42% 23.81%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.30% 40.92% 40.32%
Common Equity to Total Capital
0.00% 17.04% 35.46% 35.64%
Debt to EBITDA
0.00 4.39 4.24 3.88
Net Debt to EBITDA
0.00 4.10 3.85 3.09
Long-Term Debt to EBITDA
0.00 4.36 4.20 3.84
Debt to NOPAT
0.00 5.25 7.22 38.76
Net Debt to NOPAT
0.00 4.90 6.56 30.92
Long-Term Debt to NOPAT
0.00 5.21 7.16 38.39
Altman Z-Score
0.00 0.00 0.00 3.94
Noncontrolling Interest Sharing Ratio
0.00% 1.71% 50.39% 53.33%
Liquidity Ratios
- - - -
Current Ratio
0.00 1.17 1.04 1.30
Quick Ratio
0.00 0.98 0.79 1.06
Cash Flow Metrics
- - - -
Free Cash Flow to Firm (FCFF)
0.00 -2,627 -7,804 486
Operating Cash Flow to CapEx
4,018.17% 4,049.75% 963.09% 1,252.38%
Free Cash Flow to Firm to Interest Expense
0.00 -18.82 -32.65 1.95
Operating Cash Flow to Interest Expense
4.32 3.59 1.96 2.34
Operating Cash Flow Less CapEx to Interest Expense
4.21 3.51 1.76 2.15
Efficiency Ratios
- - - -
Asset Turnover
0.00 0.32 0.21 0.22
Accounts Receivable Turnover
0.00 25.09 18.52 17.56
Inventory Turnover
0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 6.51 4.28 4.91
Accounts Payable Turnover
0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 14.55 19.71 20.79
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 14.55 19.71 20.79
Capital & Investment Metrics
- - - -
Invested Capital
0.00 3,152 11,335 10,920
Invested Capital Turnover
0.00 0.72 0.23 0.25
Increase / (Decrease) in Invested Capital
0.00 3,152 8,183 -415
Enterprise Value (EV)
0.00 0.00 0.00 31,097
Market Capitalization
0.00 0.00 0.00 24,268
Book Value per Share
$0.00 $0.00 $49.62 $23.96
Tangible Book Value per Share
$0.00 $0.00 ($86.00) ($40.04)
Total Capital
0.00 3,338 11,587 11,478
Total Debt
0.00 2,759 2,736 2,759
Total Long-Term Debt
0.00 2,736 2,714 2,733
Net Debt
0.00 2,573 2,484 2,202
Capital Expenditures (CapEx)
11 12 49 47
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -120 -193 -300
Debt-free Net Working Capital (DFNWC)
0.00 61 43 225
Net Working Capital (NWC)
0.00 38 20 199
Net Nonoperating Expense (NNE)
96 136 203 65
Net Nonoperating Obligations (NNO)
0.00 2,573 2,484 2,202
Total Depreciation and Amortization (D&A)
82 85 199 428
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -10.50% -11.53% -10.70%
Debt-free Net Working Capital to Revenue
0.00% 5.33% 2.55% 8.04%
Net Working Capital to Revenue
0.00% 3.34% 1.21% 7.09%
Earnings Adjustments
- - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($0.43) $0.12
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 82.81M 81.34M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($0.43) $0.02
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 82.81M 171.87M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 171.94M 171.17M
Normalized Net Operating Profit after Tax (NOPAT)
370 525 379 198
Normalized NOPAT Margin
35.84% 46.05% 22.62% 7.06%
Pre Tax Income Margin
28.04% 35.39% 12.38% 1.22%
Debt Service Ratios
- - - -
EBIT to Interest Expense
3.83 3.89 1.87 1.14
NOPAT to Interest Expense
3.62 3.76 1.59 0.29
EBIT Less CapEx to Interest Expense
3.72 3.80 1.66 0.95
NOPAT Less CapEx to Interest Expense
3.51 3.67 1.38 0.10
Payout Ratios
- - - -
Dividend Payout Ratio
98.34% 281.71% 168.78% 1,054.67%
Augmented Payout Ratio
98.34% 281.71% 225.69% 3,642.09%

Quarterly Metrics And Ratios for TKO Group

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

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 105.30% 178.90% 51.71% 4.59% 3.79% 9.66%
EBITDA Growth
0.00% 0.00% 0.00% 0.00% -155.58% 123.62% 83.99% 6.29% 789.71% 92.02%
EBIT Growth
0.00% 0.00% 0.00% 0.00% -244.50% 78.41% 47.90% 56.58% 225.94% 214.40%
NOPAT Growth
0.00% 0.00% 0.00% 0.00% -204.94% 45.17% 68.90% 163.55% 272.89% 212.97%
Net Income Growth
0.00% 0.00% 0.00% 0.00% -383.70% 84.06% 162.13% 395.02% 170.61% 491.34%
EPS Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 207.69% 264.71% 154.76% 62.50%
Operating Cash Flow Growth
0.00% 0.00% 0.00% 0.00% -14.87% 107.88% 253.16% -74.25% 262.86% 29.01%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 91.97% 93.09%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -3.66% 10.01% 9.68%
Revenue Q/Q Growth
0.00% -0.50% 47.14% 36.73% 0.00% 35.17% -19.96% -5.74% 97.57% 3.12%
EBITDA Q/Q Growth
0.00% -1.41% -19.55% 35.73% 0.00% 496.71% -33.80% -21.59% 75.56% 39.12%
EBIT Q/Q Growth
0.00% -1.66% -35.02% -31.02% 0.00% 221.42% -46.13% -26.97% 127.60% 57.42%
NOPAT Q/Q Growth
0.00% -0.90% -55.67% -28.59% 0.00% 237.08% -48.43% 11.43% 81.10% 49.23%
Net Income Q/Q Growth
0.00% -6.93% -73.10% -173.12% 0.00% 160.38% -61.69% -17.71% 248.53% 64.96%
EPS Q/Q Growth
0.00% 0.00% 0.00% 34.62% 0.00% 157.14% -61.11% 0.00% 146.43% 69.57%
Operating Cash Flow Q/Q Growth
0.00% 59.23% -39.65% 229.56% 0.00% 288.80% 2.53% -75.97% 186.47% 143.34%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 3.46% 0.53% 104.91% -269.77% 15.92%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% -2.08% -0.36% -1.40% 0.14% 11.81% -0.65%
Profitability Metrics
- - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
54.58% 54.08% 29.57% 29.35% -14.77% 43.36% 35.86% 29.83% 26.51% 35.76%
Operating Margin
47.62% 47.14% 20.90% 10.24% -33.40% 29.95% 20.02% 15.87% 18.71% 28.15%
EBIT Margin
47.52% 46.97% 20.74% 10.46% -33.45% 30.04% 20.22% 15.67% 18.05% 27.55%
Profit (Net Income) Margin
28.67% 26.82% 4.90% -2.62% -39.62% 17.70% 8.47% 7.40% 13.05% 20.87%
Tax Burden Percent
95.76% 95.80% 67.74% 684.28% 90.70% 79.31% 76.85% 107.09% 89.87% 87.46%
Interest Burden Percent
63.01% 59.61% 34.90% -3.66% 130.61% 74.29% 54.52% 44.09% 80.45% 86.63%
Effective Tax Rate
3.95% 3.36% 34.32% 0.00% 0.00% 20.83% 23.67% -13.80% 11.50% 14.88%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 1.06% -8.42% 10.91% 7.78% 4.55% 4.05% 6.13%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% -1.36% -16.70% 6.70% 3.62% 1.63% 2.06% 4.20%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% -0.38% -4.78% 1.89% 0.93% 0.43% 0.49% 0.93%
Return on Equity (ROE)
0.00% 0.00% 0.00% 0.68% -13.20% 12.80% 8.71% 4.99% 4.54% 7.06%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% -68.85% 0.00% 0.00% 0.00% 4.37% -4.26% -2.11%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 2.15% -5.25% 6.01% 8.79% 3.46% 3.71% 5.82%
Return on Assets (ROA)
0.00% 0.00% 0.00% -0.54% -6.22% 3.54% 3.68% 1.63% 2.68% 4.41%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% 0.34% -6.17% 5.92% 4.06% 2.33% 1.98% 3.07%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% -4.01% -2.33% -1.41% 0.00% 9.76% 0.00%
Net Operating Profit after Tax (NOPAT)
140 139 62 44 -147 202 104 116 210 313
NOPAT Margin
45.74% 45.56% 13.72% 7.17% -23.38% 23.71% 15.28% 18.06% 16.56% 23.96%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% 2.42% 8.28% 4.21% 4.16% 2.92% 1.99% 1.92%
Return On Investment Capital (ROIC_SIMPLE)
- - - 0.38% - - - 1.01% 1.62% 2.39%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
18.37% 20.80% 43.03% 38.45% 84.46% 27.33% 35.18% 34.97% 28.63% 27.85%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
52.38% 52.86% 79.10% 89.76% 133.40% 70.05% 79.98% 84.13% 81.29% 71.85%
Earnings before Interest and Taxes (EBIT)
146 143 93 64 -211 256 138 101 229 360
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
167 165 133 180 -93 369 244 192 336 468
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 4.61 5.22 5.93 6.28 8.44
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 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 0.00 7.23 7.60 8.65 9.18 12.14
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,579.47 152.38 170.73
Dividend Yield
0.00% 0.00% 4.59% 4.73% 4.47% 3.57% 0.00% 0.00% 0.25% 0.42%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.04% 0.66% 0.59%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 2.30 2.56 2.85 2.80 3.62
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 10.01 10.08 11.09 12.00 14.79
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 43.22 39.92 43.68 31.18 33.21
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 125.73 113.19 109.70 49.27 46.67
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 180.67 163.86 436.81 55.64 53.12
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 44.07 37.43 53.30 48.77 55.51
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 64.02 0.00 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.31 0.32 0.32 0.31 0.32 0.27 0.27
Long-Term Debt to Equity
0.00 0.00 0.00 0.31 0.31 0.31 0.31 0.31 0.27 0.26
Financial Leverage
0.00 0.00 0.00 0.28 0.29 0.28 0.26 0.27 0.24 0.22
Leverage Ratio
0.00 0.00 0.00 1.73 1.47 1.47 1.47 1.45 1.47 1.48
Compound Leverage Factor
0.00 0.00 0.00 -0.06 1.93 1.10 0.80 0.64 1.19 1.28
Debt to Total Capital
0.00% 0.00% 0.00% 23.62% 24.04% 24.00% 23.87% 24.04% 21.28% 20.97%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.19% 0.20% 0.20% 0.19% 0.23% 0.21% 0.21%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 23.42% 23.84% 23.81% 23.67% 23.81% 21.07% 20.76%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 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% 40.92% 40.45% 40.84% 40.64% 40.32% 46.58% 46.50%
Common Equity to Total Capital
0.00% 0.00% 0.00% 35.46% 35.51% 35.16% 35.49% 35.64% 32.14% 32.53%
Debt to EBITDA
0.00 0.00 0.00 4.24 7.09 4.63 3.88 3.88 2.51 2.08
Net Debt to EBITDA
0.00 0.00 0.00 3.85 6.41 4.13 3.18 3.09 1.84 1.34
Long-Term Debt to EBITDA
0.00 0.00 0.00 4.20 7.03 4.59 3.85 3.84 2.49 2.06
Debt to NOPAT
0.00 0.00 0.00 7.22 43.23 19.34 15.93 38.76 4.48 3.33
Net Debt to NOPAT
0.00 0.00 0.00 6.56 39.09 17.25 13.06 30.92 3.28 2.14
Long-Term Debt to NOPAT
0.00 0.00 0.00 7.16 42.88 19.18 15.80 38.39 4.44 3.30
Altman Z-Score
0.00 0.00 0.00 0.00 0.00 2.92 3.32 3.89 3.50 4.63
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 50.39% 53.25% 53.74% 53.38% 53.33% 56.46% 56.52%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
0.00 0.00 0.00 1.04 0.99 0.99 1.17 1.30 1.25 1.30
Quick Ratio
0.00 0.00 0.00 0.79 0.71 0.76 0.93 1.06 0.77 0.79
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 0.00 0.00 -11,247 -10,858 -10,801 531 -901 -757
Operating Cash Flow to CapEx
1,521.48% 2,400.61% 1,990.96% 612.02% 188.74% 1,909.00% 2,136.31% 0.00% 757.74% 1,856.18%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 -174.46 -165.12 -172.41 9.43 -20.12 -15.71
Operating Cash Flow to Interest Expense
1.29 1.92 1.10 3.31 0.92 3.51 3.78 1.01 3.64 8.22
Operating Cash Flow Less CapEx to Interest Expense
1.21 1.84 1.05 2.77 0.43 3.32 3.60 1.15 3.16 7.78
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.21 0.16 0.20 0.43 0.22 0.21 0.21
Accounts Receivable Turnover
0.00 0.00 0.00 18.52 11.65 8.63 0.00 17.56 8.85 6.39
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 4.28 3.27 4.64 0.00 4.91 4.63 5.14
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 19.71 31.34 42.29 0.00 20.79 41.23 57.11
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 19.71 31.34 42.29 0.00 20.79 41.23 57.11
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
0.00 0.00 0.00 11,335 11,099 11,060 10,905 10,920 12,210 12,131
Invested Capital Turnover
0.00 0.00 0.00 0.15 0.36 0.46 0.51 0.25 0.24 0.26
Increase / (Decrease) in Invested Capital
0.00 0.00 0.00 0.00 11,099 11,060 10,905 -415 1,111 1,071
Enterprise Value (EV)
0.00 0.00 0.00 0.00 0.00 25,460 27,970 31,097 34,205 43,874
Market Capitalization
0.00 0.00 0.00 0.00 0.00 18,391 21,110 24,268 26,157 36,009
Book Value per Share
$0.00 $0.00 $0.00 $49.62 $48.99 $23.44 $23.70 $23.96 $24.31 $21.55
Tangible Book Value per Share
$0.00 $0.00 $0.00 ($86.00) ($86.39) ($41.55) ($40.70) ($40.04) ($45.99) ($38.93)
Total Capital
0.00 0.00 0.00 11,587 11,361 11,353 11,395 11,478 12,950 13,112
Total Debt
0.00 0.00 0.00 2,736 2,731 2,725 2,719 2,759 2,756 2,749
Total Long-Term Debt
0.00 0.00 0.00 2,714 2,708 2,703 2,697 2,733 2,729 2,722
Net Debt
0.00 0.00 0.00 2,484 2,469 2,432 2,229 2,202 2,015 1,768
Capital Expenditures (CapEx)
4.58 4.62 3.36 36 31 12 11 -8.01 21 21
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 0.00 -193 -232 -259 -305 -300 -303 -395
Debt-free Net Working Capital (DFNWC)
0.00 0.00 0.00 43 14 18 153 225 327 463
Net Working Capital (NWC)
0.00 0.00 0.00 20 -8.73 -4.02 130 199 300 436
Net Nonoperating Expense (NNE)
52 57 40 60 102 51 46 68 45 40
Net Nonoperating Obligations (NNO)
0.00 0.00 0.00 2,484 2,469 2,432 2,229 2,202 2,015 1,768
Total Depreciation and Amortization (D&A)
22 22 40 116 118 113 107 91 107 107
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% -11.53% -11.62% -10.19% -10.98% -10.70% -10.61% -13.32%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 2.55% 0.68% 0.72% 5.50% 8.04% 11.47% 15.63%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 1.21% -0.44% -0.16% 4.70% 7.09% 10.52% 14.71%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 ($0.17) ($1.26) $0.73 $0.29 $0.36 $0.72 $1.20
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 82.81M 82.35M 80.88M 80.97M 81.34M 81.57M 81.76M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 ($0.17) ($1.26) $0.72 $0.28 $0.28 $0.69 $1.17
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 82.81M 82.35M 81.85M 171.60M 171.87M 181.52M 199.28M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $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 0.00 171.94M 170.31M 170.64M 170.77M 171.17M 197.91M 198.30M
Normalized Net Operating Profit after Tax (NOPAT)
140 139 62 44 -147 202 104 71 210 313
Normalized NOPAT Margin
45.74% 45.56% 13.72% 7.17% -23.38% 23.71% 15.28% 11.11% 16.56% 23.96%
Pre Tax Income Margin
29.94% 28.00% 7.24% -0.38% -43.68% 22.32% 11.02% 6.91% 14.52% 23.86%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
2.70 2.48 1.54 0.96 -3.27 3.89 2.20 1.79 5.12 7.48
NOPAT to Interest Expense
2.60 2.40 1.02 0.66 -2.28 3.07 1.66 2.06 4.69 6.50
EBIT Less CapEx to Interest Expense
2.62 2.40 1.48 0.42 -3.75 3.71 2.02 1.93 4.64 7.03
NOPAT Less CapEx to Interest Expense
2.52 2.32 0.96 0.12 -2.77 2.89 1.49 2.20 4.21 6.06
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 168.78% -121.06% -158.63% -136.08% 1,054.67% 35.05% 46.76%
Augmented Payout Ratio
0.00% 0.00% 0.00% 225.69% -182.89% -443.80% -599.16% 3,642.09% 35.05% 46.76%

Key Financial Trends

TKO Group (NYSE: TKO) has demonstrated significant financial developments over the last four years, with particular strength visible in recent quarters of 2025 compared to earlier years. Below are some key insights based on the analysis of quarterly financial statements.

  • Strong Revenue Growth: Operating revenue steadily increased from approximately $305 million in Q2 2023 to over $1.3 billion in Q2 2025, showing robust top-line growth.
  • Rising Net Income: Consolidated net income turned positive and substantially grew, reaching $273 million in Q2 2025 from a loss of -$234 million in Q1 2024, indicating a clear turnaround in profitability.
  • Improved Operating Income: Operating income rose from negative $173 million in Q1 2024 to $368 million in Q2 2025, reflecting enhanced operating efficiencies and revenue increases.
  • Strong Operating Cash Flow: Net cash from continuing operating activities increased dramatically, from $45 million in Q1 2024 to nearly $400 million in Q2 2025, indicating solid cash generation from operations.
  • Increased Cash & Equivalents: The company's cash and equivalents balance more than doubled from ~$246 million in Q1 2023 to over $535 million by Q2 2025, improving liquidity.
  • Stable Debt Repayment: Consistent repayment of debt is evident with sizable $9.75 million debt repayment in Q2 2025 and $11 million in Q1 2025, reducing leverage risks.
  • High Noncontrolling Interest: Noncontrolling interest remains significant at over $6 billion in Q2 2025, which affects the net income available to common shareholders but may indicate strategic partnerships or joint ventures.
  • Steady Depreciation and Amortization: Depreciation and amortization expenses have been stable without drastic fluctuations, reflecting consistent capital asset usage and amortization of intangibles.
  • Large Dividend Payments: The firm made substantial dividend distributions, including $153.8 million in Q2 2025 and ongoing payouts in prior quarters, which may pressure cash reserves.
  • High Other Operating Expenses: Other operating expenses increased significantly to $476 million in Q2 2025 from substantially lower amounts in 2023, which could signal rising costs that need monitoring.

Summary:

TKO Group has shown marked financial improvement with strong revenue and net income growth in the past several quarters. Operational cash flow and liquidity metrics are healthy, supporting the firm's expansion and debt repayment activities. However, shareholders should watch dividend levels and rising operating expenses, as they could impact future profitability and cash preservation. Overall, the trajectory suggests a company recovering well and positioned for continued strength, assuming expenses are effectively managed.

08/08/25 02:02 PMAI Generated. May Contain Errors.

Frequently Asked Questions About TKO Group's Financials

When does TKO Group's fiscal year end?

According to the most recent income statement we have on file, TKO Group's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has TKO Group's net income changed over the last 3 years?

TKO Group's net income appears to be on a downward trend, with a most recent value of $6.38 million in 2024, falling from $273.63 million in 2021. The previous period was $175.72 million in 2023. Find out what analysts predict for TKO Group in the coming months.

What is TKO Group's operating income?
TKO Group's total operating income in 2024 was $282.90 million, based on the following breakdown:
  • Total Gross Profit: $2.80 billion
  • Total Operating Expenses: $2.52 billion
How has TKO Group's revenue changed over the last 3 years?

Over the last 3 years, TKO Group's total revenue changed from $1.03 billion in 2021 to $2.80 billion in 2024, a change of 171.8%.

How much debt does TKO Group have?

TKO Group's total liabilities were at $4.97 billion at the end of 2024, a 29.4% increase from 2023, and a 65.5% increase since 2022.

How much cash does TKO Group have?

In the past 2 years, TKO Group's cash and equivalents has ranged from $180.57 million in 2022 to $619.79 million in 2024, and is currently $619.79 million as of their latest financial filing in 2024.

How has TKO Group's book value per share changed over the last 3 years?

Over the last 3 years, TKO Group's book value per share changed from 0.00 in 2021 to 23.96 in 2024, a change of 2,395.7%.



This page (NYSE:TKO) was last updated on 8/8/2025 by MarketBeat.com Staff
From Our Partners