Free Trial

TKO Group (TKO) Financials

TKO Group logo
$200.03 -4.56 (-2.23%)
As of 11:16 AM Eastern
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 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
0.00 0.00 -35 9.41 195
Consolidated Net Income / (Loss)
274 389 143 -246 546
Net Income / (Loss) Continuing Operations
274 389 143 -246 546
Total Pre-Tax Income
289 404 167 -210 607
Total Operating Income
391 544 376 31 835
Total Gross Profit
1,032 1,140 3,225 4,884 4,735
Total Revenue
1,032 1,140 3,225 4,884 4,735
Operating Revenue
1,032 1,140 3,225 4,884 4,735
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
641 596 2,849 4,853 3,900
Selling, General & Admin Expense
242 210 1,027 1,772 1,512
Depreciation Expense
63 60 224 458 485
Other Operating Expenses / (Income)
336 326 1,577 2,624 1,903
Impairment Charge
- - 22 0.00 0.00
Total Other Income / (Expense), net
-102 -141 -209 -241 -228
Interest Expense
102 140 230 236 203
Other Income / (Expense), net
0.50 -1.27 21 -5.36 -26
Income Tax Expense
16 14 33 37 74
Other Gains / (Losses), net
0.00 -0.21 9.21 1.78 13
Net Income / (Loss) Attributable to Noncontrolling Interest
1.29 1.75 -80 -255 351
Other Adjustments to Net Income / (Loss) Attributable to Common Shareholders)
272 387 259 0.00 0.00
Basic Earnings per Share
$0.00 $0.00 ($0.43) $0.12 $2.42
Weighted Average Basic Shares Outstanding
0.00 0.00 82.81M 81.34M 80.82M
Diluted Earnings per Share
$0.00 $0.00 ($0.43) $0.02 $2.26
Weighted Average Diluted Shares Outstanding
0.00 0.00 82.81M 171.87M 194.01M
Weighted Average Basic & Diluted Shares Outstanding
- - 171.94M 171.17M 194.12M

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-22 -13 -104 59 23 31 58 98 41 -2.38 89
Consolidated Net Income / (Loss)
22 -16 -234 46 3.43 48 166 273 107 0.85 250
Net Income / (Loss) Continuing Operations
22 -16 -234 46 3.43 48 166 273 107 0.85 250
Total Pre-Tax Income
33 -2.35 -243 52 7.61 44 184 312 118 -7.79 282
Total Operating Income
94 63 -174 115 35 102 237 368 172 57 338
Total Gross Profit
449 614 1,222 1,193 1,541 642 1,269 1,308 1,120 1,038 1,597
Total Revenue
449 614 1,222 1,193 1,541 642 1,269 1,308 1,120 1,038 1,597
Operating Revenue
449 614 1,222 1,193 1,541 642 1,269 1,308 1,120 1,038 1,597
Total Cost of Revenue
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Operating Expenses
355 551 1,396 1,078 1,506 540 1,031 940 948 981 1,258
Selling, General & Admin Expense
193 236 668 368 380 225 363 364 379 405 380
Depreciation Expense
32 103 122 119 115 84 101 99 129 156 144
Other Operating Expenses / (Income)
130 212 606 591 1,012 232 568 476 440 420 734
Total Other Income / (Expense), net
-61 -65 -69 -63 -27 -58 -53 -56 -54 -65 -56
Interest Expense
61 67 61 63 59 56 45 48 51 59 61
Other Income / (Expense), net
-0.70 1.37 -8.23 -0.20 32 -1.32 -8.39 -7.84 -3.18 -6.26 4.23
Income Tax Expense
11 14 -5.73 6.61 2.87 -6.12 21 46 13 -6.65 34
Other Gains / (Losses), net
0.67 0.04 2.81 1.12 -1.31 -2.98 2.52 7.31 1.62 1.98 1.64
Net Income / (Loss) Attributable to Noncontrolling Interest
-22 -11 -131 -13 -20 16 107 175 66 3.22 160
Basic Earnings per Share
($0.26) ($0.17) ($1.26) $0.73 $0.29 $0.36 $0.72 $1.20 $0.50 - $1.16
Weighted Average Basic Shares Outstanding
83.16M 82.81M 82.35M 80.88M 80.97M 81.34M 81.57M 81.76M 81.52M 80.82M 77.33M
Diluted Earnings per Share
($0.26) ($0.17) ($1.26) $0.72 $0.28 $0.28 $0.69 $1.17 $0.47 ($0.07) $1.12
Weighted Average Diluted Shares Outstanding
83.16M 82.81M 82.35M 81.85M 171.60M 171.87M 181.52M 199.28M 199.06M 194.01M 194.63M
Weighted Average Basic & Diluted Shares Outstanding
- 171.94M 170.31M 170.64M 170.77M 171.17M 197.91M 198.30M 195.08M 194.12M 191.13M

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 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
592 -694 56 306 508
Net Cash From Operating Activities
441 502 266 586 1,286
Net Cash From Continuing Operating Activities
441 502 266 586 1,286
Net Income / (Loss) Continuing Operations
274 389 143 -246 546
Consolidated Net Income / (Loss)
274 389 143 -246 546
Depreciation Expense
63 60 224 458 485
Amortization Expense
18 25 36 38 29
Non-Cash Adjustments To Reconcile Net Income
61 30 62 153 173
Changes in Operating Assets and Liabilities, net
25 -2.08 -198 183 52
Net Cash From Investing Activities
-11 -13 -36 -117 -147
Net Cash From Continuing Investing Activities
-11 -13 -36 -117 -147
Purchase of Property, Plant & Equipment
-11 -12 -94 -119 -127
Acquisitions
- - 0.00 0.00 -8.68
Purchase of Investments
-0.50 -0.88 -2.86 -35 -31
Sale of Property, Plant & Equipment
0.15 0.02 0.00 28 5.80
Divestitures
0.00 0.00 381 0.00 0.00
Sale and/or Maturity of Investments
- - 0.00 0.00 1.91
Other Investing Activities, net
0.00 0.00 -321 8.34 12
Net Cash From Financing Activities
163 -1,181 -174 -155 -636
Net Cash From Continuing Financing Activities
163 -1,181 -174 -155 -636
Repayment of Debt
-213 -83 -177 -2,951 -74
Repurchase of Common Equity
0.00 0.00 -100 -165 -867
Payment of Dividends
-269 -1,096 -0.84 -1.24 -641
Issuance of Debt
594 0.00 143 2,950 1,052
Other Financing Activities, net
50 -2.88 -39 12 -107
Effect of Exchange Rate Changes
0.23 -1.19 -0.24 -7.65 4.76
Cash Interest Paid
84 118 227 268 215
Cash Income Taxes Paid
19 15 26 99 57

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
16 47 -27 32 180 68 -49 229 315 13 540
Net Cash From Operating Activities
67 221 45 231 237 57 163 396 417 310 695
Net Cash From Continuing Operating Activities
67 221 45 231 237 57 163 396 417 310 695
Net Income / (Loss) Continuing Operations
22 -16 -234 151 58 48 166 273 107 0.85 250
Consolidated Net Income / (Loss)
22 -16 -234 151 58 48 166 273 107 0.85 250
Depreciation Expense
32 103 122 104 98 84 101 99 129 156 144
Amortization Expense
7.95 13 11 9.55 8.42 7.26 6.83 8.04 8.05 6.09 7.57
Non-Cash Adjustments To Reconcile Net Income
32 21 20 71 30 -44 43 53 50 27 57
Changes in Operating Assets and Liabilities, net
-26 100 126 -104 42 -38 -154 -37 123 120 236
Net Cash From Investing Activities
57 -35 -55 -12 -17 6.09 -31 -19 -24 -73 -21
Net Cash From Continuing Investing Activities
57 -35 -55 -12 -17 6.09 -31 -19 -24 -73 -21
Purchase of Property, Plant & Equipment
-3.36 -36 -37 -12 -11 -20 -27 -21 -18 -60 -20
Acquisitions
- - - - - - 0.00 - - - 0.00
Purchase of Investments
- 0.77 -16 0.04 -17 -1.93 -11 -2.75 -2.50 -14 -1.97
Sale of Property, Plant & Equipment
- - 0.09 - - 28 5.80 - - - 0.08
Sale and/or Maturity of Investments
- - 0.00 - - - 1.50 - - 0.41 0.39
Other Investing Activities, net
- - -1.34 - - - 0.00 5.41 5.03 1.24 0.00
Net Cash From Financing Activities
-107 -139 -13 -189 -40 7.33 -186 -160 -64 -226 -128
Net Cash From Continuing Financing Activities
-107 -139 -13 -189 -40 7.33 -186 -160 -64 -226 -128
Repayment of Debt
-8.19 -109 -10 -162 -12 -2,717 -11 -9.75 -36 -17 -32
Repurchase of Common Equity
- -100 - -165 - - 0.00 - -826 -41 -838
Payment of Dividends
-99 -36 -0.23 -12 -29 -25 -75 -154 -209 -202 -149
Issuance of Debt
- 100 - - - 2,750 0.00 - 1,018 34 900
Other Financing Activities, net
- 5.81 -2.93 - - - -99 3.23 -11 - -8.09
Effect of Exchange Rate Changes
-0.82 1.03 -3.83 1.76 0.47 -2.11 5.20 12 -14 1.78 -5.26
Cash Interest Paid
56 67 64 66 60 77 53 50 64 48 63
Cash Income Taxes Paid
4.81 11 6.47 10 30 43 11 21 15 11 22

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 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
3,581 12,691 15,112 15,496
Total Current Assets
268 492 1,528 2,329
Cash & Equivalents
181 236 620 831
Restricted Cash
- - 58 355
Accounts Receivable
45 135 423 558
Other Current Assets
42 121 427 585
Plant, Property, & Equipment, net
175 608 630 640
Total Noncurrent Assets
3,137 11,590 12,953 12,527
Long-Term Investments
5.42 16 101 132
Noncurrent Note & Lease Receivables
0.00 256 249 232
Goodwill
2,603 7,666 8,442 8,445
Intangible Assets
476 3,564 3,650 3,328
Other Noncurrent Operating Assets
54 88 512 391
Total Liabilities & Shareholders' Equity
3,581 12,691 15,112 15,496
Total Liabilities
3,002 3,840 4,969 6,246
Total Current Liabilities
230 472 1,414 1,847
Short-Term Debt
23 22 27 38
Accounts Payable
17 42 246 195
Accrued Expenses
108 267 670 526
Current Deferred Revenue
72 119 417 663
Other Current Liabilities
11 21 54 425
Total Noncurrent Liabilities
2,772 3,368 3,555 4,399
Long-Term Debt
2,736 2,714 2,735 3,724
Noncurrent Deferred & Payable Income Tax Liabilities
0.00 373 361 302
Other Noncurrent Operating Liabilities
35 281 459 373
Commitments & Contingencies
- 0.00 0.00 0.00
Redeemable Noncontrolling Interest
9.91 12 22 34
Total Equity & Noncontrolling Interests
569 8,839 10,121 9,216
Total Preferred & Common Equity
569 4,109 4,091 3,737
Total Common Equity
569 4,109 4,091 3,737
Common Stock
568 4,245 4,385 4,552
Retained Earnings
0.00 -135 -292 -797
Accumulated Other Comprehensive Income / (Loss)
0.85 -0.33 -2.55 -17
Noncontrolling Interest
0.00 4,730 6,030 5,478

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 Q3 2025 Q1 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
12,722 12,720 12,770 15,010 15,342 15,547 16,023
Total Current Assets
582 749 894 1,519 1,913 2,212 2,935
Cash & Equivalents
246 278 457 471 535 861 789
Restricted Cash
- - - 159 323 312 937
Accounts Receivable
172 295 251 472 634 583 760
Other Current Assets
164 177 186 417 421 456 448
Plant, Property, & Equipment, net
612 548 528 621 606 597 635
Total Noncurrent Assets
11,529 11,423 11,348 12,870 12,822 12,738 12,453
Long-Term Investments
16 16 33 111 123 123 134
Noncurrent Note & Lease Receivables
260 236 233 243 237 236 255
Goodwill
7,666 7,665 7,664 8,442 8,443 8,445 8,445
Intangible Assets
3,483 3,402 3,325 3,591 3,528 3,453 3,212
Other Noncurrent Operating Assets
104 103 93 483 492 480 408
Total Liabilities & Shareholders' Equity
12,722 12,720 12,770 15,010 15,342 15,547 16,023
Total Liabilities
4,092 4,092 4,095 4,815 4,979 6,098 7,496
Total Current Liabilities
590 753 763 1,219 1,476 1,519 2,192
Short-Term Debt
22 22 22 27 27 36 46
Accounts Payable
23 32 32 214 284 266 211
Accrued Expenses
406 571 613 499 394 445 429
Current Deferred Revenue
112 100 68 396 439 508 552
Other Current Liabilities
28 28 28 84 332 265 954
Total Noncurrent Liabilities
3,501 3,338 3,331 3,596 3,503 4,578 5,304
Long-Term Debt
2,708 2,703 2,697 2,729 2,722 3,701 4,594
Noncurrent Deferred & Payable Income Tax Liabilities
373 373 373 335 337 336 301
Other Noncurrent Operating Liabilities
420 263 261 533 443 541 409
Commitments & Contingencies
- - 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
12 13 14 22 22 22 34
Total Equity & Noncontrolling Interests
8,618 8,615 8,662 10,173 10,341 9,427 8,492
Total Preferred & Common Equity
4,035 3,992 4,045 4,162 4,265 3,821 3,376
Total Common Equity
4,035 3,992 4,045 4,162 4,265 3,821 3,376
Common Stock
4,276 4,339 4,370 4,418 4,411 4,591 4,781
Retained Earnings
-239 -346 -323 -231 -130 -752 -1,384
Accumulated Other Comprehensive Income / (Loss)
-2.06 -1.17 -3.00 -25 -16 -18 -21
Noncontrolling Interest
4,583 4,623 4,618 6,011 6,076 5,606 5,116

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 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - -
Revenue Growth
0.00% 10.49% 46.91% 67.43% -3.05%
EBITDA Growth
0.00% 32.73% 2.73% 10.30% 153.77%
EBIT Growth
0.00% 38.68% -17.79% -36.51% 3,063.12%
NOPAT Growth
0.00% 41.98% -27.83% -81.21% 3,285.94%
Net Income Growth
0.00% 42.17% -54.83% -96.37% 322.36%
EPS Growth
0.00% 0.00% 0.00% 104.65% 11,200.00%
Operating Cash Flow Growth
0.00% 13.71% -6.65% 24.56% 119.38%
Free Cash Flow Firm Growth
0.00% 0.00% -197.09% 106.22% 251.34%
Invested Capital Growth
0.00% 0.00% 259.62% -3.66% -3.56%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 1.02% 86.04%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 1.62% -7.87%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 14.71% -22.31%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% -58.29% -22.89%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 111.14% -25.84%
EPS Q/Q Growth
0.00% 0.00% 0.00% 104.65% -13.41%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00% -21.93% 24.92%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 3,521.66%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.14% -1.64%
Profitability Metrics
- - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
45.87% 55.11% 38.54% 25.39% 27.95%
Operating Margin
37.90% 47.75% 26.67% 10.09% 17.63%
EBIT Margin
37.95% 47.64% 26.66% 10.11% 17.09%
Profit (Net Income) Margin
26.52% 34.12% 10.49% 0.23% 11.54%
Tax Burden Percent
94.55% 96.40% 84.71% 18.56% 90.05%
Interest Burden Percent
73.89% 74.30% 46.46% 12.12% 74.95%
Effective Tax Rate
5.45% 3.55% 15.16% 74.84% 12.16%
Return on Invested Capital (ROIC)
0.00% 33.32% 5.23% 0.64% 6.16%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 22.74% -2.81% -2.13% -2.30%
Return on Net Nonoperating Assets (RNNOA)
0.00% 101.10% -1.50% -0.57% -0.52%
Return on Equity (ROE)
0.00% 134.42% 3.73% 0.07% 5.63%
Cash Return on Invested Capital (CROIC)
0.00% -166.68% -107.74% 4.37% 9.78%
Operating Return on Assets (OROA)
0.00% 15.17% 5.49% 2.23% 5.29%
Return on Assets (ROA)
0.00% 10.86% 2.16% 0.05% 3.57%
Return on Common Equity (ROCE)
0.00% 132.12% 1.85% 0.03% 2.27%
Return on Equity Simple (ROE_SIMPLE)
0.00% 68.38% 4.28% 0.16% 0.00%
Net Operating Profit after Tax (NOPAT)
370 525 379 71 733
NOPAT Margin
35.84% 46.05% 22.62% 2.54% 15.49%
Net Nonoperating Expense Percent (NNEP)
0.00% 10.58% 8.04% 2.77% 8.46%
Return On Investment Capital (ROIC_SIMPLE)
- 15.78% 3.27% 0.62% 5.65%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
23.45% 18.43% 32.78% 43.82% 31.93%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
62.10% 52.25% 73.33% 89.91% 82.37%
Earnings before Interest and Taxes (EBIT)
392 543 446 283 809
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
473 628 645 712 1,323
Valuation Ratios
- - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 5.93 10.91
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00 8.65 8.61
Price to Earnings (P/E)
0.00 0.00 0.00 2,579.47 208.66
Dividend Yield
0.00% 0.00% 4.73% 0.00% 1.10%
Earnings Yield
0.00% 0.00% 0.00% 0.04% 0.48%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 2.85 4.17
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 11.09 10.29
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 43.68 36.82
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 109.70 60.21
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 436.81 66.44
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 53.30 37.90
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 64.02 41.84
Leverage & Solvency
- - - - -
Debt to Equity
0.00 4.77 0.31 0.32 0.41
Long-Term Debt to Equity
0.00 4.73 0.31 0.31 0.40
Financial Leverage
0.00 4.45 0.54 0.27 0.23
Leverage Ratio
0.00 6.19 1.73 1.45 1.58
Compound Leverage Factor
0.00 4.60 0.80 0.18 1.18
Debt to Total Capital
0.00% 82.66% 23.62% 24.04% 28.91%
Short-Term Debt to Total Capital
0.00% 0.68% 0.19% 0.23% 0.29%
Long-Term Debt to Total Capital
0.00% 81.98% 23.42% 23.81% 28.62%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.30% 40.92% 40.32% 42.37%
Common Equity to Total Capital
0.00% 17.04% 35.46% 35.64% 28.72%
Debt to EBITDA
0.00 4.39 4.24 3.88 2.84
Net Debt to EBITDA
0.00 4.10 3.85 3.09 1.85
Long-Term Debt to EBITDA
0.00 4.36 4.20 3.84 2.81
Debt to NOPAT
0.00 5.25 7.22 38.76 5.13
Net Debt to NOPAT
0.00 4.90 6.56 30.92 3.33
Long-Term Debt to NOPAT
0.00 5.21 7.16 38.39 5.08
Altman Z-Score
0.00 0.00 0.00 3.94 4.36
Noncontrolling Interest Sharing Ratio
0.00% 1.71% 50.39% 53.33% 59.63%
Liquidity Ratios
- - - - -
Current Ratio
0.00 1.17 1.04 1.30 1.26
Quick Ratio
0.00 0.98 0.79 1.06 0.75
Cash Flow Metrics
- - - - -
Free Cash Flow to Firm (FCFF)
0.00 -2,627 -7,804 486 1,165
Operating Cash Flow to CapEx
4,018.17% 4,049.75% 963.09% 1,252.38% 1,061.21%
Free Cash Flow to Firm to Interest Expense
0.00 -18.82 -32.65 1.95 5.74
Operating Cash Flow to Interest Expense
4.32 3.59 1.96 2.34 6.34
Operating Cash Flow Less CapEx to Interest Expense
4.21 3.51 1.76 2.15 5.74
Efficiency Ratios
- - - - -
Asset Turnover
0.00 0.32 0.21 0.22 0.31
Accounts Receivable Turnover
0.00 25.09 18.52 17.56 9.65
Inventory Turnover
0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 6.51 4.28 4.91 7.46
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 14.55 19.71 20.79 37.82
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 14.55 19.71 20.79 37.82
Capital & Investment Metrics
- - - - -
Invested Capital
0.00 3,152 11,335 10,920 11,695
Invested Capital Turnover
0.00 0.72 0.23 0.25 0.40
Increase / (Decrease) in Invested Capital
0.00 3,152 8,183 -415 -431
Enterprise Value (EV)
0.00 0.00 0.00 31,097 48,729
Market Capitalization
0.00 0.00 0.00 24,268 40,772
Book Value per Share
$0.00 $0.00 $49.62 $23.96 $19.16
Tangible Book Value per Share
$0.00 $0.00 ($86.00) ($40.04) ($41.19)
Total Capital
0.00 3,338 11,587 11,478 13,012
Total Debt
0.00 2,759 2,736 2,759 3,762
Total Long-Term Debt
0.00 2,736 2,714 2,733 3,724
Net Debt
0.00 2,573 2,484 2,202 2,445
Capital Expenditures (CapEx)
11 12 49 47 121
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -120 -193 -300 -666
Debt-free Net Working Capital (DFNWC)
0.00 61 43 225 520
Net Working Capital (NWC)
0.00 38 20 199 482
Net Nonoperating Expense (NNE)
96 136 203 65 187
Net Nonoperating Obligations (NNO)
0.00 2,573 2,484 2,202 2,445
Total Depreciation and Amortization (D&A)
82 85 199 428 514
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -10.50% -11.53% -10.70% -14.07%
Debt-free Net Working Capital to Revenue
0.00% 5.33% 2.55% 8.04% 10.98%
Net Working Capital to Revenue
0.00% 3.34% 1.21% 7.09% 10.18%
Earnings Adjustments
- - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($0.43) $0.12 $2.42
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 82.81M 81.34M 80.82M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($0.43) $0.02 $2.26
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 82.81M 171.87M 194.01M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 171.94M 171.17M 194.12M
Normalized Net Operating Profit after Tax (NOPAT)
370 525 379 198 733
Normalized NOPAT Margin
35.84% 46.05% 22.62% 7.06% 15.49%
Pre Tax Income Margin
28.04% 35.39% 12.38% 1.22% 12.81%
Debt Service Ratios
- - - - -
EBIT to Interest Expense
3.83 3.89 1.87 1.14 3.99
NOPAT to Interest Expense
3.62 3.76 1.59 0.29 3.62
EBIT Less CapEx to Interest Expense
3.72 3.80 1.66 0.95 3.39
NOPAT Less CapEx to Interest Expense
3.51 3.67 1.38 0.10 3.02
Payout Ratios
- - - - -
Dividend Payout Ratio
98.34% 281.71% 168.78% 1,054.67% 117.30%
Augmented Payout Ratio
98.34% 281.71% 225.69% 3,642.09% 275.98%

Quarterly Metrics And Ratios for TKO Group

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

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 194,124,953.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 194,124,953.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.46
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 105.30% 178.90% 51.71% 4.59% 3.79% 9.66% -27.31% 11.86% 25.86%
EBITDA Growth
0.00% 0.00% -155.58% 123.62% 83.99% 6.29% 789.71% 92.02% 60.25% 57.12% 46.90%
EBIT Growth
0.00% 0.00% -244.50% 78.41% 47.90% 56.58% 225.94% 214.40% 151.76% 98.86% 49.67%
NOPAT Growth
0.00% 0.00% -204.94% 45.17% 68.90% 163.55% 272.89% 212.97% 610.27% 4.26% 41.72%
Net Income Growth
0.00% 0.00% -383.70% 84.06% 162.13% 395.02% 170.61% 491.34% 3,014.32% 101.39% 50.88%
EPS Growth
0.00% 0.00% 0.00% 0.00% 207.69% 264.71% 154.76% 62.50% 67.86% -125.00% 62.32%
Operating Cash Flow Growth
0.00% 0.00% -14.87% 107.88% 253.16% -74.25% 262.86% 29.01% 134.18% 452.29% 326.56%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 91.97% 93.09% 92.36% 162.62% 233.38%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% -3.66% 10.01% 9.68% 9.04% -3.56% -7.40%
Revenue Q/Q Growth
47.14% 36.73% 0.00% 35.17% -19.96% -5.74% 97.57% 3.12% -14.41% -7.31% 53.84%
EBITDA Q/Q Growth
-19.55% 35.73% 0.00% 496.71% -33.80% -21.59% 75.56% 39.12% -34.61% -30.34% 131.82%
EBIT Q/Q Growth
-35.02% -31.02% 0.00% 221.42% -46.13% -26.97% 127.60% 57.42% -53.18% -69.71% 570.37%
NOPAT Q/Q Growth
-55.67% -28.59% 0.00% 237.08% -48.43% 11.43% 81.10% 49.23% -51.09% -73.80% 641.16%
Net Income Q/Q Growth
-73.10% -173.12% 0.00% 160.38% -61.69% -17.71% 248.53% 64.96% -60.90% -99.21% 29,391.50%
EPS Q/Q Growth
0.00% 34.62% 0.00% 157.14% -61.11% 0.00% 146.43% 69.57% -59.83% -114.89% 1,700.00%
Operating Cash Flow Q/Q Growth
-39.65% 229.56% 0.00% 288.80% 2.53% -75.97% 186.47% 143.34% 5.19% -25.64% 124.11%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 3.46% 0.53% 104.91% -269.77% 15.92% -9.85% 156.66% 154.88%
Invested Capital Q/Q Growth
0.00% 0.00% -2.08% -0.36% -1.40% 0.14% 11.81% -0.65% -1.98% -1.64% -3.32%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
29.57% 29.35% -14.77% 43.36% 35.86% 29.83% 26.51% 35.76% 27.32% 20.53% 30.94%
Operating Margin
20.90% 10.24% -33.40% 29.95% 20.02% 15.87% 18.71% 28.15% 15.36% 5.53% 21.20%
EBIT Margin
20.74% 10.46% -33.45% 30.04% 20.22% 15.67% 18.05% 27.55% 15.07% 4.93% 21.46%
Profit (Net Income) Margin
4.90% -2.62% -39.62% 17.70% 8.47% 7.40% 13.05% 20.87% 9.54% 0.08% 15.64%
Tax Burden Percent
67.74% 684.28% 90.70% 79.31% 76.85% 107.09% 89.87% 87.46% 90.55% -10.88% 88.54%
Interest Burden Percent
34.90% -3.66% 130.61% 74.29% 54.52% 44.09% 80.45% 86.63% 69.88% -15.23% 82.33%
Effective Tax Rate
34.32% 0.00% 0.00% 20.83% 23.67% -13.80% 11.50% 14.88% 10.83% 0.00% 12.04%
Return on Invested Capital (ROIC)
0.00% 1.06% -8.42% 10.91% 7.78% 4.55% 4.05% 6.13% 3.06% 1.54% 8.03%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -1.36% -16.70% 6.70% 3.62% 1.63% 2.06% 4.20% 1.06% -0.24% 6.03%
Return on Net Nonoperating Assets (RNNOA)
0.00% -0.38% -4.78% 1.89% 0.93% 0.43% 0.49% 0.93% 0.27% -0.05% 1.54%
Return on Equity (ROE)
0.00% 0.68% -13.20% 12.80% 8.71% 4.99% 4.54% 7.06% 3.33% 1.48% 9.57%
Cash Return on Invested Capital (CROIC)
0.00% -68.85% 0.00% 0.00% 0.00% 4.37% -4.26% -2.11% -0.30% 9.78% 14.67%
Operating Return on Assets (OROA)
0.00% 2.15% -5.25% 6.01% 8.79% 3.46% 3.71% 5.82% 2.71% 1.52% 7.00%
Return on Assets (ROA)
0.00% -0.54% -6.22% 3.54% 3.68% 1.63% 2.68% 4.41% 1.71% 0.03% 5.10%
Return on Common Equity (ROCE)
0.00% 0.34% -6.17% 5.92% 4.06% 2.33% 1.98% 3.07% 1.45% 0.60% 3.85%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% -4.01% -2.33% -1.41% 0.00% 9.76% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
62 44 -147 202 104 116 210 313 153 40 298
NOPAT Margin
13.72% 7.17% -23.38% 23.71% 15.28% 18.06% 16.56% 23.96% 13.69% 3.87% 18.64%
Net Nonoperating Expense Percent (NNEP)
0.00% 2.42% 8.28% 4.21% 4.16% 2.92% 1.99% 1.92% 1.99% 1.78% 2.00%
Return On Investment Capital (ROIC_SIMPLE)
- 0.38% - - - 1.01% 1.62% 2.39% 1.16% 0.31% 2.27%
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% 0.00%
SG&A Expenses to Revenue
43.03% 38.45% 84.46% 27.33% 35.18% 34.97% 28.63% 27.85% 33.86% 39.04% 23.81%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
79.10% 89.76% 133.40% 70.05% 79.98% 84.13% 81.29% 71.85% 84.65% 94.47% 78.80%
Earnings before Interest and Taxes (EBIT)
93 64 -211 256 138 101 229 360 169 51 343
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
133 180 -93 369 244 192 336 468 306 213 494
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 4.61 5.22 5.93 6.28 8.44 10.48 10.91 11.60
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 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00 7.23 7.60 8.65 9.18 12.14 15.73 8.61 7.73
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 2,579.47 152.38 170.73 175.05 208.66 172.94
Dividend Yield
4.59% 4.73% 4.47% 3.57% 0.00% 0.00% 0.25% 0.42% 0.75% 1.10% 1.34%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.04% 0.66% 0.59% 0.57% 0.48% 0.58%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 2.30 2.56 2.85 2.80 3.62 4.05 4.17 4.16
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 10.01 10.08 11.09 12.00 14.79 18.91 10.29 9.30
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 43.22 39.92 43.68 31.18 33.21 33.50 36.82 31.78
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 125.73 113.19 109.70 49.27 46.67 46.19 60.21 51.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 180.67 163.86 436.81 55.64 53.12 50.58 66.44 57.33
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 44.07 37.43 53.30 48.77 55.51 46.75 37.90 25.90
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 64.02 0.00 0.00 0.00 41.84 27.29
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.31 0.32 0.32 0.31 0.32 0.27 0.27 0.40 0.41 0.54
Long-Term Debt to Equity
0.00 0.31 0.31 0.31 0.31 0.31 0.27 0.26 0.39 0.40 0.54
Financial Leverage
0.00 0.28 0.29 0.28 0.26 0.27 0.24 0.22 0.26 0.23 0.26
Leverage Ratio
0.00 1.73 1.47 1.47 1.47 1.45 1.47 1.48 1.56 1.58 1.66
Compound Leverage Factor
0.00 -0.06 1.93 1.10 0.80 0.64 1.19 1.28 1.09 -0.24 1.36
Debt to Total Capital
0.00% 23.62% 24.04% 24.00% 23.87% 24.04% 21.28% 20.97% 28.34% 28.91% 35.24%
Short-Term Debt to Total Capital
0.00% 0.19% 0.20% 0.20% 0.19% 0.23% 0.21% 0.21% 0.28% 0.29% 0.35%
Long-Term Debt to Total Capital
0.00% 23.42% 23.84% 23.81% 23.67% 23.81% 21.07% 20.76% 28.07% 28.62% 34.89%
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% 0.00%
Noncontrolling Interests to Total Capital
0.00% 40.92% 40.45% 40.84% 40.64% 40.32% 46.58% 46.50% 42.68% 42.37% 39.12%
Common Equity to Total Capital
0.00% 35.46% 35.51% 35.16% 35.49% 35.64% 32.14% 32.53% 28.98% 28.72% 25.64%
Debt to EBITDA
0.00 4.24 7.09 4.63 3.88 3.88 2.51 2.08 2.60 2.84 3.13
Net Debt to EBITDA
0.00 3.85 6.41 4.13 3.18 3.09 1.84 1.34 1.70 1.85 1.88
Long-Term Debt to EBITDA
0.00 4.20 7.03 4.59 3.85 3.84 2.49 2.06 2.58 2.81 3.10
Debt to NOPAT
0.00 7.22 43.23 19.34 15.93 38.76 4.48 3.33 3.93 5.13 5.65
Net Debt to NOPAT
0.00 6.56 39.09 17.25 13.06 30.92 3.28 2.14 2.57 3.33 3.39
Long-Term Debt to NOPAT
0.00 7.16 42.88 19.18 15.80 38.39 4.44 3.30 3.89 5.08 5.59
Altman Z-Score
0.00 0.00 0.00 2.92 3.32 3.89 3.50 4.63 4.13 4.20 3.45
Noncontrolling Interest Sharing Ratio
0.00% 50.39% 53.25% 53.74% 53.38% 53.33% 56.46% 56.52% 56.60% 59.63% 59.74%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 1.04 0.99 0.99 1.17 1.30 1.25 1.30 1.46 1.26 1.34
Quick Ratio
0.00 0.79 0.71 0.76 0.93 1.06 0.77 0.79 0.95 0.75 0.71
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 -11,247 -10,858 -10,801 531 -901 -757 -832 471 1,201
Operating Cash Flow to CapEx
1,990.96% 612.02% 188.74% 1,909.00% 2,136.31% 0.00% 757.74% 1,856.18% 2,334.74% 512.49% 3,489.63%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -174.46 -165.12 -172.41 9.43 -20.12 -15.71 -16.36 8.00 19.84
Operating Cash Flow to Interest Expense
1.10 3.31 0.92 3.51 3.78 1.01 3.64 8.22 8.20 5.26 11.47
Operating Cash Flow Less CapEx to Interest Expense
1.05 2.77 0.43 3.32 3.60 1.15 3.16 7.78 7.85 4.23 11.14
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.21 0.16 0.20 0.43 0.22 0.21 0.21 0.18 0.31 0.33
Accounts Receivable Turnover
0.00 18.52 11.65 8.63 0.00 17.56 8.85 6.39 6.11 9.65 8.21
Inventory Turnover
0.00 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 4.28 3.27 4.64 0.00 4.91 4.63 5.14 4.52 7.46 8.07
Accounts Payable Turnover
0.00 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 19.71 31.34 42.29 0.00 20.79 41.23 57.11 59.78 37.82 44.44
Days Inventory Outstanding (DIO)
0.00 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 0.00
Cash Conversion Cycle (CCC)
0.00 19.71 31.34 42.29 0.00 20.79 41.23 57.11 59.78 37.82 44.44
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.00 11,335 11,099 11,060 10,905 10,920 12,210 12,131 11,890 11,695 11,306
Invested Capital Turnover
0.00 0.15 0.36 0.46 0.51 0.25 0.24 0.26 0.22 0.40 0.43
Increase / (Decrease) in Invested Capital
0.00 0.00 11,099 11,060 10,905 -415 1,111 1,071 985 -431 -904
Enterprise Value (EV)
0.00 0.00 0.00 25,460 27,970 31,097 34,205 43,874 48,117 48,729 47,076
Market Capitalization
0.00 0.00 0.00 18,391 21,110 24,268 26,157 36,009 40,048 40,772 39,145
Book Value per Share
$0.00 $49.62 $48.99 $23.44 $23.70 $23.96 $24.31 $21.55 $19.27 $19.16 $17.39
Tangible Book Value per Share
$0.00 ($86.00) ($86.39) ($41.55) ($40.70) ($40.04) ($45.99) ($38.93) ($40.73) ($41.19) ($42.66)
Total Capital
0.00 11,587 11,361 11,353 11,395 11,478 12,950 13,112 13,187 13,012 13,166
Total Debt
0.00 2,736 2,731 2,725 2,719 2,759 2,756 2,749 3,737 3,762 4,640
Total Long-Term Debt
0.00 2,714 2,708 2,703 2,697 2,733 2,729 2,722 3,701 3,724 4,594
Net Debt
0.00 2,484 2,469 2,432 2,229 2,202 2,015 1,768 2,441 2,445 2,780
Capital Expenditures (CapEx)
3.36 36 31 12 11 -8.01 21 21 18 60 20
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -193 -232 -259 -305 -300 -303 -395 -444 -666 -938
Debt-free Net Working Capital (DFNWC)
0.00 43 14 18 153 225 327 463 729 520 789
Net Working Capital (NWC)
0.00 20 -8.73 -4.02 130 199 300 436 693 482 743
Net Nonoperating Expense (NNE)
40 60 102 51 46 68 45 40 47 39 48
Net Nonoperating Obligations (NNO)
0.00 2,484 2,469 2,432 2,229 2,202 2,015 1,768 2,441 2,445 2,780
Total Depreciation and Amortization (D&A)
40 116 118 113 107 91 107 107 137 162 151
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -11.53% -11.62% -10.19% -10.98% -10.70% -10.61% -13.32% -17.45% -14.07% -18.52%
Debt-free Net Working Capital to Revenue
0.00% 2.55% 0.68% 0.72% 5.50% 8.04% 11.47% 15.63% 28.65% 10.98% 15.58%
Net Working Capital to Revenue
0.00% 1.21% -0.44% -0.16% 4.70% 7.09% 10.52% 14.71% 27.22% 10.18% 14.67%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 ($0.17) ($1.26) $0.73 $0.29 $0.36 $0.72 $1.20 $0.50 $0.00 $1.16
Adjusted Weighted Average Basic Shares Outstanding
0.00 82.81M 82.35M 80.88M 80.97M 81.34M 81.57M 81.76M 81.52M 80.82M 77.33M
Adjusted Diluted Earnings per Share
$0.00 ($0.17) ($1.26) $0.72 $0.28 $0.28 $0.69 $1.17 $0.47 ($0.07) $1.12
Adjusted Weighted Average Diluted Shares Outstanding
0.00 82.81M 82.35M 81.85M 171.60M 171.87M 181.52M 199.28M 199.06M 194.01M 194.63M
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 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 171.94M 170.31M 170.64M 170.77M 171.17M 197.91M 198.30M 195.08M 194.12M 191.13M
Normalized Net Operating Profit after Tax (NOPAT)
62 44 -147 202 104 71 210 313 153 40 298
Normalized NOPAT Margin
13.72% 7.17% -23.38% 23.71% 15.28% 11.11% 16.56% 23.96% 13.69% 3.87% 18.64%
Pre Tax Income Margin
7.24% -0.38% -43.68% 22.32% 11.02% 6.91% 14.52% 23.86% 10.53% -0.75% 17.67%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.54 0.96 -3.27 3.89 2.20 1.79 5.12 7.48 3.32 0.87 5.66
NOPAT to Interest Expense
1.02 0.66 -2.28 3.07 1.66 2.06 4.69 6.50 3.02 0.68 4.92
EBIT Less CapEx to Interest Expense
1.48 0.42 -3.75 3.71 2.02 1.93 4.64 7.03 2.97 -0.16 5.33
NOPAT Less CapEx to Interest Expense
0.96 0.12 -2.77 2.89 1.49 2.20 4.21 6.06 2.66 -0.34 4.59
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 168.78% -121.06% -158.63% -136.08% 1,054.67% 35.05% 46.76% 68.47% 117.30% 113.35%
Augmented Payout Ratio
0.00% 225.69% -182.89% -443.80% -599.16% 3,642.09% 35.05% 46.76% 180.62% 275.98% 383.78%

Financials Breakdown Chart

Key Financial Trends

TKO Group’s recent financial statements show a business that is growing revenue and generating solid operating cash flow, but with a balance sheet that still carries significant debt and a large amount of goodwill and intangibles tied to past acquisitions.

For Q1 2026, TKO reported revenue of $1.60 billion, up sharply from $1.04 billion in Q4 2025 and $1.27 billion in Q1 2025. Net income attributable to common shareholders was $89.4 million, improving from a loss of $2.4 million in Q4 2025 and well below the stronger $58.4 million in Q1 2025. Cash from operating activities was also strong at $694.5 million, helped by working-capital movements and non-cash expenses.

Here are the most important trends investors should notice:

  • Revenue continues to rise year over year. Q1 2026 revenue of $1.60 billion was well above Q1 2025 revenue of $1.27 billion, showing strong top-line momentum.
  • Operating cash flow is robust. TKO generated $694.5 million in operating cash flow in Q1 2026, a strong result for a single quarter.
  • Free cash flow remains solid despite capital spending and shareholder returns. The company spent only about $20 million on capex in Q1 2026, while still producing substantial operating cash.
  • The business remains profitable. Q1 2026 net income attributable to common shareholders reached $89.4 million, a meaningful rebound from the prior quarter.
  • Cash and restricted cash are substantial. TKO ended Q1 2026 with $1.73 billion in cash and restricted cash, which provides liquidity.
  • Total equity strengthened. Total common equity rose to $3.38 billion in Q1 2026 from $3.22 billion in Q3 2025 and $4.16 billion in Q1 2025, though the mix has been affected by acquisitions and noncontrolling interests.
  • Debt has come down from prior periods, but remains large. Long-term debt was $4.59 billion in Q1 2026 versus $3.70 billion in Q3 2025 and $2.72 billion in Q2 2025, reflecting significant financing activity over the last year.
  • TKO’s balance sheet is heavily asset-intangible driven. Goodwill was $8.44 billion and intangible assets were $3.21 billion in Q1 2026, meaning a large portion of assets comes from acquisitions rather than hard assets.
  • Interest expense and financing obligations remain material. Q1 2026 interest expense was $60.6 million, and debt service continues to be an important drain on earnings.
  • Share repurchases and dividends are consuming cash. In Q1 2026, TKO spent $838.3 million repurchasing common equity and $149.3 million on dividends, which reduces cash available for other uses.

Looking at the trend over the last four years, TKO has transformed into a much larger company, with revenue moving from roughly $307 million in Q1 2023 to $1.60 billion in Q1 2026. That’s a major expansion. The earnings picture has been more uneven, though: the company has had quarters of strong profits, but also periods where other operating expenses and financing costs pushed results lower or even into losses.

One key takeaway is that TKO appears to be a strong cash-generating media and events business, but investors should keep an eye on leverage. The company’s operating performance is good enough to support debt and shareholder returns so far, but the debt load means management has less room for error if revenue growth slows or event-related costs rise.

Bottom line: TKO’s recent results look constructive overall. Revenue growth, operating cash flow, and liquidity are positives. The main risks are the large debt balance, heavy acquisition-related intangible assets, and ongoing capital returns that keep cash needs elevated.

06/03/26 11:33 AM ETAI Generated. May Contain Errors.

TKO Group Financials - Frequently Asked Questions

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

TKO Group's net income appears to be on a downward trend, with a most recent value of $546.29 million in 2025, rising from $273.63 million in 2021. The previous period was -$245.68 million in 2024. See TKO Group's forecast for analyst expectations on what's next for the company.

TKO Group's total operating income in 2025 was $835.02 million, based on the following breakdown:
  • Total Gross Profit: $4.74 billion
  • Total Operating Expenses: $3.90 billion

Over the last 4 years, TKO Group's total revenue changed from $1.03 billion in 2021 to $4.74 billion in 2025, a change of 358.9%.

TKO Group's total liabilities were at $6.25 billion at the end of 2025, a 25.7% increase from 2024, and a 108.1% increase since 2022.

In the past 3 years, TKO Group's cash and equivalents has ranged from $180.57 million in 2022 to $831.10 million in 2025, and is currently $831.10 million as of their latest financial filing in 2025.

Over the last 4 years, TKO Group's book value per share changed from 0.00 in 2021 to 19.16 in 2025, a change of 1,915.8%.



Financial statements for NYSE:TKO last updated on 5/8/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners