Financhill
Buy
56

TKO Quote, Financials, Valuation and Earnings

Last price:
$169.08
Seasonality move :
15%
Day range:
$163.77 - $169.58
52-week range:
$102.46 - $182.60
Dividend yield:
0.45%
P/E ratio:
85.85x
P/S ratio:
6.34x
P/B ratio:
3.32x
Volume:
906.3K
Avg. volume:
936.4K
1-year change:
58.38%
Market cap:
$13.8B
Revenue:
$2.8B
EPS (TTM):
$1.97
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $891.2M $1B $1.1B $1.7B $2.8B
Revenue Growth (YoY) -- 15.8% 10.49% 46.91% 67.43%
 
Cost of Revenues $267.4M $335.6M $325.6M $514.6M $899.9M
Gross Profit $623.8M $696.3M $814.6M $1.2B $1.9B
Gross Profit Margin 70% 67.48% 71.44% 69.28% 67.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $204.1M $242M $210.1M $549.1M $1.2B
Other Inc / (Exp) -$358K $504K -$1.3M -$186K $563K
Operating Expenses $309.7M $305.2M $270.2M $713.7M $1.6B
Operating Income $314.1M $391.1M $544.4M $446.7M $282.9M
 
Net Interest Expenses $118.6M $102.2M $139.6M $239M $249.1M
EBT. Incl. Unusual Items $195.2M $289.4M $403.5M $207.4M $34.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.3M $15.8M $14.3M $31.4M $25.7M
Net Income to Company $178.3M $273.6M $389M $175.7M $6.4M
 
Minority Interest in Earnings -$1.2M -$1.3M -$1.7M $32.5M $3M
Net Income to Common Excl Extra Items $177.2M $272.3M $387.3M $208.2M $9.4M
 
Basic EPS (Cont. Ops) $2.13 -- -- -$0.43 $0.12
Diluted EPS (Cont. Ops) $2.13 -- -- -$0.43 $0.02
Weighted Average Basic Share $83.2M $83.2M $83.2M $82.8M $81.3M
Weighted Average Diluted Share $83.2M $83.2M $83.2M $82.8M $171.9M
 
EBITDA $419.4M $454.9M $603.1M $611.1M $676.3M
EBIT $313.8M $391.6M $543.1M $446.5M $283.5M
 
Revenue (Reported) $891.2M $1B $1.1B $1.7B $2.8B
Operating Income (Reported) $314.1M $391.1M $544.4M $446.7M $282.9M
Operating Income (Adjusted) $313.8M $391.6M $543.1M $446.5M $283.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $259.6M $306.7M $1.2B $1.3B
Revenue Growth (YoY) -- -- 18.15% 298.54% 3.79%
 
Cost of Revenues -- $70.6M $89.2M $605.6M $567.6M
Gross Profit -- $189M $217.6M $616.8M $701.2M
Gross Profit Margin -- 72.82% 70.94% 50.46% 55.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $45.5M $56.3M $668.3M $363.3M
Other Inc / (Exp) -- -$154K -$329K -$8.2M -$8.4M
Operating Expenses -- $60.5M $71.5M $790.4M $463.8M
Operating Income -- $128.6M $146.1M -$173.6M $237.4M
 
Net Interest Expenses -- $27.8M $53.9M $61.2M $44.8M
EBT. Incl. Unusual Items -- $100.6M $91.8M -$243M $184.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4.4M $3.6M -$5.7M $21.2M
Net Income to Company -- $96.2M $88M -$234.5M $165.6M
 
Minority Interest in Earnings -- -$388K -$348K $130.6M -$107.1M
Net Income to Common Excl Extra Items -- $95.9M $87.6M -$103.8M $58.4M
 
Basic EPS (Cont. Ops) -- $1.15 -- -$1.26 $0.72
Diluted EPS (Cont. Ops) -- $1.15 -- -$1.26 $0.69
Weighted Average Basic Share -- $83.2M $83.2M $82.4M $81.6M
Weighted Average Diluted Share -- $83.2M $83.2M $82.4M $181.5M
 
EBITDA -- $143.4M $160.9M -$51.5M $335.7M
EBIT -- $128.4M $145.8M -$181.8M $229M
 
Revenue (Reported) -- $259.6M $306.7M $1.2B $1.3B
Operating Income (Reported) -- $128.6M $146.1M -$173.6M $237.4M
Operating Income (Adjusted) -- $128.4M $145.8M -$181.8M $229M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $1.2B $2.6B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $344.2M $1B $1.3B
Gross Profit -- -- $843.1M $1.6B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $221M $1.2B $1.1B
Other Inc / (Exp) -- -$154K -$1.4M -$8.1M -$7.6M
Operating Expenses -- -- $281.2M $1.4B $1.4B
Operating Income -- -- $561.9M $127M $730.6M
 
Net Interest Expenses -- $27.8M $165.7M $246.3M $229.4M
EBT. Incl. Unusual Items -- -- $394.8M -$127.4M $493.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $13.6M $22.1M $72.4M
Net Income to Company -- -- $380.7M -$146.7M $406.4M
 
Minority Interest in Earnings -- -$388K -$1.7M $163.4M -$249.8M
Net Income to Common Excl Extra Items -- -- $379M $16.7M $171.7M
 
Basic EPS (Cont. Ops) -- -- $1.13 -$1.69 $2.12
Diluted EPS (Cont. Ops) -- -- $1.13 -$1.69 $1.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $631.3M $412M $1.1B
EBIT -- -- $560.4M $118.9M $723.1M
 
Revenue (Reported) -- -- $1.2B $2.6B $3.4B
Operating Income (Reported) -- -- $561.9M $127M $730.6M
Operating Income (Adjusted) -- -- $560.4M $118.9M $723.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $259.6M $306.7M $1.2B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $70.6M $89.2M $605.6M $567.6M
Gross Profit -- $189M $217.6M $616.8M $701.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $45.5M $56.3M $668.3M $363.3M
Other Inc / (Exp) -- -$154K -$329K -$8.2M -$8.4M
Operating Expenses -- $60.5M $71.5M $790.4M $463.8M
Operating Income -- $128.6M $146.1M -$173.6M $237.4M
 
Net Interest Expenses -- $27.8M $53.9M $61.2M $44.8M
EBT. Incl. Unusual Items -- $100.6M $91.8M -$243M $184.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4.4M $3.6M -$5.7M $21.2M
Net Income to Company -- $96.2M $88M -$234.5M $165.6M
 
Minority Interest in Earnings -- -$388K -$348K $130.6M -$107.1M
Net Income to Common Excl Extra Items -- $95.9M $87.6M -$103.8M $58.4M
 
Basic EPS (Cont. Ops) -- $1.15 -- -$1.26 $0.72
Diluted EPS (Cont. Ops) -- $1.15 -- -$1.26 $0.69
Weighted Average Basic Share -- $83.2M $83.2M $82.4M $81.6M
Weighted Average Diluted Share -- $83.2M $83.2M $82.4M $181.5M
 
EBITDA -- $143.4M $160.9M -$51.5M $335.7M
EBIT -- $128.4M $145.8M -$181.8M $229M
 
Revenue (Reported) -- $259.6M $306.7M $1.2B $1.3B
Operating Income (Reported) -- $128.6M $146.1M -$173.6M $237.4M
Operating Income (Adjusted) -- $128.4M $145.8M -$181.8M $229M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $874.7M $180.6M $235.8M $525.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $21.6M $45.4M $135.4M $184.1M
Inventory -- -- -- -- --
Prepaid Expenses -- $780K $8.3M $66M $97.6M
Other Current Assets -- $13.5M $10.1M $36M $16.5M
Total Current Assets -- $948.3M $268.3M $492.4M $869.6M
 
Property Plant And Equipment -- $193.2M $198.3M $899.6M $805M
Long-Term Investments -- $1.7M $5.4M $16.4M $32.2M
Goodwill -- $2.6B $2.6B $7.7B $7.7B
Other Intangibles -- $522.3M $475.8M $3.6B $3.3B
Other Long-Term Assets -- $28M $30.3M $52.1M $65.5M
Total Assets -- $4.3B $3.6B $12.7B $12.7B
 
Accounts Payable -- $11.6M $16.8M $42M $29.7M
Accrued Expenses -- $46.1M $108.2M $267.4M $479.1M
Current Portion Of Long-Term Debt -- $22.9M $22.7M $22.4M $26.5M
Current Portion Of Capital Lease Obligations -- $1.6M $1.8M $12.4M $17.8M
Other Current Liabilities -- $2.4M $9M $9M $16.3M
Total Current Liabilities -- $187.3M $230.2M $472.1M $670.7M
 
Long-Term Debt -- $2.8B $2.7B $2.7B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities -- $3B $3B $3.8B $4B
 
Common Stock -- $1.3B $568.1M $2K $2K
Other Common Equity Adj -- -$2.5M $846K -$332K -$2.5M
Common Equity -- $1.2B $568.9M $4.1B $4.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $9.7M $9.9M $4.7B $4.6B
Total Equity -- $1.3B $578.8M $8.9B $8.7B
 
Total Liabilities and Equity -- $4.3B $3.6B $12.7B $12.7B
Cash and Short Terms -- $874.7M $180.6M $235.8M $525.6M
Total Debt -- $2.8B $2.8B $2.7B $2.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- $136.1M $245.8M $470.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $53.1M $171.6M $472.4M
Inventory -- -- -- -- $6.5M
Prepaid Expenses -- -- $345K $119M $144M
Other Current Assets -- -- $24.7M $21.9M $36.7M
Total Current Assets -- -- $245.3M $581.8M $1.5B
 
Property Plant And Equipment -- -- $196.1M $908M $924.9M
Long-Term Investments -- -- $5.2M $16M $110.9M
Goodwill -- -- $2.6B $7.7B $8.4B
Other Intangibles -- -- $464.2M $3.5B $3.6B
Other Long-Term Assets -- -- $29.8M $67.3M $421.7M
Total Assets -- -- $3.5B $12.7B $15B
 
Accounts Payable -- -- $15.7M $22.6M $213.8M
Accrued Expenses -- -- $49.7M $405.7M $499.1M
Current Portion Of Long-Term Debt -- -- $22.6M $22.3M $27M
Current Portion Of Capital Lease Obligations -- -- $2M $15.9M $37.6M
Other Current Liabilities -- -- $7M $12.3M $46.2M
Total Current Liabilities -- -- $209.7M $590.5M $1.2B
 
Long-Term Debt -- -- $2.7B $2.7B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $3B $4.1B $4.8B
 
Common Stock -- -- $560M $2K $2K
Other Common Equity Adj -- -- $1.2M -$2.1M -$24.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $10.3M $4.6B $6B
Total Equity -- -- $571.5M $8.6B $10.2B
 
Total Liabilities and Equity -- -- $3.5B $12.7B $15B
Cash and Short Terms -- -- $136.1M $245.8M $470.9M
Total Debt -- -- $2.8B $2.7B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $178.3M $273.6M $389M $175.7M $6.4M
Depreciation & Amoritzation $105.6M $63.3M $60M $164.6M $392.8M
Stock-Based Compensation $31.7M $63.9M $23.7M $57.1M $94.6M
Change in Accounts Receivable $1.3M $4.4M -$26.4M $15.1M -$52.7M
Change in Inventories -- -- -- -- --
Cash From Operations $351.2M $441.2M $501.7M $468.4M $583.4M
 
Capital Expenditures $21.7M $11.1M $12.4M $48.6M $74.9M
Cash Acquisitions -$250K -$499K -$875K $381.9M -$23.5M
Cash From Investing -$21.9M -$11.5M -$13.3M $12.3M -$59M
 
Dividends Paid (Ex Special Dividend) -$312.3M -$269.1M -$1.1B -$296.6M -$67.3M
Special Dividend Paid
Long-Term Debt Issued $300M $594.3M -- $100M $2.9B
Long-Term Debt Repaid -$176.4M -$207.9M -$82.6M -$133.4M -$2.9B
Repurchase of Common Stock -- -- -- -$100M -$165M
Other Financing Activities -$10.9M -$7.9M -$2.9M $5.5M -$7.5M
Cash From Financing -$199.6M $162.5M -$1.2B -$424.5M -$232.3M
 
Beginning Cash (CF) $152.3M $282.2M $874.7M $180.6M $235.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $129.7M $592.3M -$692.9M $56.2M $292.1M
Ending Cash (CF) $282.2M $874.7M $180.6M $235.8M $525.6M
 
Levered Free Cash Flow $329.6M $430.1M $489.3M $419.7M $508.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- $94.6M $81.9M $135.6M --
Depreciation & Amoritzation -- $15M $23M $95.2M --
Stock-Based Compensation -- $6.3M $5.8M $22.4M --
Change in Accounts Receivable -- -$8.2M $4.1M -$93.7M --
Change in Inventories -- -- -- -- --
Cash From Operations -- $129.1M $111M $245.2M --
 
Capital Expenditures -- $4.7M $4.6M $6.2M --
Cash Acquisitions -- -- -- $11.7M --
Cash From Investing -- -$4.7M -$4.6M $6.8M --
 
Dividends Paid (Ex Special Dividend) -- -$67.6M -$60.1M -$12.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $150M --
Long-Term Debt Repaid -- -$8.2M -$8.2M -$161.9M --
Repurchase of Common Stock -- -- -- -$165M --
Other Financing Activities -- -- -- $3.2M --
Cash From Financing -- -$75.7M -$68.5M -$186M --
 
Beginning Cash (CF) -- $969.3M $136.1M $344.5M --
Foreign Exchange Rate Adjustment -- $757K -$1.1M $3.1M --
Additions / Reductions -- $48.7M $37.8M $65.9M --
Ending Cash (CF) -- $1B $172.8M $277.5M --
 
Levered Free Cash Flow -- $124.4M $106.4M $239M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $380.7M -$146.7M $406.4M
Depreciation & Amoritzation -- -- $60.2M $279.8M $369.2M
Stock-Based Compensation -- $6.2M $23.3M $83.5M $92.7M
Change in Accounts Receivable -- -- -$13.8M -$46.1M -$41.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $462M $443.6M $701.4M
 
Capital Expenditures -- $2.6M $14.3M $81.4M $64.9M
Cash Acquisitions -- -$250K -$625K $365.4M -$18M
Cash From Investing -- -- -$15M -$38.2M -$34.9M
 
Dividends Paid (Ex Special Dividend) -- -$370K -$1.2B -$195.2M -$142.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$82.6M -$135.4M -$2.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$103.6M
Cash From Financing -- -- -$1.3B -$328.2M -$404.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$832.5M $77.2M $261.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $447.7M $362.1M $636.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- $190.9M $169.8M -$98.8M $165.6M
Depreciation & Amoritzation -- $30M $38.2M $225.5M $106.7M
Stock-Based Compensation -- $12.5M $11.6M $54.6M $30.3M
Change in Accounts Receivable -- -$28.5M -$3.7M -$162.6M -$57.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- $238.5M $180.7M $290M $162.8M
 
Capital Expenditures -- $7.3M $9.2M $43.6M $27.3M
Cash Acquisitions -- -$250K -- -$4.8M -$11M
Cash From Investing -- -$7.6M -$9.2M -$48.3M -$31M
 
Dividends Paid (Ex Special Dividend) -- -$67.9M -$161.5M -$12.3M -$75.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $150M --
Long-Term Debt Repaid -- -$16.3M -$16.3M -$172M -$11M
Repurchase of Common Stock -- -- -- -$165M --
Other Financing Activities -- -$2.9M -- -- -$99.2M
Cash From Financing -- -$87.1M -$178.1M -$199.3M -$185.7M
 
Beginning Cash (CF) -- $1.8B $316.7M $716.4M $678.1M
Foreign Exchange Rate Adjustment -- $220K -$1.1M -$743K $5.2M
Additions / Reductions -- $143.8M -$6.6M $42.4M -$53.8M
Ending Cash (CF) -- $2B $308.9M $622.1M $629.4M
 
Levered Free Cash Flow -- $231.2M $171.5M $246.5M $135.5M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock