Endeavor Group Holdings Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	186,799	192,477	195,985	234,526	154,840	94,079
Other Revenue	2,595	3,091	-1,186	1,390	227	-74
Revenue	189,394	195,568	194,799	235,916	155,067	94,005
Revenue Growth (YoY)	-2.88%	0.40%	-17.43%	52.14%	64.96%	-32.55%
Cost of Revenue	115,129	118,269	118,268	144,225	91,483	51,756
Gross Profit	74,265	77,299	76,531	91,691	63,584	42,249
Selling, General & Admin	31,498	31,513	29,240	29,321	25,428	25,416
Other Operating Expenses	4,954	4,710	4,267	4,022	4,009	2,832
Operating Expenses	54,648	54,000	49,567	49,686	47,497	46,501
Operating Income	19,617	23,299	26,964	42,005	16,087	-4,252
Interest Expense	-849	-594	-469	-516	-712	-697
Earnings From Equity Investments	3,305	4,596	5,131	8,585	5,657	-472
EBT Excluding Unusual Items	22,073	27,301	31,626	50,074	21,032	-5,421
Merger & Restructuring Charges	-980	-980	-	-	-	-
Gain (Loss) on Sale of Assets	1,685	1,685	138	550	1,021	760
Asset Writedown	-500	-500	-2,180	-950	-414	-2,792
Pretax Income	22,278	27,506	29,584	49,674	21,639	-7,453
Income Tax Expense	8,496	9,757	8,173	14,066	5,950	-1,892
Earnings From Continuing Operations	13,782	17,749	21,411	35,608	15,689	-5,561
Minority Interest in Earnings	-66	-88	-42	-143	-64	18
Net Income	13,716	17,661	21,369	35,465	15,625	-5,543
Net Income to Common	13,716	17,661	21,369	35,465	15,625	-5,543
Net Income Growth	-26.73%	-17.35%	-39.75%	126.98%	-	-
Shares Outstanding (Basic)	1,759	1,810	1,873	1,931	1,916	1,870
Shares Outstanding (Diluted)	1,765	1,817	1,880	1,940	1,920	1,870
Shares Change (YoY)	-4.92%	-3.35%	-3.09%	1.04%	2.67%	-1.32%
EPS (Basic)	7.80	9.76	11.41	18.37	8.16	-2.96
EPS (Diluted)	7.77	9.72	11.36	18.28	8.14	-2.96
EPS Growth	-22.96%	-14.44%	-37.86%	124.57%	-	-
Free Cash Flow	16,244	15,044	19,780	37,628	21,131	1,655
Free Cash Flow Per Share	9.20	8.28	10.52	19.40	11.01	0.89
Dividend Per Share	6.680	6.520	6.040	5.680	5.310	5.160
Dividend Growth	6.37%	7.95%	6.34%	6.97%	2.91%	8.40%
Gross Margin	39.21%	39.52%	39.29%	38.87%	41.00%	44.94%
Operating Margin	10.36%	11.91%	13.84%	17.80%	10.37%	-4.52%
Profit Margin	7.24%	9.03%	10.97%	15.03%	10.08%	-5.90%
Free Cash Flow Margin	8.58%	7.69%	10.15%	15.95%	13.63%	1.76%
EBITDA	36,799	40,081	42,177	57,447	33,632	13,131
EBITDA Margin	19.43%	20.50%	21.65%	24.35%	21.69%	13.97%
D&A For EBITDA	17,182	16,782	15,213	15,442	17,545	17,383
EBIT	19,617	23,299	26,964	42,005	16,087	-4,252
EBIT Margin	10.36%	11.91%	13.84%	17.80%	10.37%	-4.52%
Effective Tax Rate	38.14%	35.47%	27.63%	28.32%	27.50%	-
Revenue as Reported	195,327	202,792	200,949	246,252	162,465	94,692

Source: S&P Global Market Intelligence. Standard template. Financial Sources.