Endeavor Group Holdings Cash Flow 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 2019
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '19 Dec 31, 2019
Net Income	-3.18	-2.56	-3.82	2.32	3.92	-2.07
Depreciation & Amortization	0.51	0.52	0.46	0.24	0.39	0.04
Loss (Gain) From Sale of Investments	-	-	8	-	-	-
Stock-Based Compensation	-	-	-	-	-	0.02
Other Operating Activities	0.42	0.42	-7.17	0.53	-0.26	-0.4
Change in Accounts Receivable	4.49	4.26	3.92	-4.87	-1.07	-
Change in Accounts Payable	0.55	1.19	0.24	-1.1	0.74	0.86
Change in Other Net Operating Assets	-0.01	-	0.02	-	-	-0.13
Operating Cash Flow	2.78	3.82	1.65	-2.89	3.72	-1.68
Operating Cash Flow Growth	-	131.58%	-	-	-	-
Capital Expenditures	-0.02	-0.12	-0.21	-0.17	-1.17	-
Sale of Property, Plant & Equipment	-	-	-	-	0.24	-
Investing Cash Flow	-0.02	-0.12	-0.21	-0.17	-0.93	-
Short-Term Debt Issued	-	-	1.3	5.67	-	-
Long-Term Debt Issued	-	-	-	3.8	3.88	0.35
Total Debt Issued	-0.14	-	1.3	9.47	3.88	0.35
Short-Term Debt Repaid	-	-2.32	-	-	-2.33	-
Long-Term Debt Repaid	-	-1.22	-2.32	-6.44	-0.34	-
Total Debt Repaid	-4.18	-3.53	-2.32	-6.44	-2.67	-
Net Debt Issued (Repaid)	-4.31	-3.53	-1.01	3.04	1.21	0.35
Issuance of Common Stock	3.25	-	-	-	-	-
Preferred Dividends Paid	-	-	-0.39	-	-3.95	-
Dividends Paid	-	-	-0.39	-	-3.95	-
Other Financing Activities	0.02	-0.21	-0.01	-	-	0.05
Financing Cash Flow	-1.04	-3.74	-1.41	3.04	-2.74	0.4
Net Cash Flow	1.71	-0.04	0.03	-0.03	0.05	-1.28
Free Cash Flow	2.76	3.7	1.44	-3.06	2.55	-1.68
Free Cash Flow Growth	-	156.66%	-	-	-	-
Free Cash Flow Margin	6.35%	8.25%	2.98%	-4.98%	3.82%	-
Free Cash Flow Per Share	0.53	23.48	9.15	-19.43	32.18	-30.88
Cash Interest Paid	1.42	1.5	1.65	0.01	0.01	-
Cash Income Tax Paid	0.01	0.03	0.38	-	-	-
Levered Free Cash Flow	-	4.11	2.52	-3.72	-	1.29
Unlevered Free Cash Flow	-	5.04	3.56	-3.16	-	1.39
Change in Net Working Capital	-	-5.04	-4.09	5.73	-	-1.83

Updated Mar 27, 2020. Source: S&P Global Market Intelligence. Standard template. Financial Sources.