Vivid Seats Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	532.54	570.78	775.59	712.88	600.27	443.04
Revenue Growth (YoY)	-28.88%	-26.41%	8.80%	18.76%	35.49%	1163.04%
Cost of Revenue	86.77	173.44	201.85	182.18	140.51	90.62
Gross Profit	445.77	397.34	573.73	530.7	459.77	352.42
Selling, General & Admin	375.32	404.44	487.27	433.18	375.99	273.53
Depreciation & Amortization Expenses	50.08	49.39	44.24	17.18	7.73	2.32
Other Operating Expenses	723.02	723.02	-	-1	-2.07	-
Total Operating Expenses	1,148	1,177	531.51	449.36	381.66	275.85
Operating Income	-363.36	-779.52	42.23	81.34	78.11	76.57
Interest Expense	-24.01	-23.74	-23.17	-13.51	-12.86	-58.18
Other Non-Operating Income (Expense)	-146.73	-152.76	-3.67	-3.11	-12.51	-34.44
Total Non-Operating Income (Expense)	-170.74	-176.5	-26.84	-16.61	-25.37	-92.62
Pretax Income	-231.9	-652.11	22.72	70.94	69.19	-18.83
Provision for Income Taxes	66.23	69.39	8.42	-42.2	-1.59	0.3
Net Income	-726.33	-721.49	14.3	113.14	70.78	-19.13
Minority Interest in Earnings	-134.84	-292.19	4.88	38.61	42.12	-3.01
Net Income to Common	-713.15	-429.3	9.43	74.54	28.66	-16.12
Net Income Growth	-	-	-87.36%	160.05%	-	-
Shares Outstanding (Basic)	8	7	7	5	4	4
Shares Outstanding (Diluted)	11	10	10	10	10	4
Shares Change (YoY)	-14.67%	-0.29%	5.16%	0.07%	156.45%	77498700.00%
EPS (Basic)	-59.74	-59.20	1.42	16.08	7.20	-0.80
EPS (Diluted)	-69.61	-69.20	1.12	5.15	7.20	-0.80
EPS Growth	-	-	-78.25%	-28.47%	-	-
Free Cash Flow	-20.66	-93.76	49.7	146.43	10.82	174.66
Free Cash Flow Growth	-	-	-66.06%	1253.66%	-93.81%	-
Free Cash Flow Per Share	-1.96	-8.99	4.75	14.73	1.09	45.07
Gross Margin	83.71%	69.61%	73.97%	74.44%	76.59%	79.55%
Operating Margin	-68.23%	-136.57%	5.44%	11.41%	13.01%	17.28%
Profit Margin	-136.39%	-126.40%	1.84%	15.87%	11.79%	-4.32%
FCF Margin	-3.88%	-16.43%	6.41%	20.54%	1.80%	39.42%
EBITDA	-360.85	-727.64	89.15	100.26	89.06	83.37
EBITDA Margin	-67.76%	-127.48%	11.49%	14.06%	14.84%	18.82%
EBIT	-363.36	-779.52	42.23	81.34	78.11	76.57
EBIT Margin	-68.23%	-136.57%	5.44%	11.41%	13.01%	17.28%
Effective Tax Rate	-28.56%	-10.64%	37.05%	-59.48%	-2.30%	-1.61%

SEC Filings: 10-K · 10-Q