StubHub Holdings, Inc. (STUB)

StubHub Holdings Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1,829	1,771	1,368	1,037	672.79	35.64
Revenue Growth (YoY)	11.41%	29.46%	31.93%	54.09%	1787.68%	-83.16%
Cost of Revenue	366.29	334.1	231.87	185.62	89.02	34.2
Gross Profit	1,463	1,437	1,136	851.1	583.77	1.44
Selling, General & Admin	2,678	1,271	853.69	961.9	709.71	392.09
Operating Expenses	2,704	1,296	876.45	1,047	920.3	584.91
Operating Income	-1,241	140.63	259.4	-195.85	-336.53	-583.47
Interest Expense	-163.77	-176.68	-163.64	-70.34	-128.29	-160.61
Interest & Investment Income	41.41	41.12	22.51	2.81	0.17	1.15
Currency Exchange Gain (Loss)	-39.85	41.07	-24.73	23.9	41.24	-59.16
Other Non Operating Income (Expenses)	4.71	3.81	-1.78	0.87	-0.09	1.08
EBT Excluding Unusual Items	-1,398	49.95	91.76	-238.6	-423.5	-801.01
Merger & Restructuring Charges	-2.57	-2.57	-6.17	-21.58	-34.91	-55.75
Gain (Loss) on Sale of Investments	-	-	-	-	-	-3.78
Gain (Loss) on Sale of Assets	-	-	-	-	-130.83	-
Asset Writedown	-	-	-	-	-12.5	-
Legal Settlements	-	-	-	11.7	-	-25.75
Other Unusual Items	-17.35	-10.12	-	-	-8.53	-
Pretax Income	-1,418	37.26	85.6	-248.47	-610.27	-886.29
Income Tax Expense	-101.86	40.06	-319.61	12.51	19.68	24.42
Net Income	-1,316	-2.8	405.2	-260.99	-629.95	-910.71
Preferred Dividends & Other Adjustments	52.32	52.32	53.7	57.22	82.71	49.9
Net Income to Common	-1,369	-55.12	351.5	-318.21	-712.66	-960.62
Shares Outstanding (Basic)	345	304	302	300	296	277
Shares Outstanding (Diluted)	345	304	333	300	296	277
Shares Change (YoY)	8.15%	-8.48%	10.79%	1.55%	6.73%	74.11%
EPS (Basic)	-3.96	-0.18	1.16	-1.06	-2.41	-3.47
EPS (Diluted)	-3.96	-0.18	1.14	-1.06	-2.41	-3.47
Free Cash Flow	30.48	259.82	305.67	-49.17	-139.64	-253.47
Free Cash Flow Per Share	0.09	0.85	0.92	-0.16	-0.47	-0.92
Gross Margin	79.98%	81.13%	83.05%	82.10%	86.77%	4.04%
Operating Margin	-67.83%	7.94%	18.97%	-18.89%	-50.02%	-1637.08%
Profit Margin	-74.82%	-3.11%	25.70%	-30.69%	-105.93%	-2695.25%
Free Cash Flow Margin	1.67%	14.67%	22.35%	-4.74%	-20.76%	-711.17%
EBITDA	-1,215	165.16	282.16	-110.8	-125.94	-390.65
EBITDA Margin	-66.43%	9.33%	20.63%	-10.69%	-18.72%	-
D&A For EBITDA	25.56	24.53	22.75	85.05	210.59	192.83
EBIT	-1,241	140.63	259.4	-195.85	-336.53	-583.47
EBIT Margin	-67.83%	7.94%	18.97%	-18.89%	-50.02%	-
Effective Tax Rate	-	107.52%	-	-	-	-
Advertising Expenses	-	787.2	470.1	474.8	146.7	39.8

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q