TKO Group Holdings, Inc. (TKO)
NYSE: TKO · Real-Time Price · USD
202.03
-3.55 (-1.73%)
At close: Mar 11, 2026, 4:00 PM EDT
201.90
-0.13 (-0.06%)
After-hours: Mar 11, 2026, 7:59 PM EDT

TKO Group Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
546.29-245.68143389.02273.63
Depreciation & Amortization
511.25485.45249.0274.5773.16
Stock-Based Compensation
117.59103.4764.5123.7463.86
Other Adjustments
58.4259.6710.116.475.69
Change in Receivables
-140.21-66.6530.45-26.44.4
Changes in Accounts Payable
97.66308.3624.8619.6625.99
Changes in Unearned Revenue
241.6-258.13142.4610.7229.54
Changes in Other Operating Activities
-146.87199.6-398.24-6.06-35.02
Operating Cash Flow
1,286586.08266.16501.72441.24
Operating Cash Flow Growth
119.38%120.20%-46.95%13.71%-
Capital Expenditures
-126.95-118.82-93.75-12.4-11.13
Sale of Property, Plant & Equipment
5.828.37---
Purchases of Investments
-30.65-35.13-0.74-0.88-0.5
Proceeds from Sale of Investments
1.91----
Payments for Business Acquisitions
-8.68----
Other Investing Activities
11.688.3460.630.020.15
Investing Cash Flow
-146.89-117.24-35.98-13.26-11.48
Long-Term Debt Issued
1,0522,950142.91-594.3
Long-Term Debt Repaid
-70.41-2,943-176.96-82.6-207.9
Net Long-Term Debt Issued (Repaid)
982.047.06-34.05-82.6386.4
Issuance of Common Stock
----53.09
Repurchase of Common Stock
-866.85-165-100--
Net Common Stock Issued (Repurchased)
-866.85-165-100-53.09
Common Dividends Paid
-640.74---1,096-269.08
Other Financing Activities
-110.18-54.39-96.83-2.88-7.91
Financing Cash Flow
-635.73-154.96-174.1-1,181162.51
Effect of Exchange Rate Changes on Cash and Cash Equivalents
4.76-7.65-0.24-1.190.23
Net Cash Flow
507.88306.2455.85-694.11592.49
Free Cash Flow
1,159467.27172.41489.32430.1
Free Cash Flow Growth
147.99%171.03%-64.77%13.77%-
FCF Margin
24.47%9.57%5.35%42.92%41.68%
Free Cash Flow Per Share
5.972.722.08-5.06
Levered Free Cash Flow
1,754632.92-144.937.58471.51
Unlevered Free Cash Flow
1,310652.88225.43611.55452.36
Updated Feb 25, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q