TKO Group Holdings, Inc. (TKO)
NYSE: TKO · Real-Time Price · USD
193.42
+0.28 (0.14%)
At close: Aug 24, 2026, 4:00 PM EDT
193.90
+0.48 (0.25%)
After-hours: Aug 24, 2026, 7:58 PM EDT
TKO Group 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 | Jun '26 Jun 30, 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 |
| 5,302 | 4,735 | 4,884 | 3,225 | 1,140 | 1,032 | |
Revenue Growth | 5.07% | -3.05% | 51.46% | 182.84% | 10.48% | 15.80% |
Cost of Revenue | 2,150 | 1,903 | 2,624 | 1,577 | 325.59 | 335.6 |
Gross Profit | 3,152 | 2,832 | 2,260 | 1,648 | 814.56 | 696.34 |
Selling, General & Admin | 1,532 | 1,456 | 1,331 | 942.88 | 210.14 | 241.95 |
Operating Expenses | 2,015 | 1,941 | 1,789 | 1,167 | 270.17 | 305.2 |
Operating Income | 1,137 | 890.83 | 471.31 | 481.11 | 544.39 | 391.14 |
Interest Expense | -240.94 | -202.72 | -235.79 | -229.61 | -139.57 | -102.25 |
Earnings From Equity Investments | 0.8 | 13.44 | 1.78 | 9.21 | -0.21 | - |
Currency Exchange Gain (Loss) | 12.2 | 12.2 | 9.6 | -11.7 | -1.3 | -0.4 |
Other Non Operating Income (Expenses) | -10.1 | -29.57 | -14.96 | 32.51 | 0.03 | 0.9 |
EBT Excluding Unusual Items | 898.84 | 684.18 | 231.94 | 281.52 | 403.34 | 289.39 |
Merger & Restructuring Charges | -5.2 | -44 | -21.2 | -83.8 | - | - |
Impairment of Goodwill | - | - | - | -7.5 | - | - |
Gain (Loss) on Sale of Investments | -4.9 | -9.6 | - | - | - | - |
Gain (Loss) on Sale of Assets | - | 1.3 | - | - | - | - |
Asset Writedown | -47.2 | -3.1 | -27.93 | -14.03 | - | - |
Legal Settlements | -153.12 | - | -375 | - | - | - |
Other Unusual Items | -8.72 | -8.72 | -16.23 | - | - | - |
Pretax Income | 754.7 | 620.06 | -208.42 | 176.2 | 403.34 | 289.39 |
Income Tax Expense | 93.33 | 73.77 | 37.26 | 33.2 | 14.32 | 15.77 |
Earnings From Continuing Operations | 661.36 | 546.29 | -245.68 | 143 | 389.02 | 273.63 |
Minority Interest in Earnings | -431.81 | -350.89 | 255.09 | 80.48 | -1.75 | -1.29 |
Net Income | 229.56 | 195.4 | 9.41 | 223.48 | 387.28 | 272.34 |
Preferred Dividends & Other Adjustments | - | - | - | 258.7 | - | 272.34 |
Net Income to Common | 229.56 | 195.4 | 9.41 | -35.23 | 387.28 | - |
Net Income Growth | 8.84% | 1976.99% | - | - | 118.60% | - |
Shares Outstanding (Basic) | 78 | 81 | 81 | 83 | 83 | - |
Shares Outstanding (Diluted) | 195 | 194 | 172 | 83 | 84 | - |
Shares Change | -13.63% | 12.88% | 107.56% | -1.36% | - | - |
EPS (Basic) | 2.94 | 2.42 | 0.12 | -0.43 | 4.66 | - |
EPS (Diluted) | 2.85 | 2.26 | 0.02 | -0.43 | 4.61 | - |
EPS Growth | 59.97% | 13790.33% | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 1,672 | 1,159 | 467.27 | 172.41 | 489.32 | 430.1 |
Free Cash Flow Per Share | 8.56 | 5.97 | 2.72 | 2.08 | 5.83 | - |
Dividend Per Share | 3.110 | 2.300 | - | - | - | - |
Dividend Growth | 309.21% | - | - | - | - | - |
Gross Margin | 59.46% | 59.81% | 46.28% | 51.11% | 71.44% | 67.48% |
Operating Margin | 21.44% | 18.81% | 9.65% | 14.92% | 47.75% | 37.90% |
Profit Margin | 4.33% | 4.13% | 0.19% | -1.09% | 33.97% | - |
Free Cash Flow Margin | 31.54% | 24.47% | 9.57% | 5.35% | 42.92% | 41.68% |
EBITDA | 1,620 | 1,376 | 929.23 | 705.16 | 604.42 | 454.39 |
EBITDA Margin | 30.56% | 29.06% | 19.02% | 21.87% | 53.01% | 44.03% |
D&A For EBITDA | 483.26 | 484.99 | 457.93 | 224.05 | 60.03 | 63.25 |
EBIT | 1,137 | 890.83 | 471.31 | 481.11 | 544.39 | 391.14 |
EBIT Margin | 21.44% | 18.81% | 9.65% | 14.92% | 47.75% | 37.90% |
Effective Tax Rate | 12.37% | 11.90% | - | 18.84% | 3.55% | 5.45% |