TKO Group Holdings, Inc. (TKO)

NYSE: TKO · Real-Time Price · USD

199.04

+3.25 (1.66%)

At close: Sep 26, 2025, 4:00 PM EDT

199.45

+0.41 (0.21%)

After-hours: Sep 26, 2025, 7:37 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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	2,966	2,804	1,675	1,140	1,032	891.15
Revenue Growth (YoY)	-14.74%	67.43%	46.91%	10.48%	15.80%	-
Cost of Revenue	746.99	899.88	514.6	325.59	335.6	267.36
Gross Profit	2,219	1,904	1,160	814.56	696.34	623.79
Selling, General & Admin	1,279	1,229	549.09	210.14	241.95	204.06
Operating Expenses	1,631	1,622	713.71	270.17	305.2	309.67
Operating Income	587.99	282.9	446.66	544.39	391.14	314.13
Interest Expense	-217.93	-249.12	-239.04	-139.57	-102.25	-118.55
Earnings From Equity Investments	3.64	-2.27	-0.27	-0.21	-	-6.57
Currency Exchange Gain (Loss)	-0.6	-0.6	-1.1	-1.3	-0.4	-0.9
Other Non Operating Income (Expenses)	-6.02	0.56	0.91	0.03	0.9	0.54
EBT Excluding Unusual Items	367.08	31.48	207.17	403.34	289.39	188.65
Other Unusual Items	0.6	0.6	-	-	-	-
Pretax Income	725.78	32.08	207.17	403.34	289.39	188.65
Income Tax Expense	92.48	25.71	31.45	14.32	15.77	10.32
Earnings From Continuing Operations	633.3	6.38	175.72	389.02	273.63	178.33
Minority Interest in Earnings	-422.39	3.03	32.45	-1.75	-1.29	-1.16
Net Income	210.91	9.41	208.18	387.28	272.34	177.17
Preferred Dividends & Other Adjustments	-	-	243.4	-	272.34	-
Net Income to Common	210.91	9.41	-35.23	387.28	-	177.17
Net Income Growth	-	-95.48%	-46.25%	42.20%	53.72%	-
Shares Outstanding (Basic)	81	81	83	83	-	-
Shares Outstanding (Diluted)	226	172	83	84	-	-
Shares Change (YoY)	175.84%	107.56%	-1.36%	-	-	-
EPS (Basic)	2.59	0.12	-0.43	4.66	-	-
EPS (Diluted)	1.78	0.02	-0.43	4.61	-	-
Free Cash Flow	731.08	508.46	419.75	489.32	430.1	330.52
Free Cash Flow Per Share	3.23	2.96	5.07	5.83	-	-
Gross Margin	74.81%	67.91%	69.28%	71.44%	67.48%	70.00%
Operating Margin	19.82%	10.09%	26.67%	47.75%	37.90%	35.25%
Profit Margin	7.11%	0.34%	-2.10%	33.97%	-	19.88%
Free Cash Flow Margin	24.65%	18.13%	25.06%	42.92%	41.68%	37.09%
EBITDA	939.78	675.74	611.28	604.42	454.39	419.73
EBITDA Margin	31.69%	24.10%	36.49%	53.01%	44.03%	47.10%
D&A For EBITDA	351.79	392.84	164.62	60.03	63.25	105.6
EBIT	587.99	282.9	446.66	544.39	391.14	314.13
EBIT Margin	19.82%	10.09%	26.67%	47.75%	37.90%	35.25%
Effective Tax Rate	12.74%	80.12%	15.18%	3.55%	5.45%	5.47%

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

SEC Filings: 10-K · 10-Q