TKO Group Holdings, Inc.$183.63TPR · NYSE
| FY2025 | FY2024 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | $7.01B | $6.67B | $6.66B | $6.68B | $5.75B | $4.96B | $6.03B | $5.88B |
| Cost of Revenue | $1.72B | $1.78B | $1.95B | $2.03B | $1.66B | $1.72B | $1.97B | $2.03B |
| Gross Profit | $5.29B | $4.89B | $4.71B | $4.65B | $4.08B | $3.24B | $4.05B | $3.85B |
| Selling, General & Administrative | $4.02B | $3.75B | $3.54B | $3.47B | $3.11B | — | $3.23B | $3.18B |
| Operating Income | $415.00M | $1.14B | $1.17B | $1.18B | $968.00M | -$550.80M | $819.70M | $672.00M |
| Interest Expense | $271.20M | $369.60M | $72.80M | $68.80M | $73.50M | $71.50M | $66.90M | $86.30M |
| Other Income / (Expense) | $6.60M | -$3.20M | -$1.70M | -$16.40M | $700.00K | -$13.30M | -$5.60M | — |
| Income Before Taxes | $216.10M | $1.01B | $1.14B | $1.05B | $897.30M | -$624.20M | $766.20M | $596.80M |
| Provision for Income Taxes | $32.90M | $195.90M | $207.10M | $190.70M | $63.10M | $27.90M | $122.80M | $199.30M |
| Net Income | $183.20M | $816.00M | $936.00M | $856.30M | $834.20M | -$652.10M | $643.40M | $397.50M |
| Basic EPS | $0.84 | $3.56 | $3.96 | $3.24 | $3.00 | -$2.34 | $2.22 | $1.39 |
| Diluted EPS | $0.82 | $3.50 | $3.88 | $3.17 | $2.95 | -$2.34 | $2.21 | $1.38 |
| Basic Shares Outstanding | 216.80M | 229.20M | 236.40M | 264.30M | 277.90M | 278.60M | 289.40M | 285.40M |
| Diluted Shares Outstanding | 222.50M | 233.20M | 241.30M | 270.10M | 283.00M | 278.60M | 290.80M | 288.60M |
| Period | Consensus EPS | Low | High | Estimates | Revisions |
|---|---|---|---|---|---|
| Jun 2026 | $6.97 | $6.93 | $7.03 | 8 | ↑2 ↓0 |
| Jun 2027 | $7.76 | $7.41 | $8.29 | 8 | ↑2 ↓0 |
| Jun 2028 | $8.73 | $8.05 | $9.50 | 4 | ↑0 ↓0 |
| Jun 2029 | $8.83 | $8.83 | $8.83 | 1 | ↑0 ↓0 |
