TKO Group Holdings, Inc. (TKO) Financial Statements

Executive TeamFinancials
SegmentsShareholders

TKO Group financial statements at a glance

TKO Group reported revenue of $4.74 billion for fiscal year 2025 (ended December 31, 2025), up 68.9% from fiscal year 2024. Net income was $195.40 million, a net margin of 4.1%.

At the end of fiscal year 2025 it had total assets of $15.50 billion, total liabilities of $6.25 billion and shareholders' equity of $3.74 billion, with cash and short-term investments of $831.10 million and total debt of $4.06 billion.

Its operations brought in $1.29 billion of cash; capital spending was $126.95 million, leaving free cash flow of $1.16 billion.

The tables below show the income statement, balance sheet and cash flow statement; the key figures of the last 5 fiscal years are at the bottom of the page.

Figures from company filings, in USD; latest fiscal year ended December 31, 2025.

TKO logo

TKO Group Holdings, Inc.

TKOUnited States
Consumer-Oriented Services
USD (Local)

Income Statement

Annual • USD

Total Revenue
4.74B
Prev Year: 2.80B
YoY: +68.9%
Operating Revenue
4.74B
Prev Year: 2.80B
YoY: +68.9%
Total Operating Income as Reported
835.01M
Prev Year: 282.90M
YoY: +195.2%
Equity in Earnings of Affiliates, Net of Tax
13.44M
Prev Year: -2.27M
YoY: +692.7%
Other Non-operating Income (expense)
-25.67M
Prev Year: 563.0K
YoY: -4659.0%
Cost of Revenue
1.90B
Prev Year: 899.88M
YoY: +111.5%
Gross Profit
2.83B
Prev Year: 1.90B
YoY: +48.7%
Operating Expense
2.00B
Prev Year: 1.62B
YoY: +23.2%
Selling General and Administrative
1.51B
Prev Year: 1.23B
YoY: +23.1%
Depreciation Amortization Depletion
484.99M
Prev Year: 392.84M
YoY: +23.5%
Depreciation and amortization
484.99M
Prev Year: 392.84M
YoY: +23.5%
Operating Income
835.01M
Prev Year: 282.90M
YoY: +195.2%
Net Non Operating Interest Income Expense
-202.72M
Prev Year: -249.12M
YoY: +18.6%
Non-operating Interest Expense
202.72M
Prev Year: 249.12M
YoY: -18.6%
Other Income Expense
-25.67M
Prev Year: 563.0K
YoY: -4659.0%
Pre-tax Income
606.62M
Prev Year: 34.35M
YoY: +1666.0%
Provision for Income Taxes
73.77M
Prev Year: 25.71M
YoY: +187.0%
Net Income Common Stockholders
195.40M
Prev Year: 9.41M
YoY: +1977.0%
Net Income
195.40M
Prev Year: 9.41M
YoY: +1977.0%
Net Income Including Non-Controlling Interests
546.29M
Prev Year: 6.38M
YoY: +8466.6%
Net Income from Continuing Operations
546.29M
Prev Year: 6.38M
YoY: +8466.6%
Noncontrolling Interests
-350.89M
Prev Year: 3.03M
YoY: -11676.6%
Diluted NI Available to Com Stockholders
195.40M
Prev Year: 9.41M
YoY: +1977.0%
Total Expenses
3.90B
Prev Year: 2.52B
YoY: +54.7%
Net Income from Continuing and Discontinued Operation
195.40M
Prev Year: 9.41M
YoY: +1977.0%
Basic EPS
-
Normalized Income
195.40M
Prev Year: 9.41M
YoY: +1977.0%
Diluted EPS
-
Interest Expense
202.72M
Prev Year: 249.12M
YoY: -18.6%
Weighted Average Shares (basic)
-
Net Interest Income
-202.72M
Prev Year: -249.12M
YoY: +18.6%
Weighted Average Shares (diluted)
-
EBIT
809.35M
Prev Year: 283.46M
YoY: +185.5%
EBITDA
1.32B
Prev Year: 676.31M
YoY: +95.3%
Reconciled Cost of Revenue
1.88B
Prev Year: 899.88M
YoY: +108.6%
Reconciled Depreciation
511.25M
Prev Year: 392.84M
YoY: +30.1%
Net Income from Continuing Operation Net Minority Interest
195.40M
Prev Year: 9.41M
YoY: +1977.0%
Normalized EBITDA
1.32B
Prev Year: 676.31M
YoY: +95.3%
Tax Rate for Calcs
0.122
Prev Year: 0
Values in USD

TKO Group key figures by fiscal year

FY2025FY2024FY2023FY2022FY2021
Revenue$4.7B$2.8B$1.7B$1.1B$1.0B
Gross profit$2.8B$1.9B$1.2B$814.6M$696.3M
Operating income$835.0M$282.9M$446.7M$544.4M$391.1M
Net income$195.4M$9.4M-$35.2M$0$0
Diluted EPS––-$0.43$0.00$0.00
Total assets$15.5B$12.7B$12.7B$3.6B$4.3B
Total liabilities$6.2B$4.0B$3.8B$3.0B$3.0B
Shareholders' equity$3.7B$4.1B$4.1B$568.9M$1.2B
Cash and short-term investments$831.1M$525.6M$235.8M$180.6M$874.7M
Total debt$4.1B$3.0B$3.0B$2.8B$2.9B
Operating cash flow$1.3B$583.4M$468.4M$501.7M$441.2M
Capital spending$127.0M$74.9M$48.6M$12.4M$11.1M
Free cash flow$1.2B$508.5M$419.7M$489.3M$430.1M

In USD. Fiscal years as reported by the company; statements on this page go back to fiscal year 2020.

Questions and answers

What was TKO Group's revenue in fiscal year 2025?

$4.74 billion, up 68.9% from $2.80 billion in fiscal year 2024.

How much profit does TKO Group make?

TKO Group reported net income of $195.40 million for fiscal year 2025 (4.1% of revenue); operating income was $835.02 million.

How much cash and debt does TKO Group have?

At the end of fiscal year 2025: cash and short-term investments of $831.10 million and total debt of $4.06 billion.

What is TKO Group's free cash flow?

$1.16 billion in fiscal year 2025 (operating cash flow of $1.29 billion minus capital spending of $126.95 million).

Disclaimer: This analysis is for informational and educational purposes only and does not constitute financial, investment, tax, or legal advice. Data may be incomplete, delayed, or contain inaccuracies. Consult with a qualified financial advisor before making any investment decisions.
LinkedInLinkedInXXYouTubeYouTube