TKO Group Holdings, Inc.
Communication ServicesNYSE:TKO · New York Stock Exchange
-$8.25 today
Vol 0.74M · Avg 1.42M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $195.4M +2964.2% | $6.4M -96.4% | $175.7M -54.8% | $389.0M +119.3% | $177.4M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $485.0M +23.5% | $392.8M +138.6% | $164.6M +174.2% | $60.0M -23.0% | $77.9M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $20.8M | $0 -100.0% | $6.8M +192.7% | $2.3M +178.0% | -$3.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 -100.0% | $94.6M +65.7% | $57.1M +140.5% | $23.7M | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $52.2M -42.6% | $90.9M +225.3% | $27.9M +1443.6% | -$2.1M +97.9% | -$99.8M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$140.2M -166.2% | -$52.7M -449.6% | $15.1M +157.1% | -$26.4M +78.1% | -$120.6M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 -100.0% | $5.6M +385.2% | $1.2M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $97.7M -55.8% | $220.9M +478.3% | $38.2M +836.9% | -$5.2M -122.8% | $22.7M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $94.7M +222.5% | -$77.3M -205.4% | -$25.3M -206.0% | $23.9M +893.6% | -$3.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $532.4M +41022.8% | -$1.3M -103.6% | $36.2M +26.2% | $28.7M +10.2% | $26.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $1.3B +120.4% | $583.4M +24.6% | $468.4M -6.6% | $501.7M +180.9% | $178.6M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$127.0M -69.4% | -$74.9M -54.1% | -$48.6M -292.1% | -$12.4M +68.4% | -$39.2M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$2.9M | $0 -100.0% | $381.2M +43660.3% | -$875.0K | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$30.7M | $0 | $0 +100.0% | -$246.2M +34.5% | -$376.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $1.9M | $0 -100.0% | $765.0K -99.7% | $263.8M +18.8% | $222.1M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $11.7M +119.8% | -$59.0M +81.6% | -$321.0M -1722.3% | -$17.6M -506.9% | $4.3M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$146.9M -148.8% | -$59.0M -580.9% | $12.3M +192.6% | -$13.3M +93.0% | -$188.8M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $978.7M +12909.7% | $7.5M +122.5% | -$33.4M +59.6% | -$82.6M +26.5% | -$112.3M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | -$96.0M | $0 | $0 -100.0% | $2.9M -3.2% | $3.0M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$866.8M -425.3% | -$165.0M -65.0% | -$100.0M -3375.8% | -$2.9M +98.3% | -$165.6M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$640.7M -852.7% | -$67.3M +77.3% | -$296.6M +72.9% | -$1.1B -2909.7% | -$36.4M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$10.8M -44.0% | -$7.5M -236.4% | $5.5M +291.9% | -$2.9M +49.0% | -$5.6M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$635.7M -173.7% | -$232.3M +45.3% | -$424.5M +64.1% | -$1.2B -272.6% | -$317.1M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $4.8M +300.0% | -$2.4M -158.1% | -$923.0K +22.6% | -$1.2M | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $507.9M +75.3% | $289.7M +424.2% | $55.3M +108.0% | -$694.1M -112.1% | -$327.3M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $1.2B +127.9% | $508.5M +21.1% | $419.7M -14.2% | $489.3M +251.1% | $139.4M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Twilio Inc.
NYSE:TWLO
$31.09B
Omnicom Group Inc.
NYSE:OMC
$21.96B
Roku, Inc.
NASDAQ:ROKU
$19.47B
Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk
NYSE:TLK
$15.78B
Warner Music Group Corp.
NASDAQ:WMG
$14.84B
News Corporation
NASDAQ:NWSA
$14.76B
Paramount Skydance Corporation Class B Common Stock
NASDAQ:PSKY
$11.37B
Snap Inc.
NYSE:SNAP
$8.83B
Zillow Group, Inc. Class C
NASDAQ:Z
$7.83B
SEC Filings
Recent regulatory filings
No filings found.
Does TKO generate free cash flow?
TKO Group Holdings, Inc. (TKO) generated $1.16B of free cash flow in fiscal 2025.
How much operating cash flow does TKO produce?
Operating cash flow was $1.29B, before capital expenditures of $126.95M.
Explore More
Continue the stock analysis
Jump to another research area for this company.