| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| TKOTKO Group Holdings, Inc. | 26B | 223.87 | 99.06 | 68.85% | 4.13% | 2.11% | 4.94% | 0.44 |
| MSGEMadison Square Garden Entertainment Corp. | 2.55B | 63.14 | 82 | -1.72% | 5.12% | 144.17% | 3.65% | |
| TDICDreamland Limited Class A Ordinary Shares | 6.12M | 0.17 | 6.33 | 124.08% | 14.03% | 112.46% | 1.62 | |
| HOFVHall of Fame Resort & Entertainment Company | 2.35M | 0.35 | -0.04 | -12.12% | -366.24% | -207.29% | 3.45 | |
| CPOPPop Culture Group Co., Ltd | 188.22K | 0.33 | -0.08 | 155.52% | -30.56% | -102.2% | 0.41 | |
| SPHRSphere Entertainment Co. | 817.24M | 119.01 | -20.95 | -9.54% | -4.7% | 0.63 | ||
| MANUManchester United plc | 1.01B | 18.01 | -70.46 | 0.72% | -1.39% | -4.76% | 3.73% | 3.33 |
| BATRKAtlanta Braves Holdings, Inc. | 2.24B | 43.71 | -118.14 | 10.52% | -3.19% | -4.34% | 1.56 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 5.73M | 6.89M | 7.86M | 7.1M | 10.77M | 15.98M | 24.13M | 21.21M |
| Revenue Growth % | - | 20.13% | 14.11% | -9.7% | 51.71% | 48.36% | 51.01% | -12.12% |
| Cost of Goods Sold | 3.03M | 11.44M | 16.71M | 27.05M | 33.21M | 5.95M | 6.49M | 5.98M |
| COGS % of Revenue | 52.92% | 166.01% | 212.53% | 381.05% | 308.34% | 37.23% | 26.9% | 28.21% |
| Gross Profit | 2.7M | -4.55M | -8.85M | -19.95M | -22.44M | 10.03M | 17.64M | 15.22M |
| Gross Margin % | 47.08% | -66.01% | -112.53% | -281.05% | -208.34% | 62.77% | 73.1% | 71.79% |
| Gross Profit Growth % | - | -268.43% | -94.53% | -125.55% | -12.47% | 144.7% | 75.86% | -13.68% |
| Operating Expenses | 5.87M | 780.53K | 24.11M | 12.76M | 13.95M | 48.02M | 67.09M | 44.89M |
| OpEx % of Revenue | 102.31% | 11.33% | 306.74% | 179.7% | 129.5% | 300.51% | 278.02% | 211.69% |
| Selling, General & Admin | 1.31M | 780.53K | 1M | 1.67M | 1.02M | 0 | 0 | 0 |
| SG&A % of Revenue | 22.83% | 11.33% | 12.76% | 23.55% | 9.48% | - | - | - |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 23.11M | 11.09M | 12.93M | 48.02M | 67.09M | 44.89M |
| Operating Income | -3.17M | -780.53K | -32.96M | -32.71M | -36.39M | -37.99M | -49.45M | -29.67M |
| Operating Margin % | -55.23% | -11.33% | -419.27% | -460.75% | -337.84% | -237.75% | -204.93% | -139.9% |
| Operating Income Growth % | - | 75.36% | -4122.78% | 0.76% | -11.24% | -4.41% | -30.16% | 40% |
| EBITDA | 1.39M | 10.1M | -22.04M | -21.62M | -24.19M | -25.95M | -34.38M | -12.66M |
| EBITDA Margin % | 24.26% | 146.67% | -280.41% | -304.6% | -224.58% | -162.42% | -142.47% | -59.7% |
| EBITDA Growth % | - | 626.45% | -318.16% | 1.91% | -11.86% | -7.3% | -32.46% | 63.18% |
| D&A (Non-Cash Add-back) | 4.56M | 10.89M | 10.92M | 11.09M | 12.2M | 12.04M | 15.07M | 17.01M |
| EBIT | -3.17M | 1.37M | -33.21M | -29.4M | -84.07M | -34.54M | -46.4M | -24.37M |
| Net Interest Income | 0 | 0 | -22.69M | -16.29M | -8.74M | -11.63M | -22.35M | -31.49M |
| Interest Income | 6.63M | 2.13M | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 0 | 0 | 22.69M | 16.29M | 8.74M | 11.63M | 22.35M | 31.49M |
| Other Income/Expense | -6.63M | 2.15M | -22.94M | -12.98M | -56.43M | -8.18M | -19.31M | -26.2M |
| Pretax Income | -9.79M | 1.37M | -55.9M | -45.69M | -92.81M | -46.17M | -68.75M | -55.86M |
| Pretax Margin % | -170.8% | 19.83% | -711.12% | -643.53% | -861.75% | -288.92% | -284.93% | -263.43% |
| Income Tax | 0 | 284.96K | 0 | 0 | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | 100% | 79.14% | 100% | 99.57% | 99.57% | 99.38% | 99.89% | 99.98% |
| Net Income | -9.79M | 1.08M | -55.9M | -45.49M | -92.41M | -45.88M | -68.68M | -55.85M |
| Net Margin % | -170.8% | 15.7% | -711.12% | -640.76% | -858.03% | -287.14% | -284.64% | -263.39% |
| Net Income Growth % | - | 111.04% | -5270.16% | 18.63% | -103.16% | 50.35% | -49.69% | 18.68% |
| Net Income (Continuing) | -9.79M | 1.08M | -55.9M | -45.69M | -92.81M | -46.17M | -68.75M | -55.86M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | -196.51K | -596.77K | -882.57K | -954.84K | -963.43K |
| EPS (Diluted) | -2.64 | 0.96 | -69.92 | -15.61 | -22.69 | -9.01 | -11.97 | -8.72 |
| EPS Growth % | - | 136.37% | -7383.33% | 77.67% | -45.36% | 60.29% | -32.85% | 27.15% |
| EPS (Basic) | -2.64 | 0.96 | -69.92 | -15.61 | -22.69 | -9.01 | -11.97 | -8.72 |
| Diluted Shares Outstanding | 3.71M | 1.12M | 1.12M | 2.91M | 4.1M | 5.21M | 5.83M | 6.53M |
| Basic Shares Outstanding | 3.71M | 1.12M | 1.12M | 2.91M | 4.1M | 5.21M | 5.83M | 6.53M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - |
| Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 4.22M | 96.08K | 9.97M | 40.42M | 19.76M | 39.4M | 27.25M | 8.4M |
| Cash & Short-Term Investments | 1.82M | 89.56K | 2.82M | 7.15M | 10.28M | 30.08M | 5.24M | 2.87M |
| Cash Only | 1.82M | 89.56K | 2.82M | 7.15M | 10.28M | 26.02M | 3.24M | 432.17K |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 4.07M | 2M | 2.43M |
| Accounts Receivable | 2.09M | 0 | 1.36M | 366.09K | 2.37M | 1.81M | 1.11M | 1.52M |
| Days Sales Outstanding | 132.93 | - | 62.93 | 18.82 | 80.22 | 41.37 | 16.77 | 26.17 |
| Inventory | 0 | -2.5M | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - |
| Other Current Assets | 240.5K | 0 | 3.5M | 25.99M | -1.25M | 7.5M | 20.9M | 4.02M |
| Total Non-Current Assets | 200.44M | 128.4M | 225.79M | 269.25M | 317.53M | 416.9M | 414.65M | 358.31M |
| Property, Plant & Equipment | 156.51M | 145.81M | 134.91M | 154.36M | 180.46M | 256.39M | 351.77M | 341.93M |
| Fixed Asset Turnover | 0.04x | 0.05x | 0.06x | 0.05x | 0.06x | 0.06x | 0.07x | 0.06x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 88.59M | 107.97M | 128.72M | 140.14M | 59.37M | 10.4M |
| Long-Term Investments | 0 | 128.4M | 0 | 0 | 0 | 17.03M | 0 | 2.23M |
| Other Non-Current Assets | 43.93M | -145.81M | 2.29M | 6.92M | 8.35M | 3.34M | 3.51M | 3.74M |
| Total Assets | 204.66M | 128.49M | 235.76M | 310.84M | 337.29M | 456.3M | 441.9M | 366.71M |
| Asset Turnover | 0.03x | 0.05x | 0.03x | 0.02x | 0.03x | 0.04x | 0.05x | 0.06x |
| Asset Growth % | - | -37.22% | 83.48% | 31.85% | 8.51% | 35.28% | -3.16% | -17.02% |
| Total Current Liabilities | 36.28M | 594.22K | 33.01M | 22.79M | 14.14M | 25.3M | 28.56M | 27.02M |
| Accounts Payable | 33.16M | 284.96K | 12.87M | 20.54M | 12.12M | 17.58M | 21.83M | 18.9M |
| Days Payables Outstanding | 3.99K | 9.09 | 281.2 | 277.12 | 133.22 | 1.08K | 1.23K | 1.15K |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 0 | -66.59M | 90.84K | 530.13K | 203.28K | 6.87M | 5.44M | 5.21M |
| Other Current Liabilities | 0 | -273.84K | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio | 0.12x | 0.16x | 0.30x | 1.77x | 1.40x | 1.56x | 0.95x | 0.31x |
| Quick Ratio | 0.12x | 4.38x | 0.30x | 1.77x | 1.40x | 1.56x | 0.95x | 0.31x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 139.97M | 4.45M | 167.8M | 121.79M | 118.57M | 239.74M | 286.6M | 267.46M |
| Long-Term Debt | 138.64M | 68.17M | 164.92M | 98.9M | 101.36M | 171.32M | 219.53M | 245.75M |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 3.41M | 3.44M | 3.4M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1.34M | -63.72M | 2.88M | 22.89M | 17.21M | 65.01M | 63.62M | 18.31M |
| Total Liabilities | 176.25M | 5.04M | 200.81M | 144.58M | 132.71M | 265.04M | 315.16M | 294.47M |
| Total Debt | 138.64M | 130.56M | 164.92M | 98.9M | 101.36M | 174.73M | 222.97M | 249.15M |
| Net Debt | 136.82M | 130.47M | 162.1M | 91.75M | 91.08M | 148.71M | 219.73M | 248.72M |
| Debt / Equity | 4.88x | 1.06x | 4.72x | 0.60x | 0.50x | 0.91x | 1.76x | 3.45x |
| Debt / EBITDA | 99.67x | 12.92x | - | - | - | - | - | - |
| Net Debt / EBITDA | 98.36x | 12.91x | - | - | - | - | - | - |
| Interest Coverage | - | - | -1.45x | -2.01x | -4.16x | -3.27x | -2.21x | -0.94x |
| Total Equity | 28.4M | 123.45M | 34.95M | 165.08M | 204.58M | 191.26M | 126.74M | 72.23M |
| Equity Growth % | - | 334.65% | -71.69% | 372.35% | 23.93% | -6.51% | -33.73% | -43.01% |
| Book Value per Share | 7.65 | 109.82 | 31.09 | 56.67 | 49.84 | 36.72 | 21.75 | 11.06 |
| Total Shareholders' Equity | 28.4M | 123.45M | 34.95M | 165.28M | 205.18M | 192.14M | 127.69M | 73.19M |
| Common Stock | 28.4M | 118.45M | 544 | 6.41K | 9.76K | 560 | 643 | 655 |
| Retained Earnings | 0 | 1.08M | 34.95M | -6.84M | -99.95M | -146.9M | -216.64M | -273.56M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | -119.13M | -717.83K | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | -196.51K | -596.77K | -882.57K | -954.84K | -963.43K |
| Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 6.49M | -480.09K | 933.02K | -18.37M | -20.76M | -4.89M | -27M | -10.91M |
| Operating CF Margin % | 113.18% | -6.97% | 11.87% | -258.7% | -192.78% | -30.62% | -111.9% | -51.47% |
| Operating CF Growth % | - | -107.4% | 294.34% | -2068.37% | -13.05% | 76.43% | -451.85% | 59.57% |
| Net Income | -9.79M | 1.08M | -55.9M | -45.69M | -92.81M | -46.17M | -68.75M | -55.86M |
| Depreciation & Amortization | 4.56M | 10.89M | 10.92M | 11.09M | 12.2M | 12.04M | 15.07M | 17.01M |
| Stock-Based Compensation | 0 | 0 | 0 | 4.52M | 5.58M | 3.93M | 2.76M | 641.25K |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 7.74M | -2.15M | 32.23M | -7.81M | 56.69M | 9.38M | 23.32M | 28.56M |
| Working Capital Changes | 3.99M | 585.4K | 13.69M | 19.52M | -2.42M | 15.93M | 605.84K | -1.26M |
| Change in Receivables | -1.31M | -933.64K | 360.68K | 989.28K | -1.05M | -251.79K | -798.75K | -599.71K |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 306.97K | 3.65M | 29.26M | 1.11M | 9.92M | 2.03M | -2.14M |
| Cash from Investing | -112.1M | -126.25M | -16.72M | -17.58M | -70.73M | -112.13M | -27.83M | -7.77M |
| Capital Expenditures | -112.1M | -40.06M | -16.72M | -48.61M | -70.73M | -95.17M | -45.59M | -16.4M |
| CapEx % of Revenue | 1954.76% | 581.47% | 212.74% | 684.79% | 656.75% | 595.57% | 188.94% | 77.32% |
| Acquisitions | 0 | 0 | 0 | 31.03M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - |
| Other Investing | 0 | -703.03K | 0 | 0 | 0 | 0 | 241.69K | 8.63M |
| Cash from Financing | 104.58M | 126.82M | 15.99M | 67.38M | 68.83M | 133.15M | 33.13M | 11.31M |
| Debt Issued (Net) | 105.84M | 64.94M | 16.56M | 44.38M | -2.94M | 125.53M | 37.32M | 9.48M |
| Equity Issued (Net) | 0 | 0 | 0 | 1000K | 1000K | 1000K | 1000K | 113.43K |
| Dividends Paid | 0 | 0 | 0 | 0 | -193.33K | -750K | -450K | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | -118.34K | 0 | 0 |
| Other Financing | -1.26M | 61.88M | -576.74K | -3.23M | 21.92M | -12.29M | -6.28M | 1.72M |
| Net Change in Cash | -1.03M | -1.97M | 196.64K | 31.44M | -22.67M | 16.13M | -21.7M | -7.37M |
| Free Cash Flow | -105.61M | -40.54M | -15.79M | -66.98M | -91.5M | -100.06M | -72.59M | -27.31M |
| FCF Margin % | -1841.58% | -588.43% | -200.87% | -943.49% | -849.52% | -626.18% | -300.84% | -128.79% |
| FCF Growth % | - | 61.61% | 61.05% | -324.17% | -36.6% | -9.36% | 27.45% | 62.38% |
| FCF per Share | -28.46 | -36.06 | -14.05 | -22.99 | -22.29 | -19.21 | -12.46 | -4.18 |
| FCF Conversion (FCF/Net Income) | -0.66x | -0.44x | -0.02x | 0.40x | 0.22x | 0.11x | 0.39x | 0.20x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Metric | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -34.48% | 1.42% | -70.59% | -45.48% | -50% | -23.18% | -43.2% | -56.14% |
| Return on Invested Capital (ROIC) | - | -0.28% | -10.96% | -10.81% | -9.88% | -8.97% | -10.81% | -6.67% |
| Gross Margin | 47.08% | -66.01% | -112.53% | -281.05% | -208.34% | 62.77% | 73.1% | 71.79% |
| Net Margin | -170.8% | 15.7% | -711.12% | -640.76% | -858.03% | -287.14% | -284.64% | -263.39% |
| Debt / Equity | 4.88x | 1.06x | 4.72x | 0.60x | 0.50x | 0.91x | 1.76x | 3.45x |
| Interest Coverage | - | - | -1.45x | -2.01x | -4.16x | -3.27x | -2.21x | -0.94x |
| FCF Conversion | -0.66x | -0.44x | -0.02x | 0.40x | 0.22x | 0.11x | 0.39x | 0.20x |
| Revenue Growth | - | 20.13% | 14.11% | -9.7% | 51.71% | 48.36% | 51.01% | -12.12% |
Explore detailed financial history, valuation models, and returns analysis
DCF models, peer multiples & analyst estimates
Historical returns with dividends reinvested
Yield, growth, payout safety & DRIP calculator
EPS trends, net income & profitability analysis
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of valuation, profitability & efficiency metrics