| 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 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|
| Sales/Revenue | 0 | 0 | 0 | 0 | 0 |
| Revenue Growth % | - | - | - | - | - |
| Cost of Goods Sold | 0 | 0 | 0 | 0 | 0 |
| COGS % of Revenue | - | - | - | - | - |
| Gross Profit | 0 | 0 | 0 | 0 | 0 |
| Gross Margin % | - | - | - | - | - |
| Gross Profit Growth % | - | - | - | - | - |
| Operating Expenses | 0 | 0 | 11M | 11M | 35M |
| OpEx % of Revenue | - | - | - | - | - |
| Selling, General & Admin | 0 | 0 | 11M | 11M | 35M |
| SG&A % of Revenue | - | - | - | - | - |
| Research & Development | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 0 | 0 | -11M | -11M | -35M |
| Operating Margin % | - | - | - | - | - |
| Operating Income Growth % | - | - | - | 0% | -218.18% |
| EBITDA | 0 | 0 | -170M | -12M | -35M |
| EBITDA Margin % | - | - | - | - | - |
| EBITDA Growth % | - | - | - | 92.94% | -191.67% |
| D&A (Non-Cash Add-back) | 0 | 0 | 0 | 0 | 0 |
| EBIT | 0 | 0 | -170M | -12M | 0 |
| Net Interest Income | -15K | -8K | -10M | -29M | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 15K | 8K | 10M | 29M | -28M |
| Other Income/Expense | -458K | 483K | -169M | -30M | -14M |
| Pretax Income | -458K | 483K | -180M | -41M | -49M |
| Pretax Margin % | - | - | - | - | - |
| Income Tax | -100K | 101K | -38M | -8M | 8M |
| Effective Tax Rate % | 78.17% | 267.49% | 78.89% | 75.61% | 116.33% |
| Net Income | -358K | 1.29M | -142M | -31M | -57M |
| Net Margin % | - | - | - | - | - |
| Net Income Growth % | - | 460.89% | -11090.71% | 78.17% | -83.87% |
| Net Income (Continuing) | -358K | 382K | -142M | -33M | 0 |
| Discontinued Operations | 0 | 1.12M | 0 | 0 | 0 |
| Minority Interest | 25M | 25M | 23M | 22M | 0 |
| EPS (Diluted) | -0.00 | 0.00 | -1.55 | -0.34 | 0.00 |
| EPS Growth % | - | - | - | 78.06% | 100% |
| EPS (Basic) | -0.00 | 0.00 | -1.55 | -0.34 | 0.00 |
| Diluted Shares Outstanding | 91.68M | 91.68M | 91.84M | 91.83M | 0 |
| Basic Shares Outstanding | 91.68M | 91.68M | 91.84M | 91.83M | 0 |
| Dividend Payout Ratio | - | - | - | - | - |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|
| Total Current Assets | 0 | 0 | 305M | 325M | 1.05B |
| Cash & Short-Term Investments | 0 | 0 | 305M | 325M | 1.05B |
| Cash Only | 0 | 0 | 305M | 325M | 1.05B |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 0 | 0 | 0 | 0 | 0 |
| Days Sales Outstanding | - | - | - | - | - |
| Inventory | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Assets | 664M | 667M | 857M | 898M | 0 |
| Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
| Fixed Asset Turnover | - | - | - | - | - |
| Goodwill | 0 | 0 | 0 | 2.62B | 0 |
| Intangible Assets | 0 | 0 | 0 | 1.37B | 0 |
| Long-Term Investments | 115M | 181M | 333M | 458M | 0 |
| Other Non-Current Assets | 549M | 486M | 357M | -3.76B | 0 |
| Total Assets | 664M | 667M | 1.16B | 1.22B | 1.05B |
| Asset Turnover | - | - | - | - | - |
| Asset Growth % | - | 0.45% | 74.21% | 5.25% | -13.74% |
| Total Current Liabilities | 645M | 0 | 80M | 3M | 0 |
| Accounts Payable | 1M | 0 | 2M | 3M | 0 |
| Days Payables Outstanding | - | - | - | - | - |
| Short-Term Debt | 644M | 0 | 70M | 0 | 0 |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 0 | 8M | 0 | 0 |
| Current Ratio | - | - | 3.81x | 108.33x | - |
| Quick Ratio | - | - | 3.81x | 108.33x | - |
| Cash Conversion Cycle | - | - | - | - | - |
| Total Non-Current Liabilities | 1.33B | 920M | 1.25B | 1.56B | 0 |
| Long-Term Debt | 1.33B | 920M | 1.25B | 1.56B | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 1M | 0 |
| Total Liabilities | 1.98B | 920M | 1.33B | 1.56B | 0 |
| Total Debt | 1.98B | 920M | 1.32B | 1.56B | 0 |
| Net Debt | 1.98B | 920M | 1.01B | 1.23B | -1.05B |
| Debt / Equity | - | - | - | - | - |
| Debt / EBITDA | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - |
| Interest Coverage | - | - | -1.10x | -0.38x | - |
| Total Equity | -1.31B | -253M | -165M | -337M | 0 |
| Equity Growth % | - | 80.73% | 34.78% | -104.24% | 100% |
| Book Value per Share | -14.32 | -2.76 | -1.80 | -3.67 | - |
| Total Shareholders' Equity | -1.34B | -278M | -188M | -359M | 0 |
| Common Stock | -1.34B | -278M | 0 | -359M | 0 |
| Retained Earnings | 0 | 0 | 0 | 0 | 0 |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 25M | 25M | 23M | 22M | 0 |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|
| Cash from Operations | -25M | 1.96B | -13M | -14M | 908M |
| Operating CF Margin % | - | - | - | - | - |
| Operating CF Growth % | - | 7936% | -100.66% | -7.69% | 6585.71% |
| Net Income | -358M | 372M | -142M | -33M | 555M |
| Depreciation & Amortization | 0 | 0 | 0 | 0 | 393M |
| Stock-Based Compensation | 0 | 0 | 2M | 4M | 21M |
| Deferred Taxes | 0 | 0 | -37M | -8M | 18M |
| Other Non-Cash Items | 333M | 1.59B | 164M | 23M | -79M |
| Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
| Change in Receivables | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 21M | -37M | 1M | 105M | -3.2B |
| Capital Expenditures | 0 | 0 | 0 | 0 | 0 |
| CapEx % of Revenue | - | - | - | - | - |
| Acquisitions | 0 | 0 | 1M | -3M | -3.27B |
| Investments | - | - | - | - | - |
| Other Investing | 21M | -37M | 3M | 1M | 64M |
| Cash from Financing | 4M | -1.7B | 317M | -71M | 694M |
| Debt Issued (Net) | 0 | -664M | 217M | -71M | 0 |
| Equity Issued (Net) | 0 | 0 | 0 | -1000K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | -3M | 0 |
| Other Financing | 4M | -1.04B | 100M | 3M | 694M |
| Net Change in Cash | 0 | 370M | 305M | 20M | -1.91B |
| Free Cash Flow | -25M | -8M | 0 | -14M | 908M |
| FCF Margin % | - | - | - | - | - |
| FCF Growth % | - | 68% | 100% | - | 6585.71% |
| FCF per Share | -0.27 | -0.09 | - | -0.15 | - |
| FCF Conversion (FCF/Net Income) | 69.83x | 1516.25x | 0.09x | 0.45x | -15.93x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 |
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Return on Invested Capital (ROIC) | - | - | -1.09% | -0.95% | -29.83% |
| Interest Coverage | - | - | -1.10x | -0.38x | - |
| FCF Conversion | 69.83x | 1516.25x | 0.09x | 0.45x | -15.93x |
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