| 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.
| Jun 2018 | Jun 2019 | Jun 2020 | Jun 2021 | Jun 2022 | Jun 2023 | Jun 2024 | Jun 2025 | |
|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 988.99M | 1.05B | 584.6M | 81.81M | 653.49M | 851.5M | 959.26M | 942.73M |
| Revenue Growth % | - | 6.06% | -44.27% | -86.01% | 698.77% | 30.3% | 12.66% | -1.72% |
| Cost of Goods Sold | 635.22M | 670.64M | 380.53M | 75.85M | 394.79M | 499.93M | 547.05M | 535.64M |
| COGS % of Revenue | 64.23% | 63.94% | 65.09% | 92.71% | 60.41% | 58.71% | 57.03% | 56.82% |
| Gross Profit | 353.77M | 378.27M | 204.07M | 5.96M | 258.7M | 351.57M | 412.22M | 407.09M |
| Gross Margin % | 35.77% | 36.06% | 34.91% | 7.29% | 39.59% | 41.29% | 42.97% | 43.18% |
| Gross Profit Growth % | - | 6.92% | -46.05% | -97.08% | 4239.81% | 35.9% | 17.25% | -1.24% |
| Operating Expenses | 385.05M | 423.87M | -21.26M | 243.25M | 264.34M | 246.56M | 300.27M | 285M |
| OpEx % of Revenue | 38.93% | 40.41% | -3.64% | 297.33% | 40.45% | 28.96% | 31.3% | 30.23% |
| Selling, General & Admin | 273M | 314.52M | 137.94M | 157.24M | 188.79M | 180.22M | 232.19M | 214.97M |
| SG&A % of Revenue | 27.6% | 29.99% | 23.59% | 192.2% | 28.89% | 21.16% | 24.21% | 22.8% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - |
| Other Operating Expenses | -3.1M | -6.06M | -159.19M | 86.01M | 75.55M | 66.34M | 68.08M | 70.03M |
| Operating Income | -31.28M | -45.6M | 225.33M | -237.29M | -5.65M | 105.01M | 111.94M | 122.09M |
| Operating Margin % | -3.16% | -4.35% | 38.54% | -290.04% | -0.86% | 12.33% | 11.67% | 12.95% |
| Operating Income Growth % | - | -45.76% | 594.18% | -205.31% | 97.62% | 1959.21% | 6.6% | 9.07% |
| EBITDA | 80.78M | 63.75M | 313.46M | -165.71M | 63.89M | 178.28M | 165.82M | 179.86M |
| EBITDA Margin % | 8.17% | 6.08% | 53.62% | -202.55% | 9.78% | 20.94% | 17.29% | 19.08% |
| EBITDA Growth % | - | -21.08% | 391.74% | -152.86% | 138.55% | 179.06% | -6.99% | 8.47% |
| D&A (Non-Cash Add-back) | 112.06M | 109.34M | 88.13M | 71.58M | 69.53M | 73.27M | 53.88M | 57.77M |
| EBIT | -25.99M | -9.83M | 271.27M | -222.86M | 369K | 129.64M | 126.15M | 116.07M |
| Net Interest Income | 9.2M | 14.9M | 8.38M | -27.29M | -45.96M | -44.63M | -54.98M | -48.18M |
| Interest Income | 21.35M | 30.16M | 8.8M | 6.44M | 7.15M | 7.24M | 2.98M | 2.33M |
| Interest Expense | 12.15M | 15.26M | 425K | 33.73M | 53.11M | 51.87M | 57.95M | 50.51M |
| Other Income/Expense | 2.34M | 22.71M | 45.51M | 23.33M | -130.62M | -27.24M | -59.65M | -56.53M |
| Pretax Income | -28.94M | -29.7M | 270.84M | -213.96M | -136.27M | 77.77M | 52.29M | 65.56M |
| Pretax Margin % | -2.93% | -2.83% | 46.33% | -261.53% | -20.85% | 9.13% | 5.45% | 6.95% |
| Income Tax | -30.83M | 443K | 100.18M | 5.35M | -70K | 1.73M | -92.01M | 28.13M |
| Effective Tax Rate % | -23.83% | 60.26% | 63.41% | 102.18% | 97.85% | 98.49% | 275.96% | 57.09% |
| Net Income | 6.9M | -17.89M | 171.73M | -218.61M | -133.34M | 76.6M | 144.3M | 37.43M |
| Net Margin % | 0.7% | -1.71% | 29.38% | -267.22% | -20.4% | 9% | 15.04% | 3.97% |
| Net Income Growth % | - | -359.41% | 1059.71% | -227.3% | 39.01% | 157.45% | 88.39% | -74.06% |
| Net Income (Continuing) | 6.9M | -17.89M | 170.66M | -219.31M | -136.2M | 76.04M | 144.3M | 37.43M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 88.19M | 81.42M | 32.8M | 2.75M | -114K | 0 | 0 | 0 |
| EPS (Diluted) | 0.29 | -0.75 | 7.14 | -9.07 | -2.61 | 1.47 | 2.97 | 0.77 |
| EPS Growth % | - | -358.62% | 1052% | -227.03% | 71.22% | 156.32% | 102.04% | -74.07% |
| EPS (Basic) | 0.29 | -0.75 | 7.15 | -9.07 | -2.61 | 1.48 | 2.99 | 0.78 |
| Diluted Shares Outstanding | 23.99M | 23.99M | 24.04M | 24.17M | 44.9M | 51.05M | 48.59M | 48.33M |
| Basic Shares Outstanding | 23.99M | 23.99M | 24.01M | 24.17M | 44.9M | 51.05M | 48.27M | 48.03M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - |
| Jun 2018 | Jun 2019 | Jun 2020 | Jun 2021 | Jun 2022 | Jun 2023 | Jun 2024 | Jun 2025 | |
|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 1.35B | 1.35B | 1.43B | 544.82M | 341.45M | 295.28M | 219.08M | 237.13M |
| Cash & Short-Term Investments | 1.23B | 1.19B | 1.24B | 317.82M | 58.1M | 76.09M | 33.26M | 43.02M |
| Cash Only | 1.23B | 1.08B | 906.55M | 317.82M | 58.1M | 76.09M | 33.26M | 43.02M |
| Short-Term Investments | 0 | 108.42M | 337.19M | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 82.42M | 82.77M | 57.18M | 170.3M | 204.94M | 144.62M | 102.57M | 96.92M |
| Days Sales Outstanding | 30.42 | 28.8 | 35.7 | 759.78 | 114.47 | 61.99 | 39.03 | 37.52 |
| Inventory | 0 | 0 | 0 | 2.23M | 2.75M | 2.56M | 3.87M | 3.75M |
| Days Inventory Outstanding | - | - | - | 10.75 | 2.54 | 1.87 | 2.58 | 2.56 |
| Other Current Assets | 26.9M | 39.43M | 63.44M | 7.9M | 10.59M | 13.43M | 5.43M | 4.46M |
| Total Non-Current Assets | 1.93B | 1.97B | 2.29B | 1.15B | 1.19B | 1.11B | 1.33B | 1.43B |
| Property, Plant & Equipment | 1.23B | 1.35B | 1.87B | 838.69M | 967.23M | 864.68M | 1.02B | 1.11B |
| Fixed Asset Turnover | 0.81x | 0.78x | 0.31x | 0.10x | 0.68x | 0.98x | 0.94x | 0.85x |
| Goodwill | 165.56M | 165.56M | 74.31M | 69.04M | 69.04M | 69.04M | 69.04M | 69.04M |
| Intangible Assets | 297.95M | 279.81M | 214.23M | 71.28M | 65.44M | 63.8M | 63.8M | 63.8M |
| Long-Term Investments | 209.95M | 84.56M | 52.62M | 45.97M | 36.42M | 35.07M | 6.32M | 7.09M |
| Other Non-Current Assets | 35.96M | 89.96M | 85.1M | 127.49M | 47.11M | 73.29M | 103.96M | 133.09M |
| Total Assets | 3.29B | 3.32B | 3.72B | 1.7B | 1.53B | 1.4B | 1.55B | 1.67B |
| Asset Turnover | 0.30x | 0.32x | 0.16x | 0.05x | 0.43x | 0.61x | 0.62x | 0.56x |
| Asset Growth % | - | 0.85% | 12.17% | -54.36% | -10.05% | -8.22% | 10.82% | 7.54% |
| Total Current Liabilities | 483.86M | 474.05M | 509.97M | 429.25M | 545.09M | 540.64M | 505.82M | 502.4M |
| Accounts Payable | 28.29M | 23.97M | 17.26M | 2.46M | 11.24M | 15.63M | 26.59M | 12.1M |
| Days Payables Outstanding | 16.25 | 13.05 | 16.55 | 11.86 | 10.39 | 11.41 | 17.74 | 8.25 |
| Short-Term Debt | 4.37M | 6.04M | 5.43M | 6.5M | 8.76M | 16.25M | 16.25M | 30.47M |
| Deferred Revenue (Current) | 216.34M | 186.88M | 0 | 198.5M | 202.68M | 225.85M | 215.58M | 228.64M |
| Other Current Liabilities | 0 | 0 | 239.6M | 0 | 0 | 0 | 0 | 0 |
| Current Ratio | 2.80x | 2.84x | 2.80x | 1.27x | 0.63x | 0.55x | 0.43x | 0.47x |
| Quick Ratio | 2.80x | 2.84x | 2.80x | 1.26x | 0.62x | 0.54x | 0.43x | 0.46x |
| Cash Conversion Cycle | - | - | - | 758.67 | 106.62 | 52.45 | 23.87 | 31.83 |
| Total Non-Current Liabilities | 237.61M | 188.25M | 334.8M | 769.39M | 983.2M | 929.99M | 1.07B | 1.18B |
| Long-Term Debt | 101.33M | 48.56M | 28.13M | 611.28M | 654.91M | 630.18M | 599.25M | 568.78M |
| Capital Lease Obligations | 0 | 0 | 174.22M | 77.21M | 254.11M | 219.96M | 427.01M | 566.48M |
| Deferred Tax Liabilities | 23.34M | 22.97M | 0 | 23.27M | 23.25M | 23.52M | 0 | 0 |
| Other Non-Current Liabilities | 49.54M | 59.52M | 132.45M | 57.62M | 50.92M | 56.33M | 43.79M | 45.48M |
| Total Liabilities | 721.47M | 662.29M | 844.77M | 1.2B | 1.53B | 1.47B | 1.58B | 1.68B |
| Total Debt | 105.7M | 54.6M | 261.16M | 735.92M | 956.79M | 902.92M | 1.07B | 1.2B |
| Net Debt | 0 | 0 | -645.39M | 418.1M | 898.69M | 826.83M | 1.04B | 1.16B |
| Debt / Equity | 0.04x | 0.02x | 0.09x | 1.48x | - | - | - | - |
| Debt / EBITDA | 1.31x | 0.86x | 0.83x | - | 14.98x | 5.06x | 6.45x | 6.68x |
| Net Debt / EBITDA | - | - | -2.06x | - | 14.07x | 4.64x | 6.25x | 6.44x |
| Interest Coverage | -2.57x | -2.99x | 530.19x | -7.03x | -0.11x | 2.02x | 1.93x | 2.42x |
| Total Equity | 2.57B | 2.65B | 2.87B | 498.65M | -1.59M | -69.47M | -23.16M | -13.3M |
| Equity Growth % | - | 3.4% | 8.33% | -82.65% | -100.32% | -4272.06% | 66.66% | 42.59% |
| Book Value per Share | 106.96 | 110.60 | 119.55 | 20.63 | -0.04 | -1.36 | -0.48 | -0.28 |
| Total Shareholders' Equity | 2.48B | 2.57B | 2.84B | 495.9M | -1.48M | -69.47M | -23.16M | -13.3M |
| Common Stock | 2.53B | 2.62B | 240K | 529.5M | 33.27M | 519K | 525K | 530K |
| Retained Earnings | -46.92M | -46.92M | 141.94M | 0 | 0 | -28.7M | 115.6M | 153.03M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | -25M | -140.51M | -180.2M |
| Accumulated OCI | -46.92M | -46.92M | -51.86M | -33.6M | -34.74M | -34.02M | -32.26M | -31.5M |
| Minority Interest | 88.19M | 81.42M | 32.8M | 2.75M | -114K | 0 | 0 | 0 |
| Jun 2018 | Jun 2019 | Jun 2020 | Jun 2021 | Jun 2022 | Jun 2023 | Jun 2024 | Jun 2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 144.38M | 91.72M | 31.53M | -148.12M | 95.35M | 135.69M | 111.27M | 115.3M |
| Operating CF Margin % | 14.6% | 8.74% | 5.39% | -181.05% | 14.59% | 15.94% | 11.6% | 12.23% |
| Operating CF Growth % | - | -36.47% | -65.63% | -569.8% | 164.38% | 42.31% | -18% | 3.62% |
| Net Income | 1.89M | -30.14M | 170.66M | -219.31M | -136.2M | 76.04M | 144.3M | 37.43M |
| Depreciation & Amortization | 112.06M | 109.34M | 88.13M | 71.58M | 69.53M | 60.46M | 53.88M | 57.77M |
| Stock-Based Compensation | 27.29M | 35.4M | 26.11M | 40.66M | 39.36M | 31.81M | 31.17M | 27.69M |
| Deferred Taxes | -31.27M | -371K | 17.43M | 566K | 225K | 720K | -92.2M | 14.84M |
| Other Non-Cash Items | 6.38M | 4.82M | -129.81M | -46.85M | 88.84M | -7.49M | 5.64M | 21.44M |
| Working Capital Changes | 28.04M | -27.33M | -140.99M | 5.24M | 33.6M | -25.86M | -31.52M | -43.87M |
| Change in Receivables | -4.07M | -345K | 8.4M | -18.82M | -34.86M | 38.84M | -13.94M | 9.59M |
| Change in Inventory | 6.63M | -26.45M | 0 | 0 | 0 | -45.22M | 0 | 0 |
| Change in Payables | 5.31M | -4.31M | -9.3M | -9.52M | 87.56M | -696K | -55.73M | -14.49M |
| Cash from Investing | -169.62M | -228.06M | 276.39M | -10.34M | 45.44M | 30.3M | -62.37M | -23.69M |
| Capital Expenditures | -187.36M | -184M | -29.64M | -10.31M | -15.8M | -15.19M | -24.18M | -22.22M |
| CapEx % of Revenue | 18.94% | 17.54% | 5.07% | 12.61% | 2.42% | 1.78% | 2.52% | 2.36% |
| Acquisitions | -17.36M | 73.04M | 0 | 0 | 0 | 27.9M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - |
| Other Investing | 35.1M | -188.41M | 306.03M | -24K | 61.24M | -163.55M | -66.66M | -1.53M |
| Cash from Financing | 15.36M | -8.62M | -315.38M | 473.49M | -396.29M | -144.22M | -99.69M | -81.62M |
| Debt Issued (Net) | 0 | 0 | 0 | 627.25M | 32.35M | -19.82M | -33.65M | -16.25M |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 0 | -1000K | -1000K | -1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | -25M | -50.87M | -39.69M |
| Other Financing | 15.36M | -8.62M | -315.38M | -153.76M | -428.64M | -99.39M | -15.17M | -25.68M |
| Net Change in Cash | -9.55M | -140.29M | -7.46M | 315.03M | -255.5M | 21.78M | -50.8M | 9.98M |
| Free Cash Flow | -42.98M | -92.28M | 1.88M | -158.43M | 79.55M | 120.51M | 87.08M | 93.08M |
| FCF Margin % | -4.35% | -8.8% | 0.32% | -193.66% | 12.17% | 14.15% | 9.08% | 9.87% |
| FCF Growth % | - | -114.71% | 102.04% | -8509.39% | 150.21% | 51.48% | -27.73% | 6.88% |
| FCF per Share | -1.79 | -3.85 | 0.08 | -6.55 | 1.77 | 2.36 | 1.79 | 1.93 |
| FCF Conversion (FCF/Net Income) | 20.93x | -5.13x | 0.18x | 0.68x | -0.72x | 1.77x | 0.77x | 3.08x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 0.27% | -0.69% | 6.21% | -12.96% | -53.65% | - | - | - |
| Return on Invested Capital (ROIC) | -1.62% | -2.23% | 8.77% | -11.31% | -0.47% | 9.52% | 9.48% | 8.49% |
| Gross Margin | 35.77% | 36.06% | 34.91% | 7.29% | 39.59% | 41.29% | 42.97% | 43.18% |
| Net Margin | 0.7% | -1.71% | 29.38% | -267.22% | -20.4% | 9% | 15.04% | 3.97% |
| Debt / Equity | 0.04x | 0.02x | 0.09x | 1.48x | - | - | - | - |
| Interest Coverage | -2.57x | -2.99x | 530.19x | -7.03x | -0.11x | 2.02x | 1.93x | 2.42x |
| FCF Conversion | 20.93x | -5.13x | 0.18x | 0.68x | -0.72x | 1.77x | 0.77x | 3.08x |
| Revenue Growth | - | 6.06% | -44.27% | -86.01% | 698.77% | 30.3% | 12.66% | -1.72% |
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