| 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.
| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| Sales/Revenue | 3.62M | 20.44M | 45.8M |
| Revenue Growth % | - | 465.42% | 124.08% |
| Cost of Goods Sold | 3.26M | 11.36M | 33.83M |
| COGS % of Revenue | 90.25% | 55.58% | 73.86% |
| Gross Profit | 352.55K | 9.08M | 11.97M |
| Gross Margin % | 9.75% | 44.42% | 26.14% |
| Gross Profit Growth % | - | 2475.58% | 31.87% |
| Operating Expenses | 696.64K | 960.37K | 11.2M |
| OpEx % of Revenue | 19.27% | 4.7% | 24.45% |
| Selling, General & Admin | 490.64K | 666.29K | 7.32M |
| SG&A % of Revenue | 13.57% | 3.26% | 15.98% |
| Research & Development | 0 | 0 | 760K |
| R&D % of Revenue | - | - | 1.66% |
| Other Operating Expenses | 206.01K | 294.08K | 3.12M |
| Operating Income | -344.09K | 8.12M | 773.47K |
| Operating Margin % | -9.52% | 39.72% | 1.69% |
| Operating Income Growth % | - | 2459.78% | -90.47% |
| EBITDA | -138.09K | 8.41M | 3.78M |
| EBITDA Margin % | -3.82% | 41.16% | 8.26% |
| EBITDA Growth % | - | 6193.19% | -55.03% |
| D&A (Non-Cash Add-back) | 206.01K | 294.08K | 3.01M |
| EBIT | -303.13K | 8.32M | 8.18M |
| Net Interest Income | -179.21K | -223.27K | -611.85K |
| Interest Income | 441 | 23K | 44.84K |
| Interest Expense | 179.65K | 246.26K | 656.69K |
| Other Income/Expense | -138.69K | -42.6K | 6.75M |
| Pretax Income | -482.78K | 8.08M | 7.53M |
| Pretax Margin % | -13.35% | 39.52% | 16.43% |
| Income Tax | 0 | 988.35K | 1.1M |
| Effective Tax Rate % | 100% | 87.76% | 85.38% |
| Net Income | -482.78K | 7.09M | 6.43M |
| Net Margin % | -13.35% | 34.68% | 14.03% |
| Net Income Growth % | - | 1568.34% | -9.36% |
| Net Income (Continuing) | -482.78K | 7.09M | 6.43M |
| Discontinued Operations | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 |
| EPS (Diluted) | -0.02 | 0.23 | 0.21 |
| EPS Growth % | - | 1574.36% | -8.7% |
| EPS (Basic) | -0.02 | 0.23 | 0.21 |
| Diluted Shares Outstanding | 31M | 31M | 31M |
| Basic Shares Outstanding | 31M | 31M | 31M |
| Dividend Payout Ratio | - | - | - |
| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| Total Current Assets | 5.22M | 12.22M | 58.23M |
| Cash & Short-Term Investments | 328.21K | 3.82M | 23.42M |
| Cash Only | 328.21K | 3.82M | 17.14M |
| Short-Term Investments | 0 | 0 | 6.29M |
| Accounts Receivable | 4.75M | 8.11M | 20.12M |
| Days Sales Outstanding | 479.36 | 144.9 | 160.32 |
| Inventory | 0 | 0 | 305.31K |
| Days Inventory Outstanding | - | - | 3.29 |
| Other Current Assets | 0 | 0 | 3.11M |
| Total Non-Current Assets | 471.36K | 925.26K | 503.53K |
| Property, Plant & Equipment | 471.36K | 925.26K | 503.53K |
| Fixed Asset Turnover | 7.67x | 22.09x | 90.97x |
| Goodwill | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 0 | 0 |
| Total Assets | 5.69M | 13.15M | 58.74M |
| Asset Turnover | 0.64x | 1.55x | 0.78x |
| Asset Growth % | - | 131.2% | 346.74% |
| Total Current Liabilities | 784.48K | 6.95M | 43.83M |
| Accounts Payable | 40.62K | 1.39M | 262.35K |
| Days Payables Outstanding | 4.54 | 44.69 | 2.83 |
| Short-Term Debt | 503.18K | 642.01K | 7.98M |
| Deferred Revenue (Current) | 0 | 3.57M | 0 |
| Other Current Liabilities | 0 | 988.35K | 2.09M |
| Current Ratio | 6.65x | 1.76x | 1.33x |
| Quick Ratio | 6.65x | 1.76x | 1.32x |
| Cash Conversion Cycle | - | - | 160.78 |
| Total Non-Current Liabilities | 3.99M | 3.7M | 5.98M |
| Long-Term Debt | 3.74M | 3.09M | 5.86M |
| Capital Lease Obligations | 254.36K | 601.85K | 122.56K |
| Deferred Tax Liabilities | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 |
| Total Liabilities | 4.77M | 10.65M | 49.81M |
| Total Debt | 4.64M | 4.52M | 14.5M |
| Net Debt | 4.31M | 698.64K | -2.64M |
| Debt / Equity | 5.08x | 1.81x | 1.62x |
| Debt / EBITDA | - | 0.54x | 3.83x |
| Net Debt / EBITDA | - | 0.08x | -0.70x |
| Interest Coverage | -1.92x | 32.97x | 1.18x |
| Total Equity | 912.19K | 2.5M | 8.93M |
| Equity Growth % | - | 174.18% | 256.91% |
| Book Value per Share | 0.03 | 0.08 | 0.29 |
| Total Shareholders' Equity | 912.19K | 2.5M | 8.93M |
| Common Stock | 2.31K | 2.31K | 2.31K |
| Retained Earnings | -1.1M | 491.06K | 6.92M |
| Treasury Stock | 0 | 0 | 0 |
| Accumulated OCI | 2.01M | 2.01M | 2.01M |
| Minority Interest | 0 | 0 | 0 |
| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| Cash from Operations | -239.81K | 8.28M | -15.99M |
| Operating CF Margin % | -6.63% | 40.52% | -34.92% |
| Operating CF Growth % | - | 3553.5% | -293.1% |
| Net Income | -482.78K | 8.08M | 7.53M |
| Depreciation & Amortization | 206.01K | 294.08K | 3.01M |
| Stock-Based Compensation | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 |
| Other Non-Cash Items | 186.69K | 220.73K | -6.23M |
| Working Capital Changes | -149.73K | -310.09K | -20.3M |
| Change in Receivables | 0 | -5.16M | -2.17M |
| Change in Inventory | 0 | 0 | -305.31K |
| Change in Payables | 0 | 0 | 0 |
| Cash from Investing | 441 | -110.86K | -14.77M |
| Capital Expenditures | 0 | -141.8K | -9.27M |
| CapEx % of Revenue | - | 0.69% | 20.24% |
| Acquisitions | 0 | 0 | 0 |
| Investments | - | - | - |
| Other Investing | 441 | 30.94K | 1.19M |
| Cash from Financing | 232.34K | -4.68M | 44.08M |
| Debt Issued (Net) | 3.98M | -733.34K | 9.84M |
| Equity Issued (Net) | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 |
| Other Financing | -3.75M | -3.95M | 34.24M |
| Net Change in Cash | -7.03K | 3.49M | 13.32M |
| Free Cash Flow | -239.81K | 8.14M | -25.26M |
| FCF Margin % | -6.63% | 39.82% | -55.15% |
| FCF Growth % | - | 3494.37% | -410.34% |
| FCF per Share | -0.01 | 0.26 | -0.81 |
| FCF Conversion (FCF/Net Income) | 0.50x | 1.17x | -2.49x |
| Interest Paid | 179.65K | 247.43K | 656.69K |
| Taxes Paid | 0 | 0 | 0 |
| Metric | 2023 | 2024 | 2025 |
|---|---|---|---|
| Return on Equity (ROE) | -52.93% | 415.37% | 112.46% |
| Return on Invested Capital (ROIC) | - | 144.63% | 12.23% |
| Gross Margin | 9.75% | 44.42% | 26.14% |
| Net Margin | -13.35% | 34.68% | 14.03% |
| Debt / Equity | 5.08x | 1.81x | 1.62x |
| Interest Coverage | -1.92x | 32.97x | 1.18x |
| FCF Conversion | 0.50x | 1.17x | -2.49x |
| Revenue Growth | - | 465.42% | 124.08% |
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