The company's profitability is currently severely pressured, with gross margins plummeting to -75.3% in 2026Q1 due to high integration costs and seasonal demand fluctuations.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Sales/Revenue | 3.12B | 3.1B | 2.71B | 1.8B | 1.82B | 1.34B | 181.56M | 1.47B | 1.35B | 1.32B | 1.29B | 1.24B | 1.16B | 1.13B | 1.07B | 1.03B | 977.59M | 916.08M | 996.23M | 986.97M | 831.39M | 568.71M | 541.97M | 509.98M | 502.85M | 477.26M | 472.92M | 438M | 419.5M | 264.1M | 250.5M |
| Revenue Growth % | 11.19% | 14.45% | 50.61% | -1.03% | 35.81% | 637.09% | -87.69% | 9.37% | 2.01% | 2.58% | 4.28% | 6.57% | 2.21% | 6.19% | 3.89% | 5.2% | 6.72% | -8.05% | 0.94% | 18.71% | 46.19% | 4.93% | 6.27% | 1.42% | 5.36% | 0.92% | 7.97% | 4.41% | 58.84% | 5.43% | 14.8% |
| Cost of Goods Sold | 2.45B | 2.48B | 232.56M | 1.02B | 164.25M | 112.47M | 27.99M | 126.26M | 114.73M | 110.81M | 106.61M | 104.83M | 95.21M | 91.77M | 95.05M | 522.91M | 498.02M | 487.67M | 90.63M | 511.68M | 420.47M | 301.25M | 298.78M | 269.61M | 269.52M | 264.26M | 255.44M | 235.3M | 226.9M | 134.8M | 121.4M |
| COGS % of Revenue | - | 79.87% | 8.58% | 56.71% | 9.04% | 8.4% | 15.42% | 8.56% | 8.51% | 8.38% | 8.27% | 8.48% | 8.21% | 8.09% | 8.9% | 50.84% | 50.94% | 53.23% | 9.1% | 51.84% | 50.57% | 52.97% | 55.13% | 52.87% | 53.6% | 55.37% | 54.01% | 53.72% | 54.09% | 51.04% | 48.46% |
| Gross Profit | 675.4M | 623.95M | 2.48B | 778.68M | 1.65B | 1.23B | 153.56M | 1.35B | 1.23B | 1.21B | 1.18B | 1.13B | 1.06B | 1.04B | 973.41M | 505.56M | 479.57M | 428.41M | 905.61M | 475.29M | 410.92M | 267.46M | 243.19M | 240.37M | 233.33M | 213M | 217.48M | 202.7M | 192.6M | 129.3M | 129.1M |
| Gross Margin % | 21.62% | 20.13% | 91.42% | 43.29% | 90.96% | 91.6% | 84.58% | 91.44% | 91.49% | 91.62% | 91.73% | 91.52% | 91.79% | 91.91% | 91.1% | 49.16% | 49.06% | 46.77% | 90.9% | 48.16% | 49.43% | 47.03% | 44.87% | 47.13% | 46.4% | 44.63% | 45.99% | 46.28% | 45.91% | 48.96% | 51.54% |
| Gross Profit Growth % | - | -74.8% | 218.02% | -52.9% | 34.87% | 698.2% | -88.61% | 9.31% | 1.87% | 2.46% | 4.52% | 6.25% | 2.07% | 7.13% | 92.54% | 5.42% | 11.94% | -52.69% | 90.54% | 15.67% | 53.64% | 9.98% | 1.17% | 3.01% | 9.55% | -2.06% | 7.29% | 5.24% | 48.96% | 0.15% | 12.75% |
| Operating Expenses | 366.35M | 345.92M | 2.17B | 472.52M | 1.13B | 1.08B | 725.57M | 1.04B | 933.21M | 905.09M | 852.59M | 814.75M | 777.23M | 747.24M | 717.05M | 264.23M | 260.8M | 238.12M | 676.27M | 320.72M | 191.43M | 130.14M | 125.36M | 115.22M | 112.14M | 114.44M | 94.14M | 86M | 80M | 53M | 48.1M |
| OpEx % of Revenue | - | 11.16% | 79.95% | 26.27% | 62.35% | 80.51% | 399.64% | 70.46% | 69.2% | 68.47% | 66.16% | 65.93% | 67.03% | 65.86% | 67.11% | 25.69% | 26.68% | 25.99% | 67.88% | 32.5% | 23.03% | 22.88% | 23.13% | 22.59% | 22.3% | 23.98% | 19.91% | 19.63% | 19.07% | 20.07% | 19.2% |
| Selling, General & Admin | 366.35M | 345.92M | 411.16M | 274.17M | 176.33M | 219.76M | 108.12M | 222.25M | 193.33M | 193.77M | 181.83M | 171.49M | 156.86M | 152.41M | 138.31M | 140.43M | 134M | 128.47M | 131.88M | 135.2M | 100.72M | 74.37M | 70.17M | 64.66M | 63.23M | 71.95M | 54.57M | 50.9M | 47.9M | 31.5M | 29M |
| SG&A % of Revenue | - | 11.16% | 15.18% | 15.24% | 9.7% | 16.42% | 59.55% | 15.07% | 14.34% | 14.66% | 14.11% | 13.88% | 13.53% | 13.43% | 12.95% | 13.65% | 13.71% | 14.02% | 13.24% | 13.7% | 12.12% | 13.08% | 12.95% | 12.68% | 12.57% | 15.08% | 11.54% | 11.62% | 11.42% | 11.93% | 11.58% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 1.75B | 198.35M | 956.87M | 857.66M | 617.45M | 816.97M | 1.33M | 970K | 670.76M | 643.26M | 126K | 154K | 68K | 123.81M | 126.8M | 109.65M | 409K | 185.52M | 90.7M | 55.77M | 55.19M | 50.56M | 48.91M | 42.49M | 39.57M | 35.1M | 32.1M | 21.5M | 19.1M |
| Operating Income | 309.04M | 278.03M | 310.51M | 306.16M | 519.94M | 148.34M | -572.01M | 309.44M | 290.52M | 295.21M | 316.94M | 295.33M | 278.33M | 301.76M | 232.64M | 238.77M | 153.73M | 185.54M | 133.92M | 154.57M | 219.5M | 137.32M | 117.83M | 125.15M | 121.19M | 98.56M | 123.34M | 116.7M | 112.6M | 76.3M | 81M |
| Operating Margin % | 9.89% | 8.97% | 11.46% | 17.02% | 28.61% | 11.08% | -315.06% | 20.98% | 21.54% | 22.33% | 24.59% | 23.9% | 24% | 26.6% | 21.77% | 23.22% | 15.73% | 20.25% | 13.44% | 15.66% | 26.4% | 24.15% | 21.74% | 24.54% | 24.1% | 20.65% | 26.08% | 26.64% | 26.84% | 28.89% | 32.34% |
| Operating Income Growth % | - | -10.46% | 1.42% | -41.12% | 250.52% | 125.93% | -284.85% | 6.51% | -1.59% | -6.86% | 7.32% | 6.11% | -7.76% | 29.71% | -2.57% | 55.32% | -17.15% | 38.54% | -13.36% | -29.58% | 59.84% | 16.54% | -5.85% | 3.27% | 22.97% | -20.1% | 5.69% | 3.64% | 47.58% | -5.8% | 10.96% |
| EBITDA | 800.45M | 764.41M | 628.62M | 464.16M | 673.22M | 297.14M | -414.46M | 479.89M | 446.05M | 448.43M | 448.81M | 420.96M | 402.62M | 424.25M | 359.98M | 362.57M | 280.52M | 318.29M | 259.76M | 285.19M | 310.2M | 193.09M | 168.52M | 169.84M | 162.87M | 141.04M | 162.91M | 151.8M | 144.7M | 97.8M | 100.1M |
| EBITDA Margin % | 25.62% | 24.66% | 23.21% | 25.81% | 37.04% | 22.2% | -228.28% | 32.54% | 33.08% | 33.92% | 34.83% | 34.06% | 34.72% | 37.39% | 33.69% | 35.25% | 28.7% | 34.74% | 26.07% | 28.9% | 37.31% | 33.95% | 31.09% | 33.3% | 32.39% | 29.55% | 34.45% | 34.66% | 34.49% | 37.03% | 39.96% |
| EBITDA Growth % | 45.42% | 21.6% | 35.43% | -31.05% | 126.57% | 171.69% | -186.36% | 7.59% | -0.53% | -0.09% | 6.62% | 4.56% | -5.1% | 17.85% | -0.71% | 29.25% | -11.86% | 22.53% | -8.92% | -8.06% | 60.65% | 14.58% | -0.78% | 4.28% | 15.48% | -13.43% | 7.32% | 4.91% | 47.95% | -2.3% | 11.59% |
| D&A (Non-Cash Add-back) | 491.4M | 486.38M | 318.11M | 158M | 153.27M | 148.8M | 157.55M | 170.46M | 155.53M | 153.22M | 131.88M | 125.63M | 124.29M | 122.49M | 127.34M | 123.81M | 126.8M | 132.75M | 125.84M | 130.62M | 90.7M | 55.77M | 50.69M | 44.69M | 41.68M | 42.49M | 39.57M | 35.1M | 32.1M | 21.5M | 19.1M |
| EBIT | 309.04M | 278.03M | 268.95M | 314.37M | 519.98M | 155.55M | -577.49M | 315.52M | 247.08M | 302.19M | 332.97M | 221.26M | 287.17M | 231.52M | 231.17M | 238.16M | 121.96M | 175.11M | 134.33M | 155.31M | 214.86M | 137.32M | 117.83M | 125.15M | 121.19M | 98.56M | 115.52M | 116.7M | 112.6M | 76.3M | 81M |
| Net Interest Income | -367.85M | -359.96M | -234.77M | -141.77M | -148.32M | -184.03M | -150.67M | -100.36M | -85.69M | -85.6M | -83.86M | -86.85M | -96.16M | -102.92M | -110.62M | -157.19M | -150.28M | -124.71M | -129.56M | -145.57M | -88.29M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 126K | 154K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 367.85M | 359.96M | 234.77M | 141.77M | 148.32M | 184.03M | 150.67M | 100.36M | 85.69M | 85.6M | 83.86M | 86.85M | 96.29M | 103.07M | 110.62M | 157.19M | 150.28M | 124.71M | 129.56M | 145.57M | 88.29M | 0 | 0 | 0 | 0 | 4.5K | 0 | 0 | 0 | 0 | 0 |
| Other Income/Expense | -2.03B | -1.99B | -276.33M | -133.56M | -148.28M | -176.82M | -156.15M | -94.28M | -129.12M | -78.62M | -67.83M | -160.92M | -164.23M | -173.31M | -123.77M | -154.77M | -249.16M | -116.78M | -129.15M | -144.83M | -92.93M | -25.75M | -20.8M | -21.34M | -32.62M | -24.14M | -21.36M | -15.3M | -14.7M | 0 | 0 |
| Pretax Income | -1.72B | -1.71B | 34.18M | 172.6M | 371.66M | -28.48M | -728.16M | 215.15M | 161.4M | 216.59M | 249.11M | 134.41M | 114.1M | 128.45M | 132.58M | 84M | -28.32M | 50.41M | 4.77M | 9.74M | 126.56M | 111.58M | 97.03M | 103.81M | 88.58M | 74.41M | 94.16M | 101.4M | 97.9M | 0 | 0 |
| Pretax Margin % | -55.19% | -55.27% | 1.26% | 9.6% | 20.45% | -2.13% | -401.07% | 14.59% | 11.97% | 16.38% | 19.33% | 10.88% | 9.84% | 11.32% | 12.41% | 8.17% | -2.9% | 5.5% | 0.48% | 0.99% | 15.22% | 19.62% | 17.9% | 20.36% | 17.61% | 15.59% | 19.91% | 23.15% | 23.34% | - | - |
| Income Tax | -125.58M | -163.98M | 240.84M | 48.04M | 63.99M | 20.04M | -137.91M | 42.79M | 34.74M | 1.11M | 71.42M | 22.19M | 9.88M | 20.24M | 31.36M | 11.84M | 3.25M | 14.98M | -935K | 14.23M | 39.09M | -49.28M | 18.71M | 17.92M | 17.16M | 16.52M | 16.35M | 15.6M | 14.5M | 7.8M | 6.8M |
| Effective Tax Rate % | 7.28% | 9.57% | 704.67% | 27.83% | 17.22% | -70.34% | 18.94% | 19.89% | 21.53% | 0.51% | 28.67% | 16.51% | 8.66% | 15.76% | 23.66% | 14.09% | -11.46% | 29.71% | -19.6% | 146.12% | 30.88% | -44.16% | 19.29% | 17.26% | 19.37% | 22.2% | 17.37% | 15.38% | 14.81% | - | - |
| Net Income | -1.65B | -1.6B | -231.16M | 124.56M | 307.67M | -48.52M | -590.24M | 172.37M | 126.65M | 215.48M | 177.69M | 112.22M | 104.22M | 108.2M | 101.22M | 144.32M | -31.57M | 35.43M | 5.71M | -4.49M | 87.48M | 160.85M | 78.31M | 85.89M | 71.42M | 57.89M | 77.81M | 85.8M | 83.4M | 68.5M | 74.2M |
| Net Margin % | -52.75% | -51.58% | -8.53% | 6.93% | 16.93% | -3.63% | -325.1% | 11.69% | 9.39% | 16.3% | 13.79% | 9.08% | 8.99% | 9.54% | 9.47% | 14.03% | -3.23% | 3.87% | 0.57% | -0.46% | 10.52% | 28.28% | 14.45% | 16.84% | 14.2% | 12.13% | 16.45% | 19.59% | 19.88% | 25.94% | 29.62% |
| Net Income Growth % | -462.61% | -591.76% | -285.59% | -59.52% | 734.13% | 91.78% | -442.44% | 36.09% | -41.22% | 21.27% | 58.34% | 7.68% | -3.69% | 6.9% | -29.87% | 557.17% | -189.1% | 520.91% | 227.05% | -105.13% | -45.62% | 105.39% | -8.82% | 20.26% | 23.36% | -25.59% | -9.32% | 2.88% | 21.75% | -7.68% | 12.25% |
| Net Income (Continuing) | -1.6B | -1.55B | -206.66M | 124.56M | 307.67M | -48.52M | -590.24M | 172.37M | 126.65M | 215.48M | 177.69M | 112.22M | 104.22M | 108.2M | 101.22M | 72.16M | -31.57M | 35.43M | 5.71M | -4.49M | 87.48M | 160.85M | 78.31M | 85.89M | 71.42M | 57.89M | 77.81M | 85.8M | 83.4M | 68.5M | 74.2M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 235.05M | 235.05M | 241.82M | -6K | 5.29M | 5.28M | 5.28M | 5.29M | 5.29M | 5.29M | 5.29M | 5.29M | 1K | 2K | 1K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.8M | 0 |
| EPS (Diluted) | -16.24 | -15.90 | -2.30 | 2.42 | 5.45 | -0.86 | -10.45 | 3.03 | 2.23 | 3.79 | 3.14 | 1.99 | 1.86 | 1.94 | 1.81 | 1.17 | -0.57 | 0.63 | 0.10 | -0.08 | 1.59 | 2.93 | 1.47 | 1.67 | 1.39 | 1.13 | 1.50 | 1.63 | 1.58 | 1.47 | 1.59 |
| EPS Growth % | -516.98% | -591.3% | -195.04% | -55.6% | 733.72% | 91.77% | -444.88% | 35.87% | -41.16% | 20.7% | 57.79% | 6.99% | -4.12% | 7.18% | 54.7% | 305.26% | -190.48% | 530% | 220.63% | -105.21% | -45.73% | 99.32% | -11.98% | 20.14% | 23.01% | -24.67% | -7.98% | 3.16% | 7.48% | -7.55% | 9.66% |
| EPS (Basic) | - | -15.90 | -2.30 | 2.45 | 5.51 | -0.86 | -10.45 | 3.06 | 2.25 | 3.84 | 3.18 | 2.01 | 1.88 | 1.95 | 1.82 | 1.18 | -0.57 | 0.64 | 0.10 | -0.08 | 1.62 | 3.00 | 1.51 | 1.70 | 1.41 | 1.14 | 1.51 | 1.64 | 1.62 | 1.48 | 1.59 |
| Diluted Shares Outstanding | 101.48M | 101.48M | 100.35M | 51.51M | 56.41M | 56.61M | 56.48M | 56.92M | 56.86M | 56.8M | 56.56M | 56.36M | 55.99M | 55.83M | 55.9M | 55.89M | 55.32M | 55.91M | 55.45M | 54.2M | 54.87M | 54.95M | 53.31M | 51.33M | 51.26M | 51.11M | 51.68M | 52.39M | 52.41M | 46.6M | 46.6M |
| Basic Shares Outstanding | 101.48M | 101.48M | 100.35M | 50.94M | 55.83M | 56.61M | 56.48M | 56.35M | 56.21M | 56.06M | 55.93M | 55.74M | 55.55M | 55.48M | 55.52M | 55.34M | 55.32M | 55.19M | 54.81M | 54.2M | 53.96M | 53.66M | 51.97M | 50.62M | 50.52M | 50.74M | 51.37M | 51.93M | 51.16M | 46.28M | 46.12M |
| Dividend Payout Ratio | - | - | - | 49.06% | 10.87% | - | - | 121.84% | 160.44% | 90.38% | 105.34% | 153.81% | 152.98% | 132.58% | 87.75% | 38.35% | - | 191.55% | 1841.54% | - | 115.26% | 61% | 117.67% | 102.62% | 116.85% | 138.47% | 99.63% | 84.5% | 78.42% | 85.11% | 73.45% |
High Merger Integration Costs
As reported in recent financial filings, FUN's revenue trajectory exhibits significant quarterly variance, with a 11.7% year-over-year growth rate in 2026Q1 following a period of erratic performance, suggesting that the newly combined entity is still struggling to stabilize its seasonal demand and pricing power across its footprint.
The revenue profile remains heavily skewed toward peak summer months, making year-over-year comparisons difficult to interpret without adjusting for the timing of pass sales and park openings. Investors should monitor whether the current growth volatility reflects genuine demand shifts or merely the accounting noise associated with merging two distinct revenue recognition models.
Based on the latest income statement data, the company's gross margin plummeted to -75.3% in 2026Q1, a stark departure from historical norms that highlights the severe impact of post-merger integration costs and the high fixed-cost nature of maintaining regional theme park assets during the off-season.
The dramatic swing from positive gross margins in 2024 to deep negative territory suggests that the cost of operating the combined park network is currently outpacing the revenue generated during lower-traffic periods. This margin profile warrants further investigation into whether these costs are temporary integration expenses or a permanent shift in the cost structure of the combined entity.
According to the provided income statement, the company's operating income has failed to scale with revenue, as evidenced by the -105.6% operating margin in 2026Q1, indicating that the anticipated efficiencies from the merger have yet to materialize in the form of improved operating leverage.
The inability to maintain positive operating margins during the off-season underscores the burden of high fixed costs, including labor and maintenance, which do not scale down proportionally with lower attendance. Analysts should look for signs of SG&A rationalization in future quarters to determine if management can successfully extract the promised cost synergies.
As indicated by the reported figures, the company's net income remains deeply negative, with a -119.0% net margin in 2026Q1, suggesting that heavy interest expenses and merger-related charges are currently overwhelming the underlying operational performance of the regional park assets.
The persistent gap between operating results and net income highlights the significant debt burden carried by the entity, which may limit capital allocation flexibility in the near term. Investors should be cautious of relying on EPS as a performance metric until the company completes its integration and stabilizes its interest expense profile.
Based on the reported financial data, the primary risk to the investment thesis is the potential for structural margin erosion, as the company's inability to achieve positive gross margins in recent quarters suggests that the cost of maintaining the park network may be fundamentally misaligned with revenue.
Short-sellers may focus on the high debt-to-equity ratio and the negative net margins as evidence that the merger has created a more fragile, rather than more efficient, entity. If the company cannot demonstrate a clear path to positive operating cash flow by the next peak season, the market may continue to discount the value of its regional assets.
Quick answers to the most common questions about buying FUN stock.
For fiscal year 2025, Six Flags Entertainment Corporation (FUN) reported total revenue of $3.10B. This represents a 1137.6% increase compared to $250.5M in 1996.
Six Flags Entertainment Corporation (FUN) reported a net loss of $1.60B for the fiscal year ending 2025.
Six Flags Entertainment Corporation (FUN) reported an operating income of $278.0M, resulting in an operating profit margin of 9.0%. This margin reflects the operational efficiency of the business before interest and taxes.
Six Flags Entertainment Corporation (FUN) generated $623.9M in gross profit for the year, representing a gross profit margin of 20.1%. This demonstrates the company's core pricing power and production efficiency.