Skip to content
Screener

TKO Group Holdings TKO Stock-Based Comp

Stock-Based Comp at other companies

Madison Square Garden Sports logo
Madison Square Garden SportsMSGS
$6.61M+69.6%
Fox Corporation logo
Fox CorporationFOXA
$42M+10.5%
PSK
Paramount Skydance CorporationPSKY
$80M+81.8%
Versant Media Group, Inc. logo
Versant Media Group, Inc.VSNT
$17M+467%
Walt Disney logo
Walt DisneyDIS
$423M+18.5%
AMC Networks Inc. logo
AMC Networks Inc.AMCX
$6.1M+5.9%

Other financials

Income statement

See full
Revenue$1.6B+25.9%
Operating income$338.5M+42.6%
Net income$89.4M+53.0%
EPS (diluted)$1.12+62.3%

Balance sheet

See full
Cash & equivalents$788.9M+67.5%
Total debt$5.0B+61.8%
Total equity$3.4B-18.9%
Total assets$16.0B+6.7%

Cash flow

See full
Operating cash flow$694.5M+327%
CapEx$24.4M+4,043%
Free cash flow$20.4M-70.4%

Valuation

See full
Market cap$13.38B+5.2%
Enterprise value$17.56B+15.2%
P/E59.1×-1.2×
P/S2.6×+0.1×

Profitability

See full
Operating margin18.5%+9.5pp
Net margin4.5%+1.0pp
FCF margin42.6%

Returns & leverage

See full
Return on equity6%+1.8pp
Debt / equity1.5×+0.7×
Current ratio1.3×+0.1×

Where this comes from

Reported directly by TKO Group Holdings in its filing.

Tagged under the XBRL concept us-gaap:ShareBasedCompensation.

The source filing: TKO Group Holdings’s 10-Q, filed May 6, 2026.

Filed
May 6, 2026, 4:14 PM EDT
Fiscal quarter
Q1 FY2026
Calendar quarter
Q1 2026
Accession
0001193125-26-208992
Line itemThree Months Ended / March 31, 2026Three Months Ended / March 31, 2025
Amortization and impairments of content costs6,7066,205
Amortization and write-off of original issue discount and deferred financing cost867625
Loss on sale of assets3,399
Equity-based compensation39,58630,271
Income taxes19,7189,438
Other, net(2,160)377
Changes in operating assets and liabilities, net of acquisition:
Accounts receivable(205,310)(57,641)

Item 1. Financial Statements

FAQ

What is TKO Group Holdings's stock-based comp?
TKO Group Holdings (TKO) reported stock-based comp of $39.59M in Q1 2026.
How has TKO Group Holdings's stock-based comp changed year-over-year?
TKO Group Holdings's stock-based comp increased by 30.8% year-over-year, from $30.27M to $39.59M.
What is the long-term trend for TKO Group Holdings's stock-based comp?
Over 3 years (2021 to 2025), TKO Group Holdings's stock-based comp has grown at a 22.6% compound annual growth rate (CAGR), from $63.86M to $117.59M.
What does stock-based comp mean?
Total non-cash stock-based compensation expense for equity awards (RSUs, options, ESPP), added back to net income in cash flow reconciliation.

Ask your AI about TKO Group Holdings's stock-based comp.

Connect your AI assistant and compare it to peers, right in your chat.

Connect your AI
Harbor at dusk
Claude