{"schemaVersion":"edgar.public-analysis.v1","calculationVersion":"analysis-v1.4:context-v3","mappingVersion":"analysis-mappings-v2","status":"ready","ticker":"TKO","cik":"0001973266","name":"TKO Group Holdings, Inc.","lens":"corporate","businessModel":"corporate","basis":"annual","asOf":"","selectedEnd":"latest","period":{"kind":"annual","start":"2025-01-01","end":"2025-12-31","fiscalYear":2025,"fiscalPeriod":"FY"},"comparisonPeriod":{"kind":"annual","start":"2024-01-01","end":"2024-12-31","fiscalYear":2024,"fiscalPeriod":"FY"},"checkedAt":"2026-09-27T05:16:54.183Z","retrievedAt":"2026-09-13T08:17:53.026Z","calculatedAt":"2026-09-19T04:35:42.654Z","freshUntil":"2026-09-28T06:16:54.183Z","stale":false,"metrics":[{"key":"revenue","label":"Revenue","format":"currency","unit":"USD","value":4735151000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[0],"calculations":[],"previous":{"value":4884241000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[1],"calculations":[]},"change":{"delta":-149090000,"percent":-3.0524701790923094,"reason":null}},{"key":"netIncome","label":"Net Income","format":"currency","unit":"USD","value":195403000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2],"calculations":[],"previous":{"value":9408000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3],"calculations":[]},"change":{"delta":185995000,"percent":1976.987670068027,"reason":null}},{"key":"operatingMargin","label":"Operating margin","format":"percent","unit":"%","value":17.634390117654114,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[4,0],"calculations":[],"previous":{"value":0.633588719311762,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[5,1],"calculations":[]},"change":{"delta":17.00080139834235,"percent":null,"reason":null}},{"key":"operatingCashFlow","label":"Operating Cash Flow","format":"currency","unit":"USD","value":1285725000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6],"calculations":[],"previous":{"value":586084000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7],"calculations":[]},"change":{"delta":699641000,"percent":119.37555026241972,"reason":null}},{"key":"freeCashFlow","label":"Free cash flow","format":"currency","unit":"USD","value":null,"classification":"unavailable","formula":null,"observationPeriod":{"kind":"annual","start":"2025-01-01","end":"2025-12-31","fiscalYear":2025,"fiscalPeriod":"FY"},"reason":"One or more required reported inputs are missing.","sourceIds":[],"calculations":[],"previous":{"value":null,"classification":"unavailable","formula":null,"observationPeriod":{"kind":"annual","start":"2024-01-01","end":"2024-12-31","fiscalYear":2024,"fiscalPeriod":"FY"},"reason":"One or more required reported inputs are missing.","sourceIds":[],"calculations":[]},"change":{"delta":null,"percent":null,"reason":"Both periods require compatible reported inputs."}},{"key":"roe","label":"Return on average equity","format":"percent","unit":"%","value":4.992154211765259,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2,8,9],"calculations":[],"previous":{"value":0.22946333068414732,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3,9,10],"calculations":[]},"change":{"delta":4.762690881081111,"percent":null,"reason":null}}],"sourceCatalog":[{"taxonomy":"us-gaap","tag":"Revenues","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4735151000,"accession":"0001193125-26-071651","filed":"2026-02-25","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/tko-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"Revenues","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4884241000,"accession":"0001193125-26-071651","filed":"2026-02-25","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/tko-20251231.htm","revised":true},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":195403000,"accession":"0001193125-26-071651","filed":"2026-02-25","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/tko-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":9408000,"accession":"0001193125-26-071651","filed":"2026-02-25","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/tko-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":835015000,"accession":"0001193125-26-071651","filed":"2026-02-25","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/tko-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":30946000,"accession":"0001193125-26-071651","filed":"2026-02-25","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/tko-20251231.htm","revised":true},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1285725000,"accession":"0001193125-26-071651","filed":"2026-02-25","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/tko-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":586084000,"accession":"0001193125-26-071651","filed":"2026-02-25","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/tko-20251231.htm","revised":true},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","value":3737381000,"accession":"0001193125-26-330592","filed":"2026-08-03","form":"10-Q","url":"https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/tko-20260630.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","value":4091023000,"accession":"0001193125-26-071651","filed":"2026-02-25","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/tko-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","value":4108980000,"accession":"0000950170-25-027778","filed":"2025-02-26","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1973266/000095017025027778/tko-20241231.htm","revised":false}],"coverage":{"displayedMetrics":6,"availableMetrics":5,"reportedMetrics":3,"calculatedMetrics":2,"comparableMetrics":5,"sourceCount":11,"sourceInputsOmitted":0,"preparedHistoryPeriods":3},"limitations":["Normalized standard SEC XBRL concepts, not a complete reproduction of the filed financial statements. Missing values are not zero.","Values are unscaled USD, reported per-share units, percentages or ratios as labeled. Balance-sheet inputs are point-in-time observations; income and cash-flow inputs cover their stated durations.","The latest filed values in the prepared model are used, including subsequent comparative revisions. Selecting an older reporting end does not create an as-filed historical vintage.","Year-over-year changes require compatible periods. Percentage growth is not calculated from a zero or negative base; percentage-valued metrics change in percentage points.","Reported inputs, calculated metrics and source-check dates remain separate. CFTC positioning, market prices and personal research assumptions are outside this summary."],"interactiveUrl":"/analysis/TKO#analysis-workspace","summaryUrl":"/api/v1/analysis/TKO"}