NYSE : MSGK
Madison Square Garden Sports Corp. — Financial statements
United States
Last price 310.18 USD (Oct 29, 2026, 4:00 PM EDT) · Market cap 7.47B
Overview · Financial statements · Key statistics · Dividends · Company profile · Price history · Reports
Financial statements
Madison Square Garden Sports Corp. (MSGK) reported revenue of 1.15B USD (TTM). Five years of income statement, balance sheet, cash flow and ratios below.
Income statement
Fiscal year July - June; amounts in USD.
| TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|---|
| Revenue | 1.15B | 1.15B | 1.04B | 1.03B | 887.45M | 821.35M |
| Cost of Revenue | 766.08M | 766.08M | 687.50M | 548.89M | 480.39M | 432.09M |
| Gross Profit | 387.74M | 387.74M | 351.72M | 478.25M | 407.05M | 389.26M |
| Selling, General & Admin | 353.83M | 353.83M | 334.46M | 329.39M | 318.56M | 298.40M |
| Operating Expenses | 357.01M | 357.01M | 337.68M | 332.56M | 322.14M | 303.45M |
| Operating Income | 30.73M | 30.73M | 14.04M | 145.70M | 84.92M | 85.81M |
| Interest Expense | -21.09M | -21.09M | -21.65M | -27.59M | -22.88M | -11.73M |
| Interest & Investment Income | 2.94M | 2.94M | 4.03M | 2.79M | 2.39M | 313.00K |
| Earnings From Equity Investments | 2.21M | 2.21M | -929.00K | -4.41M | ||
| Other Non Operating Income (Expenses) | 1.39M | 1.39M | -5.97M | -6.60M | 9.84M | |
| EBT Excluding Unusual Items | 16.19M | 16.19M | -10.48M | 109.89M | 74.27M | 74.39M |
| Merger & Restructuring Charges | -2.08M | -2.08M | ||||
| Gain (Loss) on Sale of Investments | 3.87M | 3.87M | -6.79M | -4.22M | 16.72M | -461.00K |
| Gain (Loss) on Sale of Assets | -1.03M | |||||
| Other Unusual Items | -30.00K | |||||
| Pretax Income | 17.98M | 17.98M | -17.27M | 105.67M | 89.92M | 73.93M |
| Income Tax Expense | 10.22M | 10.22M | 5.17M | 46.90M | 44.29M | 25.05M |
| Earnings From Continuing Operations | 7.76M | 7.76M | -22.44M | 58.77M | 45.63M | 48.88M |
| Net Income to Company | 7.76M | 7.76M | -22.44M | 58.77M | 45.63M | 48.88M |
| Minority Interest in Earnings | 2.17M | 2.25M | ||||
| Net Income | 7.76M | 7.76M | -22.44M | 58.77M | 47.79M | 51.13M |
| Preferred Dividends & Other Adjustments | 24.00K | 24.00K | 19.00K | 2.04M | ||
| Net Income to Common | 7.74M | 7.74M | -22.46M | 58.77M | 45.75M | 51.13M |
| Shares Outstanding (Basic) | 24.15M | 24.15M | 24.09M | 24.01M | 24.09M | 24.25M |
| Shares Outstanding (Diluted) | 24.25M | 24.25M | 24.09M | 24.10M | 24.19M | 24.41M |
| EPS (Basic) | 0.32 | 0.32 | -0.93 | 2.45 | 1.90 | 2.11 |
| EPS (Diluted) | 0.32 | 0.32 | -0.93 | 2.44 | 1.89 | 2.10 |
| Free Cash Flow | 61.26M | 61.26M | 87.99M | 90.68M | 151.29M | 177.12M |
| Free Cash Flow Per Share | 2.53 | 2.53 | 3.65 | 3.76 | 6.25 | 7.26 |
| Gross Margin | 33.61% | 33.61% | 33.84% | 46.56% | 45.87% | 47.39% |
| Operating Margin | 2.66% | 2.66% | 1.35% | 14.19% | 9.57% | 10.45% |
| Profit Margin | 0.67% | 0.67% | -2.16% | 5.72% | 5.16% | 6.22% |
| Free Cash Flow Margin | 5.31% | 5.31% | 8.47% | 8.83% | 17.05% | 21.57% |
| EBITDA | 33.91M | 33.91M | 17.26M | 148.86M | 88.49M | 90.86M |
| EBITDA Margin | 2.94% | 2.94% | 1.66% | 14.49% | 9.97% | 11.06% |
| D&A For EBITDA | 3.18M | 3.18M | 3.22M | 3.16M | 3.58M | 5.04M |
| EBIT | 30.73M | 30.73M | 14.04M | 145.70M | 84.92M | 85.81M |
| EBIT Margin | 2.66% | 2.66% | 1.35% | 14.19% | 9.57% | 10.45% |
| Effective Tax Rate | 56.85% | 56.85% | 44.38% | 49.26% | 33.88% | |
| Advertising Expenses | 6.51M | 6.51M | 5.73M | 8.18M | 7.28M | 4.84M |
Balance sheet
Fiscal year July - June; amounts in USD.
| TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|---|
| Cash & Equivalents | 164.51M | 164.51M | 144.62M | 89.14M | 40.40M | 91.02M |
| Cash & Short-Term Investments | 164.51M | 164.51M | 144.62M | 89.14M | 40.40M | 91.02M |
| Receivables | 103.97M | 103.97M | 43.53M | 80.09M | 74.03M | 76.95M |
| Prepaid Expenses | 43.10M | 43.10M | 43.42M | 30.96M | 24.77M | 18.81M |
| Restricted Cash | 8.57M | 5.77M | 61.00K | |||
| Other Current Assets | 11.71M | 11.71M | 10.96M | 10.99M | 9.98M | 18.49M |
| Total Current Assets | 323.29M | 323.29M | 251.09M | 216.94M | 149.23M | 205.27M |
| Property, Plant & Equipment | 767.74M | 767.74M | 789.42M | 723.11M | 745.78M | 719.67M |
| Long-Term Investments | 62.12M | 62.12M | 53.12M | 55.55M | 54.28M | 4.74M |
| Goodwill | 226.52M | 226.52M | 226.52M | 226.52M | 226.52M | 226.96M |
| Other Intangible Assets | 103.64M | 103.64M | 103.64M | 103.64M | 103.64M | 112.78M |
| Long-Term Deferred Tax Assets | 28.77M | 28.77M | 34.82M | |||
| Long-Term Deferred Charges | 3.77M | 3.77M | 520.00K | 1.67M | 2.81M | 3.95M |
| Other Long-Term Assets | 21.80M | 21.80M | 13.84M | 18.86M | 32.75M | 28.60M |
| Total Assets | 1.54B | 1.54B | 1.47B | 1.35B | 1.32B | 1.30B |
| Accounts Payable | 18.41M | 18.41M | 9.34M | 9.90M | 9.09M | 11.26M |
| Accrued Expenses | 384.27M | 384.27M | 313.39M | 283.14M | 274.64M | 220.97M |
| Short-Term Debt | 16.50M | 16.50M | 24.00M | 30.00M | 30.00M | 30.00M |
| Current Portion of Leases | 57.83M | 57.83M | 52.62M | 50.27M | 49.74M | 43.70M |
| Current Unearned Revenue | 165.42M | 165.42M | 164.18M | 148.68M | 157.05M | 132.37M |
| Total Current Liabilities | 642.43M | 642.43M | 563.52M | 521.98M | 520.53M | 438.30M |
| Long-Term Debt | 242.00M | 242.00M | 267.00M | 275.00M | 295.00M | 220.00M |
| Long-Term Leases | 843.98M | 843.98M | 841.05M | 749.95M | 746.44M | 699.59M |
| Long-Term Unearned Revenue | 554.00K | 554.00K | 662.00K | 1.15M | 12.67M | 31.12M |
| Pension & Post-Retirement Benefits | 4.10M | 4.53M | 5.00M | |||
| Long-Term Deferred Tax Liabilities | 16.93M | 24.02M | 8.92M | |||
| Other Long-Term Liabilities | 71.98M | 71.98M | 82.18M | 43.49M | 49.07M | 44.41M |
| Total Liabilities | 1.80B | 1.80B | 1.75B | 1.61B | 1.65B | 1.45B |
| Common Stock | 249.00K | 249.00K | 249.00K | 249.00K | 249.00K | 249.00K |
| Additional Paid-In Capital | 17.09M | 17.09M | 15.35M | 19.08M | 16.85M | 17.57M |
| Retained Earnings | -129.86M | -129.86M | -137.60M | -115.14M | -173.91M | -35.70M |
| Treasury Stock | -149.86M | -149.86M | -158.54M | -169.55M | -179.41M | -128.03M |
| Comprehensive Income & Other | -916.00K | -916.00K | -897.00K | -952.00K | -1.01M | -1.19M |
| Total Common Equity | -263.30M | -263.30M | -281.44M | -266.31M | -337.23M | -147.09M |
| Minority Interest | 1.71M | |||||
| Shareholders' Equity | -263.30M | -263.30M | -281.44M | -266.31M | -337.23M | -145.38M |
| Total Liabilities & Equity | 1.54B | 1.54B | 1.47B | 1.35B | 1.32B | 1.30B |
| Total Debt | 1.16B | 1.16B | 1.18B | 1.11B | 1.12B | 993.29M |
| Net Cash (Debt) | -995.80M | -995.80M | -1.04B | -1.02B | -1.08B | -902.27M |
| Net Cash Per Share | -41.06 | -41.06 | -43.18 | -42.17 | -44.67 | -36.97 |
| Filing Date Shares Outstanding | 24.08M | 24.08M | 24.02M | 23.95M | 23.89M | 24.23M |
| Total Common Shares Outstanding | 24.08M | 24.08M | 24.02M | 23.95M | 23.89M | 24.23M |
| Working Capital | -319.14M | -319.14M | -312.43M | -305.04M | -371.30M | -233.03M |
| Book Value Per Share | -10.94 | -10.94 | -11.72 | -11.12 | -14.11 | -6.07 |
| Tangible Book Value | -593.46M | -593.46M | -611.61M | -596.48M | -667.40M | -486.82M |
| Tangible Book Value Per Share | -24.65 | -24.65 | -25.46 | -24.90 | -27.93 | -20.09 |
| Land | 5.15M | 5.15M | 5.15M | 5.15M | 5.15M | 5.15M |
| Buildings | 52.12M | 52.12M | 51.71M | 51.65M | 51.47M | 51.44M |
| Machinery | 24.22M | 24.22M | 24.80M | 23.43M | 22.22M | 21.83M |
| Construction In Progress | 275.00K | 27.00K | 218.00K | 189.00K | ||
| Leasehold Improvements | 1.54M | 1.54M | 658.00K | 564.00K | 564.00K | 1.07M |
Cash flow statement
Fiscal year July - June; amounts in USD.
| TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|---|
| Net Income | 7.76M | 7.76M | -22.44M | 58.77M | 47.79M | 51.13M |
| Depreciation & Amortization | 3.18M | 3.18M | 3.22M | 3.16M | 3.58M | 5.04M |
| Loss (Gain) From Sale of Investments | -9.34M | -9.34M | 11.54M | 10.59M | -26.56M | 461.00K |
| Stock-Based Compensation | 21.52M | 21.52M | 17.93M | 21.29M | 25.20M | 24.25M |
| Other Operating Activities | 12.74M | 12.74M | -46.23M | 129.00K | 16.19M | 24.06M |
| Change in Accounts Receivable | -26.33M | -26.33M | 7.93M | 6.36M | 5.98M | 26.96M |
| Change in Accounts Payable | 9.09M | 9.09M | -574.00K | 803.00K | -2.08M | 8.95M |
| Change in Unearned Revenue | 1.13M | 1.13M | 15.02M | -19.89M | 7.59M | 772.00K |
| Change in Other Net Operating Assets | 42.91M | 42.91M | 105.22M | 10.92M | 74.79M | 36.44M |
| Operating Cash Flow | 62.66M | 62.66M | 91.61M | 92.13M | 152.47M | 178.06M |
| Capital Expenditures | -1.41M | -1.41M | -3.62M | -1.45M | -1.18M | -932.00K |
| Divestitures | -3.02M | |||||
| Investment in Securities | -799.00K | -799.00K | -3.40M | -7.45M | -13.55M | -2.00M |
| Other Investing Activities | 100.00K | |||||
| Investing Cash Flow | -2.21M | -2.21M | -6.92M | -8.90M | -17.76M | -2.93M |
| Long-Term Debt Issued | 75.00M | 215.00M | ||||
| Total Debt Issued | 75.00M | 215.00M | ||||
| Long-Term Debt Repaid | -32.50M | -32.50M | -14.00M | -95.00M | -140.00M | -135.00M |
| Net Debt Issued (Repaid) | -32.50M | -32.50M | -14.00M | -20.00M | 75.00M | -135.00M |
| Repurchase of Common Stock | -11.10M | -11.10M | -11.77M | -8.08M | -92.96M | -18.31M |
| Common Dividends Paid | -472.00K | -472.00K | -633.00K | -701.00K | ||
| Other Financing Activities | -5.07M | -5.07M | 3.61M | -2.84M | ||
| Financing Cash Flow | -49.13M | -49.13M | -26.41M | -28.79M | -185.27M | -156.14M |
| Net Cash Flow | 11.32M | 11.32M | 58.28M | 54.45M | -50.56M | 18.98M |
| Free Cash Flow | 61.26M | 61.26M | 87.99M | 90.68M | 151.29M | 177.12M |
| Free Cash Flow Margin | 5.31% | 5.31% | 8.47% | 8.83% | 17.05% | 21.57% |
| Free Cash Flow Per Share | 2.53 | 2.53 | 3.65 | 3.76 | 6.25 | 7.26 |
| Levered Free Cash Flow | 58.22M | 58.22M | 79.29M | 78.78M | 147.97M | 149.02M |
| Unlevered Free Cash Flow | 71.40M | 71.40M | 92.82M | 96.03M | 162.27M | 156.36M |
| Cash Interest Paid | 14.46M | 14.46M | 17.61M | 23.80M | 18.67M | |
| Cash Income Tax Paid | 15.25M | 15.25M | 65.73M | 48.03M | 18.61M | |
| Change in Working Capital | 26.80M | 26.80M | 127.59M | -1.81M | 86.27M | 73.11M |
Ratios
Fiscal year July - June; amounts in USD.
| TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|---|
| Market Capitalization | 7.53B | 9.67B | 5.02B | 4.50B | 4.49B | 3.66B |
| Enterprise Value | 8.53B | 10.74B | 6.11B | 5.63B | 5.57B | 4.67B |
| Last Close Price | 312.90 | 302.53 | 157.31 | 141.63 | 141.57 | 108.59 |
| PE Ratio | 977.81 | 1,250.78 | 76.65 | 98.21 | 71.55 | |
| Forward PE | 538.19 | 154.84 | 154.84 | 69.76 | 58.45 | 84.44 |
| PS Ratio | 6.53 | 8.38 | 4.83 | 4.39 | 5.06 | 4.45 |
| PB Ratio | -36.74 | -17.83 | -16.92 | -13.32 | -25.16 | |
| P/FCF Ratio | 123.00 | 157.94 | 57.04 | 49.68 | 29.70 | 20.65 |
| P/OCF Ratio | 120.24 | 154.39 | 54.78 | 48.90 | 29.47 | 20.55 |
| PEG Ratio | 99.67 | 99.67 | 99.67 | 99.67 | 99.67 | |
| EV/Sales Ratio | 7.39 | 9.30 | 5.88 | 5.48 | 6.27 | 5.69 |
| EV/EBITDA Ratio | 251.57 | 316.60 | 354.20 | 37.84 | 62.92 | 51.43 |
| EV/EBIT Ratio | 277.59 | 349.35 | 435.39 | 38.66 | 65.57 | 54.45 |
| EV/FCF Ratio | 139.26 | 175.26 | 69.47 | 62.11 | 36.80 | 26.38 |
| Debt / Equity Ratio | -4.41 | -4.41 | -4.21 | -4.15 | -3.33 | -6.83 |
| Debt / EBITDA Ratio | 9.98 | 9.98 | 11.77 | 4.88 | 7.04 | 6.14 |
| Debt / FCF Ratio | 18.94 | 18.94 | 13.46 | 12.19 | 7.41 | 5.61 |
| Net Debt / Equity Ratio | -3.78 | -3.78 | -3.69 | -3.81 | -3.21 | -6.21 |
| Net Debt / EBITDA Ratio | 29.37 | 29.37 | 60.27 | 6.83 | 12.21 | 9.93 |
| Net Debt / FCF Ratio | 16.26 | 16.26 | 11.82 | 11.21 | 7.14 | 5.09 |
| Asset Turnover | 0.77 | 0.77 | 0.74 | 0.77 | 0.68 | 0.63 |
| Quick Ratio | 0.42 | 0.42 | 0.33 | 0.32 | 0.22 | 0.38 |
| Current Ratio | 0.50 | 0.50 | 0.45 | 0.42 | 0.29 | 0.47 |
| Return on Assets (ROA) | 1.28% | 1.28% | 0.62% | 6.84% | 4.06% | 4.11% |
| Return on Invested Capital (ROIC) | 1.50% | 1.47% | 1.62% | 10.01% | 5.20% | 6.29% |
| Return on Capital Employed (ROCE) | 3.40% | 3.40% | 1.50% | 17.70% | 10.70% | 9.90% |
| Earnings Yield | 0.10% | 0.08% | -0.45% | 1.31% | 1.06% | 1.40% |
| FCF Yield | 0.81% | 0.63% | 1.75% | 2.01% | 3.37% | 4.84% |
| Payout Ratio | 6.08% | 1.19% | ||||
| Buyback Yield / Dilution | -0.68% | -0.68% | 0.03% | 0.40% | 0.86% | -1.14% |