Financhill
Buy
60

MSGE Quote, Financials, Valuation and Earnings

Last price:
$54.47
Seasonality move :
1.59%
Day range:
$53.47 - $54.70
52-week range:
$28.29 - $55.75
Dividend yield:
0%
P/E ratio:
77.73x
P/S ratio:
2.72x
P/B ratio:
156.77x
Volume:
91K
Avg. volume:
328K
1-year change:
64.1%
Market cap:
$2.6B
Revenue:
$942.7M
EPS (TTM):
$0.70
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $81.8M $653.5M $851.5M $959.3M $942.7M
Revenue Growth (YoY) -86.01% 698.77% 30.3% 12.66% -1.72%
 
Cost of Revenues $167.8M $486.8M $560.4M $622.7M $593.4M
Gross Profit -$86M $166.7M $291.1M $336.6M $349.3M
Gross Profit Margin -105.12% 25.5% 34.19% 35.09% 37.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $136.6M $167.1M $180.2M $207M $215M
Other Inc / (Exp) $35.9M -$89.8M $11.5M -$22.3M --
Operating Expenses $136.6M $167.1M $180.2M $207M $215M
Operating Income -$222.6M -$477K $110.9M $129.6M $134.3M
 
Net Interest Expenses $33.7M $53.1M $51.9M $58M $50.5M
EBT. Incl. Unusual Items -$214M -$136.3M $77.8M $52.3M $65.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3M -$70K $1.7M -$92M $28.1M
Net Income to Company -$219.3M -$136.2M $76M $144.3M $37.4M
 
Minority Interest in Earnings -$694K -$2.9M -$553K -- --
Net Income to Common Excl Extra Items -$219.3M -$136.2M $76M $144.3M $37.4M
 
Basic EPS (Cont. Ops) -$4.87 -$2.97 $1.50 $2.99 $0.78
Diluted EPS (Cont. Ops) -$4.87 -$2.97 $1.50 $2.97 $0.77
Weighted Average Basic Share $44.9M $44.9M $51.1M $48.3M $48M
Weighted Average Diluted Share $44.9M $44.9M $51.1M $48.6M $48.3M
 
EBITDA -$145.6M $80.8M $184.2M $183.5M $192.1M
EBIT -$222.6M -$477K $110.9M $129.6M $134.3M
 
Revenue (Reported) $81.8M $653.5M $851.5M $959.3M $942.7M
Operating Income (Reported) -$222.6M -$477K $110.9M $129.6M $134.3M
Operating Income (Adjusted) -$222.6M -$477K $110.9M $129.6M $134.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $146.5M $142.2M $138.7M $158.3M
Revenue Growth (YoY) -- -- -2.9% -2.46% 14.09%
 
Cost of Revenues -- $117.6M $115.3M $111.5M $116.4M
Gross Profit -- $28.8M $27M $27.2M $41.8M
Gross Profit Margin -- 19.67% 18.95% 19.63% 26.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $40.1M $48.8M $45.7M $56.6M
Other Inc / (Exp) -- $886K -$16M -$729K --
Operating Expenses -- $40.1M $48.8M $45.7M $56.6M
Operating Income -- -$11.3M -$21.9M -$18.5M -$14.8M
 
Net Interest Expenses -- $11.4M $14.3M $14M $11M
EBT. Incl. Unusual Items -- -$20.3M -$51.3M -$32.9M -$40.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$2.1M -$659K -$13.6M -$18.8M
Net Income to Company -- -$18.3M -$50.7M -$19.3M -$21.7M
 
Minority Interest in Earnings -- -$372K -- -- --
Net Income to Common Excl Extra Items -- -$18.3M -$50.7M -$19.3M -$21.7M
 
Basic EPS (Cont. Ops) -- -$0.35 -$1.00 -$0.40 -$0.46
Diluted EPS (Cont. Ops) -- -$0.35 -$1.00 -$0.40 -$0.46
Weighted Average Basic Share -- $51.8M $50.4M $48.2M $47.5M
Weighted Average Diluted Share -- $51.8M $50.4M $48.2M $47.5M
 
EBITDA -- $7.9M -$4.6M -$4.7M -$693K
EBIT -- -$11.3M -$21.9M -$18.5M -$14.8M
 
Revenue (Reported) -- $146.5M $142.2M $138.7M $158.3M
Operating Income (Reported) -- -$11.3M -$21.9M -$18.5M -$14.8M
Operating Income (Adjusted) -- -$11.3M -$21.9M -$18.5M -$14.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $847.3M $955.8M $962.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $558M $618.9M $598.4M
Gross Profit -- $129.7M $289.2M $336.8M $363.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $87.1M $145.6M $203.9M $225.8M
Other Inc / (Exp) -- -$69.7M -$5.4M -$7M --
Operating Expenses -- -- $188.9M $203.9M $225.8M
Operating Income -- -- $100.3M $132.9M $138.1M
 
Net Interest Expenses -- $37.7M $54.7M $57.7M $47.5M
EBT. Incl. Unusual Items -- -$98.2M $46.8M $70.7M $58.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $3.1M -$105M $23M
Net Income to Company -- -- $43.6M $175.7M $35.1M
 
Minority Interest in Earnings -- -$2.9M -$181K -- --
Net Income to Common Excl Extra Items -- -- $43.6M $175.7M $35.1M
 
Basic EPS (Cont. Ops) -- -- $0.85 $3.69 $0.71
Diluted EPS (Cont. Ops) -- -$0.35 -$1.06 $3.67 $0.70
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $171.7M $187M $196.2M
EBIT -- -- $100.3M $132.9M $138.1M
 
Revenue (Reported) -- -- $847.3M $955.8M $962.3M
Operating Income (Reported) -- -- $100.3M $132.9M $138.1M
Operating Income (Adjusted) -- -- $100.3M $132.9M $138.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $146.5M $142.2M $138.7M $158.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $117.6M $115.3M $111.5M $116.4M
Gross Profit -- $28.8M $27M $27.2M $41.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $40.1M $48.8M $45.7M $56.6M
Other Inc / (Exp) -- $886K -$16M -$729K --
Operating Expenses -- $40.1M $48.8M $45.7M $56.6M
Operating Income -- -$11.3M -$21.9M -$18.5M -$14.8M
 
Net Interest Expenses -- $11.4M $14.3M $14M $11M
EBT. Incl. Unusual Items -- -$20.3M -$51.3M -$32.9M -$40.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$2.1M -$659K -$13.6M -$18.8M
Net Income to Company -- -$18.3M -$50.7M -$19.3M -$21.7M
 
Minority Interest in Earnings -- -$372K -- -- --
Net Income to Common Excl Extra Items -- -$18.3M -$50.7M -$19.3M -$21.7M
 
Basic EPS (Cont. Ops) -- -$0.35 -$1.00 -$0.40 -$0.46
Diluted EPS (Cont. Ops) -- -$0.35 -$1.00 -$0.40 -$0.46
Weighted Average Basic Share -- $51.8M $50.4M $48.2M $47.5M
Weighted Average Diluted Share -- $51.8M $50.4M $48.2M $47.5M
 
EBITDA -- $7.9M -$4.6M -$4.7M -$693K
EBIT -- -$11.3M -$21.9M -$18.5M -$14.8M
 
Revenue (Reported) -- $146.5M $142.2M $138.7M $158.3M
Operating Income (Reported) -- -$11.3M -$21.9M -$18.5M -$14.8M
Operating Income (Adjusted) -- -$11.3M -$21.9M -$18.5M -$14.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $318.1M $62.6M $84.4M $33.6M $43.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $74.9M $108M $75.2M $85.1M $74.4M
Inventory $2.2M $2.8M $2.6M $3.9M $3.8M
Prepaid Expenses $46.6M $65.1M $58.6M $74M $89M
Other Current Assets $3.6M $6.1M $5.2M $5.1M --
Total Current Assets $540.7M $337.7M $295.3M $219.1M $237.1M
 
Property Plant And Equipment $838.7M $967.2M $864.7M $1B $1.1B
Long-Term Investments $66.9M -- $31.6M $6.3M $7.1M
Goodwill $69M $69M $69M $69M --
Other Intangibles $71.3M $65.4M $63.8M $63.8M --
Other Long-Term Assets $106.6M $2.6M $1.8M $1.8M --
Total Assets $1.7B $1.6B $1.5B $1.7B $1.8B
 
Accounts Payable $2.5M $11.2M $15.6M $26.6M $12.1M
Accrued Expenses $85.2M $132.3M $108.6M $109.5M --
Current Portion Of Long-Term Debt $6.5M $8.8M $16.3M $16.3M --
Current Portion Of Capital Lease Obligations $40.9M $39M $36.5M $27.7M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $429.2M $545.1M $540.6M $505.8M $502.4M
 
Long-Term Debt $688.5M $909M $850.1M $1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.6B $1.5B $1.7B $1.8B
 
Common Stock $529.5M $33.3M $519K $525K $530K
Other Common Equity Adj -$33.6M -$34.7M -$34M -$32.3M --
Common Equity $495.9M -$1.5M -$69.5M -$23.2M -$13.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.8M -$114K -- -- --
Total Equity $498.7M -$1.6M -$69.5M -$23.2M -$13.3M
 
Total Liabilities and Equity $1.7B $1.6B $1.5B $1.7B $1.8B
Cash and Short Terms $318.1M $62.6M $84.4M $33.6M $43.5M
Total Debt $695M $917.8M $866.4M $1B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- $39.5M $37.6M $30.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $107.9M $102.8M $87.6M
Inventory -- -- $3.4M $4.1M $4.6M
Prepaid Expenses -- -- $77.5M $87M $109.1M
Other Current Assets -- -- $7.9M $8.2M --
Total Current Assets -- -- $283.6M $260.4M $264.2M
 
Property Plant And Equipment -- -- $849M $1B $1.1B
Long-Term Investments -- -- $14.9M $7M $7.9M
Goodwill -- -- $69M $69M --
Other Intangibles -- -- $63.8M $63.8M --
Other Long-Term Assets -- -- $6.2M $1.8M --
Total Assets -- -- $1.3B $1.6B $1.7B
 
Accounts Payable -- -- $18.7M $21M $14.3M
Accrued Expenses -- -- $79M $73.2M --
Current Portion Of Long-Term Debt -- -- $20.3M $20.3M --
Current Portion Of Capital Lease Obligations -- -- $38.2M $27M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $604.7M $521.2M $547.7M
 
Long-Term Debt -- -- $912.4M $1.1B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $1.6B $1.7B $1.7B
 
Common Stock -- -- $523K $529K $534K
Other Common Equity Adj -- -- -$33.8M -$31.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -$235.2M -$48.7M -$65.8M
 
Total Liabilities and Equity -- -- $1.3B $1.6B $1.7B
Cash and Short Terms -- -- $39.5M $37.6M $30.5M
Total Debt -- -- $932.8M $1.1B $1.2B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$219.3M -$136.2M $76M $144.3M $37.4M
Depreciation & Amoritzation $77M $81.3M $73.3M $53.9M $57.8M
Stock-Based Compensation $40.7M $39.4M $31.8M $31.2M $27.7M
Change in Accounts Receivable $5.8M -$15.3M -$4.2M -$13.9M $9.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$148.1M $95.4M $135.7M $111.3M $115.3M
 
Capital Expenditures $10.3M $15.8M $15.2M $24.2M $22.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.3M $45.4M $30.3M -$62.4M -$23.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $630.5M $679.1M $304K $73M --
Long-Term Debt Repaid -$3.3M -$646.8M -$20.1M -$106.7M --
Repurchase of Common Stock -- -- $25M $50.9M $39.7M
Other Financing Activities -$153.8M -$428.6M -$99.4M -$15.2M --
Cash From Financing $473.5M -$396.3M -$144.2M -$99.7M -$81.6M
 
Beginning Cash (CF) $318.1M $62.6M $84.4M $33.6M $43.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $315M -$255.5M $21.8M -$50.8M $10M
Ending Cash (CF) $633.1M -$192.9M $106.1M -$17.2M $53.5M
 
Levered Free Cash Flow -$158.4M $79.6M $120.5M $87.1M $93.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$18.3M -$50.7M -$19.3M -$21.7M
Depreciation & Amoritzation -- $19.2M $17.2M $13.8M $14.1M
Stock-Based Compensation -- $7.4M $13M $6.3M $7.3M
Change in Accounts Receivable -- $9.9M -$36.6M -$18.4M -$14.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$57.3M $1.4M -$27.4M $19.8M
 
Capital Expenditures -- $4.9M $3.3M $5.9M $6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1M -$55.5M -$6.7M -$6.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $73.1M $55M --
Long-Term Debt Repaid -- -- -- -$4.1M --
Repurchase of Common Stock -- -- $51.4M -- $25M
Other Financing Activities -- $102.1M -$12.5M -$12.8M --
Cash From Financing -- $102.1M $9.3M $38.1M -$26.1M
 
Beginning Cash (CF) -- -- $39.5M $37.6M $30.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $43.7M -$44.8M $4.1M -$13.1M
Ending Cash (CF) -- -- -$5.3M $41.7M $17.4M
 
Levered Free Cash Flow -- -$62.2M -$2M -$33.3M $13.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $43.6M $175.7M $35.1M
Depreciation & Amoritzation -- -- $71.4M $50.4M $58.1M
Stock-Based Compensation -- $7.4M $37.4M $24.5M $28.7M
Change in Accounts Receivable -- -- -$50.7M $4.3M $13.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $194.4M $82.5M $162.5M
 
Capital Expenditures -- $9.9M $13.7M $26.8M $22.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$24.1M -$13.6M -$23.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $73.4M $54.9M --
Long-Term Debt Repaid -- -- -$20.1M -$110.7M --
Repurchase of Common Stock -- -- $76.4M -$512K $64.7M
Other Financing Activities -- -- -$214M -$15.5M --
Cash From Financing -- -- -$237M -$70.9M -$145.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$66.8M -$1.9M -$7.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $180.7M $55.8M $140.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$18.3M -$50.7M -$19.3M -$21.7M
Depreciation & Amoritzation -- $19.2M $17.2M $13.8M $14.1M
Stock-Based Compensation -- $7.4M $13M $6.3M $7.3M
Change in Accounts Receivable -- $9.9M -$36.6M -$18.4M -$14.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$57.3M $1.4M -$27.4M $19.8M
 
Capital Expenditures -- $4.9M $3.3M $5.9M $6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1M -$55.5M -$6.7M -$6.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $73.1M $55M --
Long-Term Debt Repaid -- -- -- -$4.1M --
Repurchase of Common Stock -- -- $51.4M -- $25M
Other Financing Activities -- $102.1M -$12.5M -$12.8M --
Cash From Financing -- $102.1M $9.3M $38.1M -$26.1M
 
Beginning Cash (CF) -- -- $39.5M $37.6M $30.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $43.7M -$44.8M $4.1M -$13.1M
Ending Cash (CF) -- -- -$5.3M $41.7M $17.4M
 
Levered Free Cash Flow -- -$62.2M -$2M -$33.3M $13.9M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock