{ "ticker": "TKO", "name": "TKO Group Holdings, Inc.", "legal_name": "TKO Group Holdings, Inc.", "cik": "0001973266", "exchange": "NYSE", "sic": "7900", "industry": "Services-Amusement & Recreation Services", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 173.07, "as_of": "2026-10-23", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "market_cap": { "value": null, "as_of": "2026-10-23", "unit": "USD", "meaning": "price on the price date x latest reported point-in-time shares (see inputs.share_count_as_of)", "warning": null, "unavailable_reason": "SEC cover page (10-Q 0001193125-26-330592, as of 2026-07-31): multiple classes on cover (Common Class A [Member]: 73,111,098; Common Class B [Member]: 116,158,615); economic equivalence not verified, total withheld", "inputs": { "traded_price": { "value": 173.07, "as_of": "2026-10-23", "unit": "USD per traded unit (share or ADS)", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "sec_shares_outstanding": null, "depositary_ratio": { "value": 1.0, "unit": "underlying shares per traded unit", "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence_url": null, "evidence_form": null, "evidence_filed": null, "body_snippet": null }, "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used", "split_adjustment": null, "share_count_as_of": null, "share_count_age_days_at_price_date": null, "warning": null } }, "share_basis": { "ratio": 1.0, "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence": null, "meaning": "SEC share counts and per-share figures are per underlying share; ratio = underlying shares per traded unit (1 for domestic common stock; N for an ADS representing N shares)." }, "scores": { "graham": { "score": 23.4, "status": "partial: 3, 5", "complete": false, "missing_tests": [ "3", "5" ], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue" ], "history_from": "2021", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 2, "mismatch": 0, "unverified": 13, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 4.74, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 1.28, "threshold": ">= 2.0", "points": 4.2, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": 6.57, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": null }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "5 years reported", "threshold": "10 of 10", "points": null, "max": 15, "missing_years": [ 2016, 2017, 2018, 2019, 2020 ] }, { "test": "4", "name": "Dividends every year for 20 years", "value": "19 of 20", "threshold": "20 of 20", "points": 14.25, "max": 15, "missing_years": [ 2024 ], "cross_check": { "verified_years": [ 2023 ], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2024, 2025 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": null, "threshold": ">= +33%", "points": null, "max": 10, "missing_years": [ 2014, 2015, 2016 ] }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 280.7, "threshold": "<= 15", "points": 0.0, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 9.85, product 2765.1", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 173.07, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Revenue", "value": 4735151000.0, "kind": "current", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2025-12-31", "accession": "0001193125-26-071651", "fact_id": 24289949, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 3210412000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2026-06-30", "accession": "0001193125-26-330592", "fact_id": 3627733, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 2512581000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2026-06-30", "accession": "0001193125-26-330592", "fact_id": 3627734, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 4583724000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2026-06-30", "accession": "0001193125-26-330592", "fact_id": 3627735, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 3395932000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2026-06-30", "accession": "0001193125-26-330592", "fact_id": 3627736, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 273625000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000156276224000038/", "period": "2021-12-31", "accession": "0001562762-24-000038", "fact_id": 20726070, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 0.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000095017025067188/", "period": "2022-12-31", "accession": "0000950170-25-067188", "fact_id": 20732785, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": -35227000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-173833)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2023-12-31", "accession": "0001193125-26-071651", "fact_id": 20739280, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 9408000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-173833)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2024-12-31", "accession": "0001193125-26-071651", "fact_id": 20745443, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 195403000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-173833)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2025-12-31", "accession": "0001193125-26-071651", "fact_id": 24297608, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/TKO/history?filter=div", "period": null, "verified": "verified (partly: XBRL covers 1 of 20 years)", "note": "XBRL dividends-per-share facts cover 1 of the 20 years" }, { "name": "Dividends per share FY2023 (XBRL)", "value": 3.86, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000095017025067188/", "period": "2023-12-31", "accession": "0000950170-25-067188", "fact_id": 20904755, "verified": "verified", "age_days": 1030 }, { "name": "EPS diluted FY2023", "value": -0.43, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2023-12-31", "accession": "0001193125-26-071651", "fact_id": 20803564, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 0.02, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2024-12-31", "accession": "0001193125-26-071651", "fact_id": 20809200, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 2.26, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2025-12-31", "accession": "0001193125-26-071651", "fact_id": 24303320, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 193323374.0, "kind": "current", "source": "SEC XBRL WeightedAverageNumberOfDilutedSharesOutstanding (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2026-06-30", "accession": "0001193125-26-330592", "fact_id": 3627737, "note": "diluted weighted average (cover-page count not reported for this filer)", "age_days": 118, "stale": false } ] }, "magic_formula": { "score": null, "status": "insufficient data (no point-in-time SEC outstanding-share fact (weighted-average counts are not used for market value))", "complete": null, "missing_tests": [], "passes_all": null, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [], "inputs": [] }, "momentum": { "score": 46.1, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": 2.8, "unit": "%", "percentile": 44.6, "points": 22.3, "max": 50 }, { "name": "6 month return", "value": -6.3, "unit": "%", "percentile": 27.0, "points": 5.4, "max": 20 }, { "name": "Price / 52-week high", "value": 0.779, "points": 11.7, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 29.3, "unit": "%", "points": 6.8, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 173.07, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 0.0, "status": "no open-market transactions in window", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": null, "unit": "bp", "points": 0.0, "max": 35 }, { "name": "Distinct buyers", "value": 0, "points": 0.0, "max": 25 }, { "name": "Buyer seniority", "value": 0.0, "points": 0.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.0, "points": 0.0, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": null, "unit": "bp", "points": -0.0, "max": 0 } ], "inputs": [ { "name": "excluded 2026-10-15 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-10-13 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-14 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-14 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-14 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-14 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-14 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-14 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-19 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-19 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-19 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-19 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-19 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-19 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-19 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-18 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-18 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-18 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-18 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-13 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-13 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-13 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-13 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-13 S", "value": "10b5-1 plan", "source": "rule" } ] }, "buffett": { "score": 8.0, "status": "partial: 2, 3, 6, 7", "complete": false, "missing_tests": [ "2", "3", "6", "7" ], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2021", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 21, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "3.1% over 5 yrs", "threshold": ">= 15%", "points": 0.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "5 years reported", "threshold": "all years", "points": null, "max": 15, "note": "needs at least 7 years of net income" }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "5 years reported", "threshold": ">= +10%", "points": null, "max": 10, "note": "needs at least 6 years" }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 81.9, "threshold": "<= 4", "points": 0.0, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "17.6%", "threshold": ">= 20%", "points": 8.0, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "0 years", "threshold": ">= 1.0", "points": null, "max": 10, "note": "needs operating cash flow and capex for at least 4 of the last 5 years" }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": null, "threshold": ">= 7%", "points": null, "max": 15, "note": "SEC cover page (10-Q 0001193125-26-330592, as of 2026-07-31): multiple classes on cover (Common Class A [Member]: 73,111,098; Common Class B [Member]: 116,158,615); economic equivalence not verified, total withheld" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 173.07, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "note": "SEC cover page (10-Q 0001193125-26-330592, as of 2026-07-31): multiple classes on cover (Common Class A [Member]: 73,111,098; Common Class B [Member]: 116,158,615); economic equivalence not verified, total withheld", "age_days": 3, "stale": false }, { "name": "Net income FY2021", "value": 273625000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000156276224000038/", "period": "2021-12-31", "accession": "0001562762-24-000038", "fact_id": 20726070, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 2513132000.0, "kind": "history", "source": "SEC XBRL StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000095017025067188/", "period": "2021-12-31", "accession": "0000950170-25-067188", "fact_id": 22843652, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 0.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000095017025067188/", "period": "2022-12-31", "accession": "0000950170-25-067188", "fact_id": 20732785, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 1955905000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312525057890/", "period": "2022-12-31", "accession": "0001193125-25-057890", "fact_id": 22871076, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": -35227000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-173833)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2023-12-31", "accession": "0001193125-26-071651", "fact_id": 20739280, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 4108980000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000095017025067188/", "period": "2023-12-31", "accession": "0000950170-25-067188", "fact_id": 22898192, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 9408000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-173833)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2024-12-31", "accession": "0001193125-26-071651", "fact_id": 20745443, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 4091023000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2024-12-31", "accession": "0001193125-26-071651", "fact_id": 22923381, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 195403000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-173833)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2025-12-31", "accession": "0001193125-26-071651", "fact_id": 24297608, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 3737381000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2025-12-31", "accession": "0001193125-26-330592", "fact_id": 24480691, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 4629225000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2026-06-30", "accession": "0001193125-26-330592", "fact_id": 24430280, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Operating income FY2021", "value": 391137000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000156276224000038/", "period": "2021-12-31", "accession": "0001562762-24-000038", "fact_id": 20864816, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 1031944000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000156276224000038/", "period": "2021-12-31", "accession": "0001562762-24-000038", "fact_id": 20641554, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 532854000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000095017025067188/", "period": "2022-12-31", "accession": "0000950170-25-067188", "fact_id": 20870494, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 2674032000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000095017025067188/", "period": "2022-12-31", "accession": "0000950170-25-067188", "fact_id": 20646727, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 375780000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2023-12-31", "accession": "0001193125-26-071651", "fact_id": 20875723, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 3224796000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2023-12-31", "accession": "0001193125-26-071651", "fact_id": 20651757, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 30946000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2024-12-31", "accession": "0001193125-26-071651", "fact_id": 20880648, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 4884241000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2024-12-31", "accession": "0001193125-26-071651", "fact_id": 20656564, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 835015000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2025-12-31", "accession": "0001193125-26-071651", "fact_id": 24308332, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 4735151000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2025-12-31", "accession": "0001193125-26-071651", "fact_id": 24289949, "verified": "unverified", "age_days": 299 } ] }, "lynch": { "score": 2.1, "status": "partial: 1, 2, 5, 6", "complete": false, "missing_tests": [ "1", "2", "5", "6" ], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2025", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 3, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": null, "threshold": "<= 1.0", "points": null, "max": 30, "note": "needs diluted EPS for the last fiscal year and five years earlier" }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": null, "threshold": "12% to 35% a year", "points": null, "max": 20, "note": "needs diluted EPS for the last fiscal year and five years earlier" }, { "test": "3", "name": "P/E on latest annual EPS", "value": 76.6, "threshold": "<= 25", "points": 0.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 1.36, "threshold": "<= 0.5", "points": 2.1, "max": 15, "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": null, "threshold": "5 of 5", "points": null, "max": 15, "note": "needs six consecutive fiscal years of diluted EPS" }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": null, "threshold": ">= +10%", "points": null, "max": 10, "note": "SEC cover page (10-Q 0001193125-26-330592, as of 2026-07-31): multiple classes on cover (Common Class A [Member]: 73,111,098; Common Class B [Member]: 116,158,615); economic equivalence not verified, total withheld" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 173.07, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "note": "SEC cover page (10-Q 0001193125-26-330592, as of 2026-07-31): multiple classes on cover (Common Class A [Member]: 73,111,098; Common Class B [Member]: 116,158,615); economic equivalence not verified, total withheld", "age_days": 3, "stale": false }, { "name": "EPS diluted FY2025", "value": 2.26, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2025-12-31", "accession": "0001193125-26-071651", "fact_id": 24303320, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 4629225000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2026-06-30", "accession": "0001193125-26-330592", "fact_id": 24430280, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 3395932000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2026-06-30", "accession": "0001193125-26-330592", "fact_id": 3627736, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 27.3, "status": "partial: 5, 6, 7", "complete": false, "missing_tests": [ "5", "6", "7" ], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2021", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 8, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 1.28, "threshold": ">= 1.5", "points": 8.3, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": 6.63, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "unit": "x", "note": "LongTermDebt (incl. current maturities)" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "3 of 5 profitable", "threshold": "5 of 5", "points": 9.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "yes", "threshold": "yes", "points": 10.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": null, "threshold": "higher", "points": null, "max": 10, "note": "needs diluted EPS for the last fiscal year and five years earlier" }, { "test": "6", "name": "Price / book value per share", "value": null, "threshold": "<= 1.2", "points": null, "max": 20, "note": "equity or share count not fresh" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": null, "max": 15, "note": "needs fresh current assets, total liabilities (or assets and equity of the same date) and share count" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 173.07, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "note": "SEC cover page (10-Q 0001193125-26-330592, as of 2026-07-31): multiple classes on cover (Common Class A [Member]: 73,111,098; Common Class B [Member]: 116,158,615); economic equivalence not verified, total withheld", "age_days": 3, "stale": false }, { "name": "current_assets", "value": 3210412000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2026-06-30", "accession": "0001193125-26-330592", "fact_id": 3627733, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 2512581000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2026-06-30", "accession": "0001193125-26-330592", "fact_id": 3627734, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_incl_current", "value": 4629225000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2026-06-30", "accession": "0001193125-26-330592", "fact_id": 24430280, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 273625000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000156276224000038/", "period": "2021-12-31", "accession": "0001562762-24-000038", "fact_id": 20726070, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 0.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000095017025067188/", "period": "2022-12-31", "accession": "0000950170-25-067188", "fact_id": 20732785, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": -35227000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-173833)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2023-12-31", "accession": "0001193125-26-071651", "fact_id": 20739280, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 9408000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-173833)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2024-12-31", "accession": "0001193125-26-071651", "fact_id": 20745443, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 195403000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-173833)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2025-12-31", "accession": "0001193125-26-071651", "fact_id": 24297608, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2018, 2019, 2020, 2021, 2022, 2023, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/TKO/history?filter=div", "period": null } ] }, "piotroski": { "score": 66.7, "status": "partial: 7", "complete": false, "missing_tests": [ "7" ], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2024", "history_through": "2025", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 25, "not_cross_checked": 0 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/piotroski", "components": [ { "test": "1", "name": "Return on assets is positive", "value": "1.3%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "1,286M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "0.1% -> 1.3%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "1,286M vs 195M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "18.1% -> 24.0%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "1.08 -> 1.26", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": null, "threshold": "pass = 1", "points": null, "max": 11.11111111111111, "note": "an input is not reported for one of the two years" }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "0.6% -> 17.6%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.32 -> 0.31", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 195403000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-173833)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2025-12-31", "accession": "0001193125-26-071651", "fact_id": 24297608, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 15495821000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2025-12-31", "accession": "0001193125-26-330592", "fact_id": 24380605, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 1285725000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2025-12-31", "accession": "0001193125-26-071651", "fact_id": 24315755, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 195403000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-173833)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2025-12-31", "accession": "0001193125-26-071651", "fact_id": 24297608, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 9408000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-173833)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2024-12-31", "accession": "0001193125-26-071651", "fact_id": 20745443, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 15495821000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2025-12-31", "accession": "0001193125-26-330592", "fact_id": 24380605, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 15111782000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2024-12-31", "accession": "0001193125-26-071651", "fact_id": 21933643, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 1285725000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2025-12-31", "accession": "0001193125-26-071651", "fact_id": 24315755, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 195403000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-173833)", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2025-12-31", "accession": "0001193125-26-071651", "fact_id": 24297608, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 3724063000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2025-12-31", "accession": "0001193125-26-330592", "fact_id": 24411330, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 2735305000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2024-12-31", "accession": "0001193125-26-071651", "fact_id": 22086669, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 15495821000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2025-12-31", "accession": "0001193125-26-330592", "fact_id": 24380605, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 15111782000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2024-12-31", "accession": "0001193125-26-071651", "fact_id": 21933643, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 2329061000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2025-12-31", "accession": "0001193125-26-330592", "fact_id": 24325656, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 1528494000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2024-12-31", "accession": "0001193125-26-071651", "fact_id": 21326946, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 1847163000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2025-12-31", "accession": "0001193125-26-330592", "fact_id": 24352609, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 1413793000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2024-12-31", "accession": "0001193125-26-071651", "fact_id": 21599825, "verified": "unverified", "age_days": 664 }, { "name": "operating_income 2025-12-31", "value": 835015000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2025-12-31", "accession": "0001193125-26-071651", "fact_id": 24308332, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 30946000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2024-12-31", "accession": "0001193125-26-071651", "fact_id": 20880648, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 4735151000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2025-12-31", "accession": "0001193125-26-071651", "fact_id": 24289949, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 4884241000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2024-12-31", "accession": "0001193125-26-071651", "fact_id": 20656564, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 4735151000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2025-12-31", "accession": "0001193125-26-071651", "fact_id": 24289949, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 4884241000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2024-12-31", "accession": "0001193125-26-071651", "fact_id": 20656564, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 15495821000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526330592/", "period": "2025-12-31", "accession": "0001193125-26-330592", "fact_id": 24380605, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 15111782000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "period": "2024-12-31", "accession": "0001193125-26-071651", "fact_id": 21933643, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 273625000.0, "url": "https://www.sec.gov/Archives/edgar/data/1973266/000156276224000038/", "accession": "0001562762-24-000038" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 0.0, "url": "https://www.sec.gov/Archives/edgar/data/1973266/000095017025067188/", "accession": "0000950170-25-067188" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": -35227000.0, "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "accession": "0001193125-26-071651" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 9408000.0, "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "accession": "0001193125-26-071651" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 195403000.0, "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "accession": "0001193125-26-071651" } ], "eps_diluted_by_fy": [ { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": -0.43, "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "accession": "0001193125-26-071651", "value_reported": -0.43, "split_factor": 1.0, "split_basis": null }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 0.02, "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "accession": "0001193125-26-071651", "value_reported": 0.02, "split_factor": 1.0, "split_basis": null }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 2.26, "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "accession": "0001193125-26-071651", "value_reported": 2.26, "split_factor": 1.0, "split_basis": null } ], "revenue_by_fy": [ { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 1031944000.0, "url": "https://www.sec.gov/Archives/edgar/data/1973266/000156276224000038/", "accession": "0001562762-24-000038" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 2674032000.0, "url": "https://www.sec.gov/Archives/edgar/data/1973266/000095017025067188/", "accession": "0000950170-25-067188" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 3224796000.0, "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "accession": "0001193125-26-071651" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 4884241000.0, "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "accession": "0001193125-26-071651" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 4735151000.0, "url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526071651/", "accession": "0001193125-26-071651" } ], "dividend_years": [ 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2025, 2026 ], "insider_transactions_recent": [ { "txn_date": "2026-10-15", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 9189.0, "price": 175.19, "value": 1609820.91, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526423159/#live" }, { "txn_date": "2026-10-13", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 400.0, "price": 175.07, "value": 70028.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526423159/#live" }, { "txn_date": "2026-09-14", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 100.0, "price": 197.64, "value": 19764.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526392290/" }, { "txn_date": "2026-09-14", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 1333.0, "price": 193.13, "value": 257442.29, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526392290/" }, { "txn_date": "2026-09-14", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 4256.0, "price": 194.12, "value": 826174.72, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526392290/" }, { "txn_date": "2026-09-14", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 1421.0, "price": 194.99, "value": 277080.79000000004, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526392290/" }, { "txn_date": "2026-09-14", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 1279.0, "price": 195.95, "value": 250620.05, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526392290/" }, { "txn_date": "2026-09-14", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 1200.0, "price": 197.12, "value": 236544.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526392290/" }, { "txn_date": "2026-08-19", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 600.0, "price": 201.91, "value": 121146.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526357348/" }, { "txn_date": "2026-08-19", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 400.0, "price": 192.84, "value": 77136.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526357348/" }, { "txn_date": "2026-08-19", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 300.0, "price": 196.31, "value": 58893.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526357348/" }, { "txn_date": "2026-08-19", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 2246.0, "price": 201.11, "value": 451693.06000000006, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526357348/" }, { "txn_date": "2026-08-19", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 600.0, "price": 200.05, "value": 120030.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526357348/" }, { "txn_date": "2026-08-19", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 1400.0, "price": 199.18, "value": 278852.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526357348/" }, { "txn_date": "2026-08-19", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 1000.0, "price": 197.6, "value": 197600.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526357348/" }, { "txn_date": "2026-08-18", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 8248.0, "price": 194.39, "value": 1603328.72, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526357348/" }, { "txn_date": "2026-08-18", "insider_name": "SHAPIRO MARK S", "role": "officer", "code": "S", "shares": 19120.0, "price": 194.39, "value": 3716736.8, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526357349/" }, { "txn_date": "2026-08-18", "insider_name": "Emanuel Ariel", "role": "CEO", "code": "S", "shares": 24702.0, "price": 194.39, "value": 4801821.779999999, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526357350/" }, { "txn_date": "2026-08-18", "insider_name": "Schleimer Andrew M", "role": "CFO", "code": "S", "shares": 9942.0, "price": 194.39, "value": 1932625.38, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526357351/" }, { "txn_date": "2026-08-13", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 500.0, "price": 195.04, "value": 97520.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526352889/" }, { "txn_date": "2026-08-13", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 3800.0, "price": 196.29, "value": 745902.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526352889/" }, { "txn_date": "2026-08-13", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 2400.0, "price": 196.96, "value": 472704.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526352889/" }, { "txn_date": "2026-08-13", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 900.0, "price": 198.24, "value": 178416.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526352889/" }, { "txn_date": "2026-08-13", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 1989.0, "price": 199.14, "value": 396089.45999999996, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526352889/" }, { "txn_date": "2026-07-21", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 132.0, "price": 181.09, "value": 23903.88, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526312814/" }, { "txn_date": "2026-07-21", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 12866.0, "price": 181.11, "value": 2330161.2600000002, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526312814/" }, { "txn_date": "2026-07-20", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 3682.0, "price": 182.54, "value": 672112.28, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526312814/" }, { "txn_date": "2026-07-20", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 3299.0, "price": 183.43, "value": 605135.5700000001, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526312814/" }, { "txn_date": "2026-07-20", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 1400.0, "price": 184.45, "value": 258229.99999999997, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526312814/" }, { "txn_date": "2026-07-20", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 1700.0, "price": 185.29, "value": 314993.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526312814/" }, { "txn_date": "2026-07-13", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 3356.0, "price": 181.13, "value": 607872.28, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526303601/" }, { "txn_date": "2026-07-13", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 1933.0, "price": 182.01, "value": 351825.32999999996, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526303601/" }, { "txn_date": "2026-07-13", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 1600.0, "price": 183.01, "value": 292816.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526303601/" }, { "txn_date": "2026-07-13", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 1670.0, "price": 184.28, "value": 307747.6, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526303601/" }, { "txn_date": "2026-07-13", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 830.0, "price": 185.29, "value": 153790.69999999998, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526303601/" }, { "txn_date": "2026-07-13", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 200.0, "price": 186.14, "value": 37228.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526303601/" }, { "txn_date": "2026-06-12", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 600.0, "price": 200.31, "value": 120186.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526273081/" }, { "txn_date": "2026-06-12", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 400.0, "price": 202.43, "value": 80972.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526273081/" }, { "txn_date": "2026-06-12", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 789.0, "price": 203.48, "value": 160545.72, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526273081/" }, { "txn_date": "2026-06-12", "insider_name": "Khan Nick", "role": "director", "code": "S", "shares": 800.0, "price": 204.76, "value": 163808.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1973266/000119312526273081/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001973266", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001973266.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001973266&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001973266&type=8-K", "yahoo": "https://finance.yahoo.com/quote/TKO", "stooq": "https://stooq.com/q/d/?s=tko.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=TKO", "finviz": "https://finviz.com/quote.ashx?t=TKO", "stockanalysis": "https://stockanalysis.com/stocks/tko/", "seeking_alpha": "https://seekingalpha.com/symbol/TKO", "openinsider": "http://openinsider.com/search?q=TKO", "google_news": "https://news.google.com/rss/search?q=TKO+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/TKO.json", "markdown": "https://theclaudetrader.com/s/TKO.md", "research_packet": "https://theclaudetrader.com/r/TKO.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/TKO; data from SEC EDGAR XBRL and market prices (Alpaca Market Data, Yahoo Finance) to 2026-10-23.", "disclaimer": "Scores are deterministic rule outputs from public filings. fair_value_model is a labelled model estimate from the same filings (method at /fair-value), not an opinion or recommendation.", "fair_value_model": { "fair_value": null, "fv_low": null, "fv_high": null, "fv_gap_pct": null, "fv_verdict": null, "fv_methods": 0, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": null, "fv_skipped": "no point-in-time SEC share count on the price basis", "unit": "per traded unit (share or ADS), same currency as the price", "methods": {}, "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.", "discount_rate": 0.09, "terminal_growth": 0.025, "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%", "page": "https://theclaudetrader.com/fair-value" } }