Sphere Entertainment Co. logo

Sphere Entertainment Co.

SPHR | NYSE
Chart Builder DCF Calculator
$145.58
+$0.44 (+0.30%)
Sep 22, 2026, 12:00 PM ET · Market open
Fiscal Year
Period Ending
FY 2026
Dec 30, 2025
FY 2025
Jun 29, 2025
FY 2024
Jun 29, 2024
FY 2023
Jun 29, 2023
FY 2022
Jun 29, 2022
FY 2021
Jun 29, 2021
Net Income
33.41M -462.47M -200.65M 505.68M -190.15M -166.52M
Depreciation & Amortization
336.41M 365.43M 256.49M 103.38M 124.63M 122M
Stock-Based Compensation
59.01M 68.19M 48.01M 62.66M 77.14M 70.58M
Other Working Capital
68.38M -16.36M -16.36M 3.03M 15.48M 18.33M
Other Non-Cash Items
-248.64M 168.7M 168.54M -769M 97.82M -16.42M
Deferred Income Tax
20.92M n/a -132.54M 123.47M -31.27M -71.36M
Change in Working Capital
42.24M -159.51M -159.51M 127.41M 63.17M 3.02M
Operating Cash Flow
243.35M -19.66M -19.66M 153.59M 141.34M -58.69M
Capital Expenditures
-52.35M -289.75M -289.75M -1.18B -805.22M -456.01M
Cash Acquisitions
48.76M -2.52M 246.35M 516.73M 1.06M 197K
Purchase of Investments
n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a 4.37M n/a 361.19M
Other Investing Acitivies
-311K 55.22M -1.78M n/a n/a -28.56M
Investing Cash Flow
-3.9M -45.18M -45.18M -653.92M -804.16M -123.18M
Debt Repayment
-165.27M 232.79M 232.79M 227.79M 24.1M 598.75M
Common Stock Repurchased
-50.02M -34.6M n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a -121.51M -2.26M -1.77M
Other Financial Acitivies
-24.54M 11.55M -31.88M -20.74M -52.24M -4.29M
Financial Cash Flow
-233.35M 209.73M 209.73M 85.54M -30.39M 592.69M
Net Cash Flow
5.63M 144.12M 144.12M -416.9M -693.97M 418.84M
Free Cash Flow
191M -309.41M -309.41M -1.02B -663.88M -514.7M
Adj. Free Cash Flow
131.99M -377.6M -357.42M -1.08B -741.03M -585.29M
Maintenance CapEx
n/a -289.75M n/a -1.18B -805.22M -456.01M
Growth CapEx
-52.35M n/a -289.75M n/a n/a n/a
Owner Earnings
243.35M -309.41M -19.66M -1.02B -663.88M -514.7M

© 2026 bestshares.com. All rights reserved.