Sphere Entertainment Co. logo

Sphere Entertainment Co.

SPHR | NYSE
Chart Builder DCF Calculator
$148.32
+$3.18 (+2.19%)
Sep 22, 2026, 10:37 AM ET · Market open
Fiscal Quarter
Period Ending
Q3 2026
Mar 30, 2026
Q2 2026
Dec 30, 2025
Q4 2026
Dec 30, 2025
Q1 2026
Sep 29, 2025
Q4 2025
Jun 29, 2025
Q3 2025
Mar 30, 2025
Q2 2025
Dec 30, 2024
Q1 2025
Sep 29, 2024
Q4 2024
Jun 29, 2024
Q3 2024
Mar 30, 2024
Q2 2024
Dec 30, 2023
Q1 2024
Sep 29, 2023
Q4 2023
Jun 29, 2023
Q3 2023
Mar 30, 2023
Q2 2023
Dec 30, 2022
Q1 2023
Sep 29, 2022
Q4 2022
Jun 29, 2022
Q3 2022
Mar 30, 2022
Q2 2022
Dec 30, 2021
Q1 2022
Sep 29, 2021
Q4 2021
Jun 29, 2021
Q3 2021
Mar 30, 2021
Q2 2021
Dec 30, 2020
Q1 2021
Sep 29, 2020
Net Income
-1.59M 64.74M 71.46M -101.2M 151.82M -81.95M 105.28M -105.28M -46.59M -47.24M -173.25M 66.43M 537.72M -58.56M 70.56M -44.04M -99.21M -19.31M 5.02M -76.66M -119.8M -25.84M -60.08M -40.32M
Depreciation & Amortization
95.43M 84.17M 72.71M 84.1M 83.91M 84.23M 92.93M 81.91M 82.34M 79.87M 80.03M 14.26M -9.57M 30.42M 29.06M 29.76M 36.03M 35.64M 36.49M 35.92M 26.43M 39.61M 25.68M 28.41M
Stock-Based Compensation
n/a 10.03M 40.45M 8.53M 18.85M 21.6M -6.26M 15.57M 13.27M 17.89M 11.97M 4.88M 6.57M 20.43M 20.48M 15.19M 14.82M 18.62M 24.17M 19.53M 9.71M 11.44M 29.83M 16.16M
Other Working Capital
25.6M 55.12M -107.5M 95.15M -83.98M 2.09M 7.37M -7.37M -22.01M 8.26M 44.07M 16.95M 24.25M 31.8M -55.67M 4.82M 25.8M -23.71M 1.4M 58.56M 23.8M 15.71M 585K -28.23M
Other Non-Cash Items
20.16M 15.84M -364.01M 79.37M -352.23M 8.38M -154.66M 11.34M -41.77M 7.21M 124.72M 20.6M -738.69M -15.58M 4.6M 6M 62.86M 4.56M 16.38M 14.02M 9.33M -22.19M 10.65M -31.16M
Deferred Income Tax
-5.33M -42.71M 104.32M -35.37M 119.64M -20.64M 33.49M -33.49M -8.7M -17.15M -15.11M -91.59M 128.5M -7.29M 1.25M 1.01M -19.4M 5.3M 2.86M -20.04M 934K -8.13M -19.92M -9.59M
Change in Working Capital
27.58M 48.15M -113.88M 80.4M -81.04M -5.26M -64.05M 64.05M -71M 60.45M 18.04M -109.23M 91.25M 113.44M 10.21M -89.1M 40.04M -71.4M 40.87M 34.21M 77.73M -6.54M 6.6M -58.73M
Operating Cash Flow
136.24M 180.22M -188.95M 115.84M -59.06M 6.35M 6.73M 34.09M -72.44M 101.02M 46.4M -94.64M 15.77M 82.86M 136.15M -81.18M 35.14M -26.59M 125.8M 6.99M 4.34M -11.65M -7.24M -95.23M
Capital Expenditures
-4.89M -15.21M -27.26M -5M -14.65M -17.49M 18.52M -18.52M -14.76M -19.46M -65.53M -190M -206.02M -243.82M -318.59M -290.55M -256.53M -215.69M -186.41M -146.6M -130.54M -116.08M -115.59M -114.15M
Cash Acquisitions
n/a n/a 48.76M n/a n/a n/a 568K -568K -9.42M -51K n/a 256.5M 290.7M -6.55M 27.9M n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a -731K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 204.68M 550K n/a 3.82M n/a n/a n/a n/a n/a 1.5M 59.69M 300M
Other Investing Acitivies
-116K -75K -56K -64K 48.66M -78K -59.66M -496K -27K -1.7M n/a n/a -117.8M 245K -6K 1.52M 290K 300K 175K 295K 60K 180K -103K 6.39M
Investing Cash Flow
-5.01M -15.28M 21.45M -5.06M 34.01M -17.57M -40.57M -19.59M -24.94M -21.21M -65.53M 66.5M 171.56M -249.58M -290.69M -285.22M -256.24M -215.39M -186.23M -146.3M -130.48M -114.4M -56M 192.23M
Debt Repayment
-18.85M -45.1M -86.15M -15.17M -80M -25M 229.66M -20.63M 229.66M -20.63M 196.08M 65M 6.88M -27.46M 253.83M -5.45M 72.01M -15.25M -15.25M -30.25M -2.38M -7.25M 628.88M -8.13M
Common Stock Repurchased
n/a 16K -50.04M n/a n/a n/a -1.31M n/a -1.31M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -119.12M -1.82M n/a -571K n/a -1.74M n/a -516K n/a -1.77M n/a n/a
Other Financial Acitivies
-5.92M -2.07M 49.9M -66.45M -4.75M -1.31M -230.66M -15M -251.64M 7.66M -956K -14.15M -2.7M 584K -4.63M -14M -24.88M -2.89M 2.41M -14.03M 17.84M 107K -14.37M -7.87M
Financial Cash Flow
-22.26M -41.27M -88.8M -81.02M -84.75M -26.31M -2.3M -35.62M -23.28M -12.96M 195.12M 50.85M -114.94M -28.69M 249.2M -20.02M 47.13M -19.88M -12.84M -44.8M 15.46M -8.91M 614.51M -16M
Net Cash Flow
108.89M 123.01M -108.89M 29.33M -109.28M -37.43M -37.58M -20.02M -120.71M 66.12M 176.09M 22.63M 71.01M -195.63M 94.84M -387.12M -174.74M -261.27M -73.46M -184.5M -110.56M -134.84M 553.25M 86.83M
Free Cash Flow
131.35M 165.01M -216.21M 110.84M -73.71M -11.14M 25.26M 15.57M -87.2M 81.55M -19.12M -284.64M -190.25M -160.96M -182.44M -371.74M -221.39M -242.28M -60.61M -139.61M -126.2M -127.73M -122.83M -209.38M
Adj. Free Cash Flow
131.35M 154.99M -256.65M 102.31M -92.56M -32.74M 31.52M 5K -100.47M 63.66M -31.09M -289.53M -196.81M -181.39M -202.92M -386.93M -236.21M -260.9M -84.78M -159.14M -135.91M -139.17M -152.65M -225.54M
Maintenance CapEx
n/a n/a n/a n/a n/a -17.49M 18.52M n/a n/a n/a n/a -190M -206.02M -243.82M -318.59M -290.55M n/a n/a n/a n/a n/a -65.88M -115.59M -114.15M
Growth CapEx
-4.89M -27.26M -27.26M -5M -14.65M n/a n/a -18.52M -14.76M -19.46M -65.53M n/a n/a n/a n/a n/a -256.53M -215.69M -186.41M -146.6M -130.54M -50.2M n/a n/a
Owner Earnings
136.24M -188.95M -188.95M 115.84M -59.06M -11.14M 25.26M 34.09M -72.44M 101.02M 46.4M -284.64M -190.25M -160.96M -182.44M -371.74M 35.14M -26.59M 125.8M 6.99M 4.34M -77.52M -122.83M -209.38M

© 2026 bestshares.com. All rights reserved.