Atlanta Braves Holdings, Inc. - Series A Financial Ratios — BATRK

Profitability (USD)

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	-6.27	1.16	-18.69	-23.32	-3.75	-11.48	-30.26	-5.94	-4.45
Return on Assets (%)	- -	- -	-1.46	0.27	-4.53	-4.93	-0.69	-2.19	-8.37	-2.07	-1.49
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	25.84	23.33	22.46	30.19
EBITDA Margin (%)	- -	-11.07	-11.92	17.42	6.72	-33.15	16.2	6.99	3.83	3.5	8.48
Operating Margin (%)	- -	-23.28	-29.27	0.23	-8.19	-71.91	3.52	-4.27	-7.25	-5.98	2.27
Incremental Operating Margin (%)	- -	- -	- -	203.57	- -	29.87	37.95	- -	- -	30.68	80.68
Pretax Margin (%)	- -	-30.15	-16.06	-0.9	-19.33	-65.17	-0.53	-5.35	-20.16	-5.42	-3.29
Profit Margin (%)	- -	-23.66	-6.48	1.13	-16.18	-43.82	-1.94	-5.81	-19.56	-4.72	-3.19
Net Income to Common Margin (%)	- -	-23.66	-6.48	1.13	-16.18	-43.82	-1.94	-5.81	-19.56	-4.72	-3.19
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-6.27	1.16	-18.69	-23.32	-3.75	-11.48	-30.26	-5.94	-4.45

Credit (USD)

Credit Ratios API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	328	662	491	554	670	697	649	673	721	837
ST Debt	- -	- -	13	14	59	59	12	75	42	104	215
LT Debt	- -	328	649	477	495	611	685	574	631	617	622
Total Debt/EBITDA	- -	-11.31	-14.39	6.38	17.31	-11.36	7.58	15.79	27.42	31.12	13.48
Net Debt/EBITDA	- -	-7.62	-11.52	4.99	12.88	-8.8	6.03	9.52	18.1	21.89	10.28
Total Debt/EBIT	- -	-5.38	-5.86	491	-14.21	-5.23	34.85	-21.23	-14.49	-18.18	-61.89
Net Debt/EBIT	- -	-3.62	-4.69	384	-10.56	-4.05	27.75	-12.8	-9.56	-12.78	-47.22
EBITDA to Interest Expense	- -	-29	-3.07	2.96	1.19	-2.27	3.83	1.39	0.65	0.6	1.34
EBITDA-CapEx/Interest Expense	- -	-29	-3.07	2.96	1.19	-2.27	3.83	1.39	0.65	0.6	1.34
EBIT to Interest Expense	- -	-61	-7.53	0.04	-1.44	-4.92	0.83	-0.85	-1.23	-1.02	0.36
Interest Expense	- -	1	15	26	27	26	24	30	38	39	46
Common Equity/Total Assets	- -	24.87	22.13	24.71	23.73	18.52	18.09	20.09	35.14	34.4	32.57
Long-Term Debt/Equity (%)	- -	82	151.99	108.9	130.95	209.97	231.42	191.77	116.66	115.02	115.55
Long-Term Debt/Capital (%)	- -	45.05	59.6	51.35	53.11	63.58	68.98	60.54	51.97	49.06	45.21
Long-Term Debt/Total Assets (%)	- -	21.19	34.78	26.43	31.07	38.89	41.87	38.53	41.93	40.47	38.51
Total Debt/Equity (%)	- -	82	155.04	112.1	146.56	230.24	235.47	216.75	124.45	134.45	155.56
Total Debt/Capital (%)	- -	45.05	60.79	52.85	59.44	69.72	70.19	68.43	55.45	57.35	60.87
Total Debt/Total Assets (%)	- -	21.19	35.48	27.2	34.78	42.65	42.6	43.55	44.73	47.31	51.84
Net Debt to Equity	- -	55.25	124.12	87.67	108.99	178.35	187.5	130.65	82.15	94.55	118.69
Net Debt/Capital (%)	- -	35.59	55.38	46.72	52.15	64.07	65.22	49.03	40.81	44.2	50.08
EBITDA	- -	-29	-46	77	32	-59	92	41	25	23	62
EBITDA-CapEx	- -	-29	-46	77	32	-59	92	41	25	23	62
Operating Income (Loss)	- -	-61	-113	1	-39	-128	20	-25	-46	-40	17

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.64	1.45	1.27	0.76	0.87	1.04	0.63	0.54	0.38	0.26
Current Ratio	- -	0.83	2.42	3.06	1.42	1.41	2.43	1.11	0.93	0.62	0.42
Quick Ratio	- -	0.73	1.8	1.52	0.9	1.05	1.34	0.92	0.8	0.56	0.35
CFO/Avg Current Liab	- -	- -	-0.32	1.18	0.55	-0.3	0.4	0.28	0.01	0.06	0.08
Common Equity/Total Assets	- -	24.87	22.13	24.71	23.73	18.52	18.09	20.09	35.14	34.4	32.57
Long-Term Debt/Equity (%)	- -	82	151.99	108.9	130.95	209.97	231.42	191.77	116.66	115.02	115.55
Long-Term Debt/Capital (%)	- -	45.05	59.6	51.35	53.11	63.58	68.98	60.54	51.97	49.06	45.21
Long-Term Debt/Total Assets (%)	- -	21.19	34.78	26.43	31.07	38.89	41.87	38.53	41.93	40.47	38.51
Total Debt/Equity (%)	- -	82	155.04	112.1	146.56	230.24	235.47	216.75	124.45	134.45	155.56
Total Debt/Capital (%)	- -	45.05	60.79	52.85	59.44	69.72	70.19	68.43	55.45	57.35	60.87
Total Debt/Total Assets (%)	- -	21.19	35.48	27.2	34.78	42.65	42.6	43.55	44.73	47.31	51.84
CFO/Total Liabilities	- -	7.75	-2.92	7.53	6.17	-4.3	4.63	4.48	0.17	1.68	2.34
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	15.18	0.89	1.42	1.26	1.28

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	16.43	16.68	19.43	6.14	16.23	10.68	9.62	11.74	17.53
Days Sales Outstanding	- -	- -	22.22	21.88	18.79	59.47	22.49	34.18	37.93	31.09	20.82
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	1,120	1,246	1,396	1,664	1,431	1,633	1,882	2,696	2,635	2,741
- Cash & Cash Equivalents	- -	107	132	107	142	151	142	151	125	110	100
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	15	14	-8	- -	- -	- -	- -	12	12	12
+ Total Debt	- -	328	662	491	554	670	697	649	673	721	837
Enterprise Value	- -	1,356	1,790	1,772	2,076	1,950	2,188	2,380	3,255	3,258	3,491
Total Capital	- -	728	1,089	929	932	961	993	949	1,213	1,257	1,375
Total Debt/Capital (%)	- -	45.05	60.79	52.85	59.44	69.72	70.19	68.43	55.45	57.35	60.87
Total Debt / EV	- -	0.24	0.37	0.28	0.27	0.34	0.32	0.27	0.21	0.22	0.24
EV/Sales	- -	5.18	4.64	4.01	4.36	10.96	3.85	4.04	5.08	4.92	4.77
EV/EBITDA	- -	- -	- -	23.02	64.89	- -	23.78	57.89	132.66	140.64	56.2
EV/EBIT	- -	- -	- -	1,772.34	- -	- -	109.39	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	1,247	1,443	1,671	1,983	1,643	1,633	1,882	2,724	2,649	2,743
Diluted Enterprise Value	- -	1,483	1,987	2,047	2,395	2,162	2,188	2,380	3,284	3,272	3,492
EV per Share	- -	24.93	31.92	31.59	36.85	33.9	37.65	40.77	47.8	47.3	50.24
TTM Sales	- -	262	386	442	476	178	568	589	641	663	732
TTM EBITDA	- -	-29	-46	77	32	-59	92	41	25	23	62
TTM Operating Income	- -	-61	-113	1	-39	-128	20	-25	-46	-40	17
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	14.01	-34.36	16.23	26.45	-29.88	26.34	35.27	1,675.4	159.29	108.67
EV/EBIT	- -	- -	- -	1,772.34	- -	- -	109.39	- -	- -	- -	- -
Enterprise Value	- -	1,356	1,790	1,772	2,076	1,950	2,188	2,380	3,255	3,258	3,491
Low Price	- -	13.51	19.3	21.61	24.37	13.2	24.6	23.34	31.25	36.74	35.46
EV/Sales	- -	5.18	4.64	4.01	4.36	10.96	3.85	4.04	5.08	4.92	4.77
EV/EBITDA	- -	- -	- -	23.02	64.89	- -	23.78	57.89	132.66	140.64	56.2
Price/Earnings	- -	- -	- -	279.45	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	277.1	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	313.92	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	242.62	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	2.91	3.02	3.13	4.4	4.92	5.52	6.28	5.1	5.03	5.21
Price/Book Value Average	- -	2.38	3.17	3.1	4.16	4.37	5.41	5.36	4.69	5.25	5.41
Price/Book Value High	- -	3.82	3.56	3.52	4.48	5.93	6.23	6.66	6.46	5.84	6.23
Price/Book Value Low	- -	1.91	2.62	2.72	3.63	2.61	4.83	4.55	4.03	4.83	4.68
Price/Tangible Book Value	- -	-101.85	30.39	16.24	79.26	-25.55	-34.02	43,764.35	11.76	11.73	12.1
Price/Tangible Book Value Average	- -	-83.36	31.93	16.1	74.87	-22.69	-33.36	37,305.94	10.82	12.25	12.55
Price/Tangible Book Value High	- -	-133.56	35.84	18.24	80.57	-30.8	-38.45	46,371.47	14.91	13.62	14.47
Price/Tangible Book Value Low	- -	-66.83	26.4	14.1	65.39	-13.56	-29.78	31,692.83	9.29	11.26	10.87
Price/Sales	- -	3.98	3.1	3.16	3.48	7.85	2.87	3.2	4.2	3.94	3.74
Price/Sales Average	- -	3.26	3.26	3.13	3.29	6.97	2.82	2.73	3.86	4.12	3.88
Price/Sales High	- -	5.22	3.66	3.55	3.54	9.46	3.25	3.39	5.32	4.58	4.48
Price/Sales Low	- -	2.61	2.7	2.74	2.87	4.16	2.52	2.32	3.31	3.79	3.37
Price/Cash Flow	- -	11.71	-28.53	13.57	22.11	-25.39	26.34	35.27	1,654.12	157.08	108.67
Price/Cash Flow Average	- -	9.59	-29.98	13.45	20.89	-22.55	25.83	30.07	1,521.01	164.17	112.73
Price/Cash Flow High	- -	15.36	-33.65	15.24	22.48	-30.61	29.77	37.38	2,095.86	182.39	129.97
Price/Cash Flow Low	- -	7.69	-24.78	11.78	18.24	-13.47	23.06	25.54	1,305.99	150.84	97.68
Price/Free Cash Flow Average	- -	11.46	-36.1	16.09	24.98	-26.53	25.83	30.07	1,540.57	166.47	112.73
Price/Free Cash Flow High	- -	18.37	-40.51	18.23	26.88	-36.01	29.77	37.38	2,122.82	184.95	129.97
Price/Free Cash Flow Low	- -	9.19	-29.84	14.09	21.82	-15.85	23.06	25.54	1,322.79	152.96	97.68
EV/Sales Average	- -	4.4	4.8	3.98	4.17	10.05	3.8	3.57	4.74	5.09	4.9
EV/Sales High	- -	6.51	5.22	4.4	4.42	12.61	4.23	4.23	6.2	5.56	5.5
EV/Sales Low	- -	3.71	4.21	3.59	3.75	7.18	3.49	3.16	4.2	4.76	4.39
EV/EBITDA Average	- -	- -	- -	22.87	62.01	- -	23.44	51.14	123.82	145.77	57.85
EV/EBITDA High	- -	- -	- -	25.25	65.75	- -	26.09	60.62	161.99	158.97	64.85
EV/EBITDA Low	- -	- -	- -	20.63	55.79	- -	21.57	45.27	109.54	136.12	51.74
EV/EBIT Average	- -	- -	- -	1,760.62	- -	- -	107.81	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	1,944.57	- -	- -	120.02	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	1,588.33	- -	- -	99.22	- -	- -	- -	- -
Last Price	- -	20.59	22.22	24.89	29.54	24.88	28.1	32.23	39.58	38.26	39.45
High Price	- -	27	26.2	27.96	30.03	29.99	31.76	34.15	50.15	44.43	47.18
Enterprise Value Average	- -	1,153	1,853	1,761	1,984	1,790	2,156	2,103	3,038	3,377	3,593
Enterprise Value High	- -	1,705	2,013	1,945	2,104	2,244	2,400	2,492	3,975	3,682	4,028
Enterprise Value Low	- -	971	1,626	1,588	1,785	1,278	1,984	1,861	2,688	3,153	3,213

Shares Outstanding	39	54	56	56	56	58	58	58	68	69	69
Diluted Weighted Avg Shares	39	61	65	67	67	66	58	58	69	69	70
Basic Weighted Avg Shares	39	51	54	56	56	56	58	58	68	68	70
Revenue per Share	- -	5.17	7.16	7.87	8.48	3.17	9.78	10.08	9.43	9.71	10.54
EBITDA per Share	- -	-0.57	-0.85	1.37	0.57	-1.05	1.58	0.7	0.36	0.34	0.89
Operating Income per Share	- -	-1.2	-2.1	0.02	-0.69	-2.28	0.34	-0.43	-0.68	-0.58	0.24
Basic EPS, GAAP	- -	-1.22	-0.46	0.09	-1.37	-1.39	-0.19	-0.59	-1.84	-0.46	-0.34
Basic EPS from Cont Ops	- -	-1.22	-0.48	0.2	-1.37	-1.39	-0.19	-0.59	-1.84	-0.46	-0.33
Diluted EPS, GAAP	- -	-1.02	-0.38	0.07	-1.15	-1.18	-0.19	-0.59	-1.82	-0.45	-0.34
Diluted EPS from Cont Ops	- -	-1.02	-0.4	0.16	-1.15	-1.18	-0.19	-0.59	-1.82	-0.45	-0.33
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	1.76	-0.78	1.83	1.34	-0.98	1.07	0.91	0.02	0.24	0.36
Free Cash Flow per Basic Share	- -	1.76	-0.78	1.83	1.34	-0.98	1.07	0.91	0.02	0.24	0.36
Cash & Equivalents per Share	- -	1.97	2.35	1.91	2.52	2.63	2.44	2.58	1.84	1.6	1.44
Book Value per Share	- -	7.08	7.36	7.95	6.71	5.06	5.09	5.13	7.76	7.61	7.57
Tangible Book Value per Share	- -	-0.2	0.73	1.53	0.37	-0.97	-0.83	- -	3.36	3.26	3.26

Atlanta Braves Holdings, Inc. - Series A

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)