Madison Square Garden Sports Corp. Financial Ratios — MSGS

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	- -	-12.71	-11.09	-3.37	-4.06	-2.91	5.73	0.44	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-6.73	-6.04	-1.9	-2.72	-2	3.8	0.3	-7.3	-1.1	3.92	3.65	4.42	-1.59	0.52
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.93	7.55	9.13	- -	1.87
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.45	5.3	10.01	- -	1.48
Gross Margin (%)	27.24	26.23	21.76	32.35	33.84	34.74	41.18	39.67	40.34	32.19	39.06	38.16	39.98	27.34	27.74
EBITDA Margin (%)	3.68	1.87	-2.44	10.11	3.93	3.87	14.64	8.36	-0.08	-17.53	11.09	10	14.53	1.73	2.96
Operating Margin (%)	-4.96	-8.17	-12.48	-0.04	-5.26	-4.27	-2.55	-7.98	-15.56	-18.87	10.48	9.6	14.22	1.42	2.68
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.56	-1.37	43.57	-1,087.15	14.08
Pretax Margin (%)	-4.11	-7.9	-12.61	-3.76	-6.9	-6.16	-2.99	-8.31	-16.25	-21.49	9	10.13	10.29	-1.66	1.56
Profit Margin (%)	-4.98	-8.06	-12.8	-3.8	-6.93	-5.52	19.88	1.57	-30.23	-3.36	6.23	5.39	5.72	-2.16	0.67
Net Income to Common Margin (%)	-4.98	-8.06	-12.8	-3.8	-6.93	-5.52	19.88	1.57	-30.23	-3.36	6.23	5.39	5.72	-2.16	0.67
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.89	49.26	44.38	- -	56.85
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	393.26	1.19	-2.82	6.08
Sustainable Growth Rate (%)	- -	-12.71	-11.09	-3.37	-4.06	-2.91	5.73	0.44	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	- -	- -	- -	- -	- -	105	106	6	1,068	1,118	993	1,121	1,105	1,185	1,160
ST Debt	- -	- -	- -	- -	- -	- -	4	6	39	72	74	80	80	77	74
LT Debt	- -	- -	- -	- -	- -	105	101	- -	1,029	1,046	920	1,041	1,025	1,108	1,086
Total Debt/EBITDA	- -	- -	- -	- -	- -	2.06	1.01	0.1	-2,119.41	-15.34	10.9	12.63	7.41	65.72	34
Net Debt/EBITDA	- -	-0.17	0.28	-0.13	-32.94	-22.18	-10.74	0.82	-539.98	-4.39	1.74	3.21	1.45	8.12	2.75
Total Debt/EBIT	- -	- -	- -	- -	- -	-1.87	-5.81	-0.1	-11.38	-14.25	11.54	13.16	7.57	80	37.49
Net Debt/EBIT	- -	0.04	0.05	35	24.63	20.12	61.61	-0.86	-2.9	-4.08	1.85	3.34	1.48	9.89	3.04
EBITDA to Interest Expense	21.43	6.14	-14.61	43.38	21.62	12.19	29.87	12.27	-0.11	-6.9	7.76	3.88	5.41	0.83	1.62
EBITDA-CapEx/Interest Expense	21.43	6.14	-14.61	43.38	21.62	12.19	29.87	12.27	-0.11	-6.9	7.76	3.88	5.41	0.83	1.62
EBIT to Interest Expense	-28.89	-26.78	-74.63	-0.16	-28.91	-13.44	-5.21	-11.71	-21.04	-7.43	7.34	3.72	5.29	0.68	1.47
Interest Expense	1	2	2	2	2	4	3	5	4	11	12	23	28	22	21
Common Equity/Total Assets	- -	52.9	55.74	56.92	72.98	64.86	67.89	69.62	-16.78	-15.6	-11.3	-25.64	-19.78	-19.11	-17.12
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	4.22	3.85	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	4.05	3.7	- -	119	114.18	108.45	132.85	122.18	122.68	121.07
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.84	2.71	- -	83.41	79.86	70.63	79.2	76.13	75.23	70.63
Total Debt/Equity (%)	- -	- -	- -	- -	- -	4.22	4.02	0.22	-525.07	-553.88	-683.25	-332.46	-415.01	-420.93	-440.69
Total Debt/Capital (%)	- -	- -	- -	- -	- -	4.05	3.86	0.22	123.53	122.03	117.15	143.02	131.74	131.16	129.35
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.84	2.83	0.16	86.58	85.36	76.29	85.26	82.09	80.43	75.46
Net Debt to Equity	- -	-0.25	-0.52	-1.16	-55.84	-45.3	-42.57	1.86	-133.78	-158.57	-109.36	-84.39	-81.06	-52.01	-35.7
Net Debt/Capital (%)	- -	-0.25	-0.52	-1.18	-126.46	-82.81	-74.13	1.86	34.58	37.6	21	38.28	28.79	19.3	12.83
EBITDA	27	14	-22	108	44	51	104	61	-1	-73	91	89	149	18	34
EBITDA-CapEx	27	14	-22	108	44	51	104	61	-1	-73	91	89	149	18	34
Operating Income (Loss)	-36	-59	-114	- -	-59	-56	-18	-58	-94	-78	86	85	146	15	31

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	- -	- -	0.01	0.03	2.35	1.62	1.6	0.15	0.27	0.18	0.21	0.08	0.17	0.26	0.26
Current Ratio	- -	0.27	0.29	0.32	2.61	1.9	1.85	1.86	0.44	0.5	0.47	0.29	0.42	0.45	0.5
Quick Ratio	- -	0.15	0.16	0.18	2.48	1.76	1.73	0.17	0.29	0.4	0.38	0.19	0.3	0.31	0.39
CFO/Avg Current Liab	- -	0.25	0.27	0.13	0.22	0.32	0.28	0.21	0.01	-0.11	0.44	0.32	0.18	0.17	0.1
Common Equity/Total Assets	- -	52.9	55.74	56.92	72.98	64.86	67.89	69.62	-16.78	-15.6	-11.3	-25.64	-19.78	-19.11	-17.12
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	4.22	3.85	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	4.05	3.7	- -	119	114.18	108.45	132.85	122.18	122.68	121.07
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.84	2.71	- -	83.41	79.86	70.63	79.2	76.13	75.23	70.63
Total Debt/Equity (%)	- -	- -	- -	- -	- -	4.22	4.02	0.22	-525.07	-553.88	-683.25	-332.46	-415.01	-420.93	-440.69
Total Debt/Capital (%)	- -	- -	- -	- -	- -	4.05	3.86	0.22	123.53	122.03	117.15	143.02	131.74	131.16	129.35
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.84	2.83	0.16	86.58	85.36	76.29	85.26	82.09	80.43	75.46
CFO/Total Liabilities	- -	7.12	14.49	7.49	13.14	18.44	19.69	15.25	0.25	-2.34	12.3	9.23	5.71	5.22	3.48
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	0.1	0.04	0.38	1.95	1.74	2.46	2.27	1.51	1.47	2.32	2.12	2.64	2.17	3.8

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	- -	33.81	19.32	20.7	17.46	14.81	7.03	12.55	52.59	10.19	13.53	20.31	27.79	34.85	29.57
Days Sales Outstanding	- -	10.79	18.89	17.63	20.9	24.65	51.95	29.09	6.94	35.82	26.98	17.97	13.13	10.47	12.34
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	290.14	129.22	135.56	85.59	45.26	15.81	29.36	215.81	124.54	74.22	53.92	64.92	78.51	60.09
Accounts Payable Turnover Days	- -	1.26	2.82	2.69	4.26	8.06	23.09	12.43	1.69	2.93	4.92	6.77	5.62	4.65	6.07
Cash Conversion Cycle	- -	9.54	16.07	14.94	16.64	16.59	28.86	16.66	5.25	32.89	22.06	11.2	7.51	5.82	6.27
Inventory to Cash Days	- -	10.79	18.89	17.63	20.9	24.65	51.95	29.09	6.94	35.82	26.98	17.97	13.13	10.47	12.34
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	- -	- -	- -	- -	2,080	2,300	3,641	3,299	3,525	4,162	3,658	4,493	4,506	5,018	9,675
- Cash & Cash Equivalents	- -	2	6	14	1,444	1,238	1,226	4	78	65	91	40	89	145	165
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	92	94	86	4	2	2	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	105	106	6	1,068	1,118	993	1,121	1,105	1,185	1,160
Enterprise Value	- -	-2	-6	-14	636	1,259	2,616	3,278	4,519	5,217	4,562	5,574	5,522	6,059	10,671
Total Capital	- -	917	1,191	1,223	2,586	2,606	2,736	2,712	865	916	848	784	839	903	897
Total Debt/Capital (%)	- -	- -	- -	- -	- -	4.05	3.86	0.22	123.53	122.03	117.15	143.02	131.74	131.16	129.35
Total Debt / EV	- -	- -	- -	- -	- -	0.08	0.04	- -	0.24	0.21	0.22	0.2	0.2	0.2	0.11
EV/Sales	- -	- -	- -	- -	0.57	0.96	3.67	4.49	7.49	12.55	5.55	6.28	5.38	5.83	9.25
EV/EBITDA	- -	- -	- -	- -	14.5	24.65	25.08	53.74	- -	- -	50.07	62.81	37.01	336.1	312.69
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	53	65.44	37.81	409.14	344.81
EV/Cash Flow to Firm	- -	- -	- -	- -	4.97	5.53	12.37	19.85	503.98	- -	24.55	33.97	51.38	50.6	148.7
EV/Free Cash Flow to Firm	- -	- -	- -	- -	4.97	5.53	12.37	19.85	503.98	- -	24.55	33.97	51.38	50.6	148.7
Diluted Market Cap	- -	- -	- -	- -	2,118	2,330	3,669	3,319	3,517	4,164	3,685	4,550	4,533	5,033	9,745
Diluted Enterprise Value	- -	-2	-6	-14	674	1,289	2,643	3,406	4,511	5,220	4,589	5,630	5,549	6,073	10,741
EV per Share	- -	- -	- -	- -	26.15	53.48	110.52	137.98	188.31	216.34	188.31	233.28	230.55	252.25	443.2
TTM Sales	729	723	914	1,072	1,115	1,318	712	729	603	416	821	887	1,027	1,039	1,154
TTM EBITDA	27	14	-22	108	44	51	104	61	-1	-73	91	89	149	18	34
TTM Operating Income	-36	-59	-114	- -	-59	-56	-18	-58	-94	-78	86	85	146	15	31
TTM Cash Flow to Firm	107	60	139	72	128	227	211	165	9	-33	186	164	107	120	72
TTM Free Cash Flow to Firm	107	60	139	72	128	227	211	165	9	-33	186	164	107	120	72

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	- -	- -	- -	- -	16.84	10.42	16.86	20.58	985.66	-117.87	20.7	29.84	49.2	54.95	155.52
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	53	65.44	37.81	409.14	344.81
Enterprise Value	- -	-2	-6	-14	636	1,259	2,616	3,278	4,519	5,217	4,562	5,574	5,522	6,059	10,671
Low Price	- -	- -	- -	- -	69	79.84	94.23	119.21	90.51	140.15	145.41	136.61	164.79	173.26	188.6
EV/Sales	- -	- -	- -	- -	0.57	0.96	3.67	4.49	7.49	12.55	5.55	6.28	5.38	5.83	9.25
EV/EBITDA	- -	- -	- -	- -	14.5	24.65	25.08	53.74	- -	- -	50.07	62.81	37.01	336.1	312.69
Price/Earnings	- -	- -	- -	- -	- -	- -	25.69	288.81	- -	- -	71.6	94.79	76.86	- -	1,250.94
Price/Earnings Average	- -	- -	- -	- -	-26.47	-29.66	18.94	301.15	-18.49	-296.5	81.26	86.5	74.82	-221.11	841.19
Price/Earnings High	- -	- -	- -	- -	-41.12	-33.61	26.66	340.46	-24.46	-358.1	96.44	105.76	88.16	-255.5	1,254.99
Price/Earnings Low	- -	- -	- -	- -	-22.1	-26.19	15.73	247.95	-11.88	-242.34	68.95	68.86	67.33	-186.01	587.12
Price/Book Value	- -	- -	- -	- -	0.8	0.95	1.44	1.26	-17.03	-20.37	-24.87	-13.32	-16.92	-17.83	-36.74
Price/Book Value Average	- -	- -	- -	- -	0.78	0.88	1.06	1.31	-16.33	-20.24	-28.23	-12.16	-16.47	-17.58	-24.71
Price/Book Value High	- -	- -	- -	- -	1.21	1	1.49	1.48	-21.6	-24.45	-33.5	-14.87	-19.41	-20.31	-36.86
Price/Book Value Low	- -	- -	- -	- -	0.65	0.78	0.88	1.08	-10.49	-16.54	-23.95	-9.68	-14.82	-14.79	-17.25
Price/Tangible Book Value	- -	- -	- -	- -	0.98	1.43	2.11	1.45	-6.42	-7.63	-7.51	-6.73	-7.55	-8.21	-16.3
Price/Tangible Book Value Average	- -	- -	- -	- -	0.94	1.33	1.56	1.51	-6.16	-7.59	-8.53	-6.14	-7.35	-8.09	-10.96
Price/Tangible Book Value High	- -	- -	- -	- -	1.47	1.5	2.19	1.71	-8.15	-9.16	-10.12	-7.51	-8.67	-9.35	-16.35
Price/Tangible Book Value Low	- -	- -	- -	- -	0.79	1.17	1.29	1.24	-3.96	-6.2	-7.24	-4.89	-6.62	-6.8	-7.65
Price/Sales	- -	- -	- -	- -	1.9	1.77	5.11	4.52	5.83	10.02	4.46	5.1	4.4	4.84	8.41
Price/Sales Average	- -	- -	- -	- -	1.83	1.64	3.77	4.72	5.59	9.95	5.06	4.66	4.28	4.77	5.66
Price/Sales High	- -	- -	- -	- -	2.85	1.85	5.3	5.33	7.4	12.02	6	5.7	5.04	5.52	8.44
Price/Sales Low	- -	- -	- -	- -	1.53	1.44	3.13	3.88	3.59	8.13	4.29	3.71	3.85	4.02	3.95
Price/Cash Flow	- -	- -	- -	- -	16.84	10.42	16.71	20.47	985.66	-117.87	20.56	29.71	49.03	54.95	154.89
Price/Cash Flow Average	- -	- -	- -	- -	16.27	9.65	12.32	21.34	945.25	-117.12	23.34	27.11	47.73	54.16	104.16
Price/Cash Flow High	- -	- -	- -	- -	25.27	10.94	17.34	24.13	1,250.45	-141.45	27.69	33.15	56.24	62.58	155.39
Price/Cash Flow Low	- -	- -	- -	- -	13.58	8.52	10.23	17.57	607.35	-95.72	19.8	21.58	42.95	45.56	72.7
Price/Free Cash Flow Average	- -	- -	- -	- -	16.27	9.65	12.43	21.46	945.25	-117.12	23.49	27.23	47.9	54.16	104.58
Price/Free Cash Flow High	- -	- -	- -	- -	25.27	10.94	17.5	24.26	1,250.45	-141.45	27.87	33.29	56.44	62.58	156.02
Price/Free Cash Flow Low	- -	- -	- -	- -	13.58	8.52	10.32	17.67	607.35	-95.72	19.93	21.68	43.1	45.56	72.99
EV/Sales Average	- -	- -	- -	- -	0.51	0.83	2.33	4.84	7.25	12.49	6.16	5.84	5.26	5.76	6.5
EV/Sales High	- -	- -	- -	- -	1.5	1.04	3.86	5.45	9.06	14.55	7.1	6.87	6.02	6.5	9.28
EV/Sales Low	- -	- -	- -	- -	0.21	0.64	1.69	4	5.25	10.67	5.39	4.9	4.83	5.01	4.8
EV/EBITDA Average	- -	-0.17	0.28	-0.13	12.88	21.31	15.91	57.83	-8,678.84	-71.24	55.48	58.38	36.21	332.11	219.82
EV/EBITDA High	- -	-0.17	0.28	-0.13	38.23	26.87	26.4	65.19	-10,844.32	-83.03	63.99	68.67	41.45	374.79	313.61
EV/EBITDA Low	- -	-0.17	0.28	-0.13	5.31	16.43	11.55	47.87	-6,281.31	-60.87	48.58	48.96	33.27	288.55	162.24
EV/EBIT Average	- -	0.04	0.05	35	-9.63	-19.33	-91.29	-60.62	-46.6	-66.17	58.73	60.83	37	404.28	242.41
EV/EBIT High	- -	0.04	0.05	35	-28.59	-24.37	-151.46	-68.33	-58.23	-77.13	67.74	71.55	42.35	456.24	345.82
EV/EBIT Low	- -	0.04	0.05	35	-3.97	-14.91	-66.24	-50.17	-33.73	-56.54	51.43	51.01	33.99	351.25	178.91
Last Price	- -	- -	- -	- -	85.57	97.67	153.86	138.86	146.89	172.57	151	188.05	188.13	208.95	401.84
High Price	- -	- -	- -	- -	128.39	102.48	159.68	163.69	186.35	207.09	203.37	209.82	215.78	237.99	403.14
Enterprise Value Average	- -	-2	-6	-14	565	1,088	1,660	3,528	4,374	5,191	5,056	5,181	5,403	5,987	7,502
Enterprise Value High	- -	-2	-6	-14	1,676	1,372	2,753	3,977	5,466	6,050	5,831	6,094	6,185	6,756	10,702
Enterprise Value Low	- -	-2	-6	-14	233	839	1,204	2,920	3,166	4,435	4,427	4,345	4,963	5,201	5,537

Shares Outstanding	- -	25	25	25	24	24	24	24	24	24	24	24	24	24	24
Diluted Weighted Avg Shares	26	26	26	25	25	24	24	24	24	24	24	24	24	24	24
Basic Weighted Avg Shares	26	26	26	25	25	24	24	24	24	24	24	24	24	24	24
Revenue per Share	28.35	28.12	35.53	43.02	45.06	55.27	30.14	30.69	25.2	17.23	33.88	36.84	42.78	43.14	47.77
EBITDA per Share	1.04	0.53	-0.87	4.35	1.77	2.14	4.41	2.57	-0.02	-3.02	3.76	3.68	6.21	0.75	1.41
Operating Income per Share	-1.41	-2.3	-4.43	-0.02	-2.37	-2.36	-0.77	-2.45	-3.92	-3.25	3.55	3.54	6.08	0.61	1.28
Basic EPS, GAAP	-1.41	-2.27	-4.55	-1.63	-3.12	-3.05	5.99	0.48	-7.62	-0.58	2.11	1.98	2.45	-0.93	0.32
Basic EPS from Cont Ops	-1.41	-2.27	-4.55	-1.63	-3.12	-3.22	1.61	-2.02	-4.96	-0.66	2.02	1.89	2.45	-0.93	0.32
Diluted EPS, GAAP	-1.41	-2.27	-4.55	-1.63	-3.12	-3.05	5.94	0.48	-7.62	-0.58	2.1	1.98	2.44	-0.93	0.32
Diluted EPS from Cont Ops	-1.41	-2.27	-4.55	-1.63	-3.12	-3.22	1.6	-2.01	-4.96	-0.66	2	1.89	2.44	-0.93	0.32
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.1	0.03	0.03	0.02
Cash Flow per Share	4.12	2.26	5.33	2.78	5.08	9.37	9.21	6.78	0.15	-1.46	7.34	6.33	3.84	3.8	2.59
Free Cash Flow per Basic Share	4.12	2.26	5.33	2.78	5.08	9.37	9.21	6.78	0.15	-1.46	7.34	6.33	3.84	3.8	2.59
Cash & Equivalents per Share	- -	0.09	0.25	0.57	59.42	52.59	51.79	4.74	3.24	2.69	3.76	1.69	3.72	6.02	6.83
Book Value per Share	- -	36.81	47.83	49.11	106.41	102.28	107.18	110.3	-8.63	-8.47	-6.07	-14.11	-11.12	-11.72	-10.94
Tangible Book Value per Share	- -	17.86	28.95	30.39	87.49	68.14	72.85	95.76	-22.87	-22.6	-20.09	-27.93	-24.9	-25.46	-24.65

Madison Square Garden Sports Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)