Sportradar Group AG logo

Sportradar Group AG

SRAD | NASDAQ
Chart Builder DCF Calculator
$14.17
-$0.32 (-2.21%)
At close: Nov 5, 2026, 4:00 PM ET
$14.07
-$0.10 (-0.71%)
After-hours: Nov 5, 2026, 5:47 PM ET
TTM
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
21.57M 17.01M 69.7M 100.32M 130.07M 144.71M 94.06M 69.07M 57.81M 24.82M 26.44M 33.89M -22.28M -13.65M 9.09M 10.49M 47.95M 26.16M 18.65M 12.79M 18.17M 12.87M 5.2M
Depreciation & Amortization
417.88M 388.68M 356.75M 337.11M 316.68M 307.88M 295.89M 284.73M 272.62M 261.92M 234.72M 205.52M 188.58M 183.34M 179.99M 184.81M 171.44M 166.86M 145.64M 129.38M 116.63M 143.6M 133.22M
Stock-Based Compensation
42.29M 43.81M 57.38M 54.88M 52.46M 50.76M 48.31M 37.46M 36.12M 34.62M 34.36M 41.18M 39.37M 35.27M 33.2M 28.3M 21.8M 19.6M 15.48M 15.43M 15.95M 10.85M 6.19M
Other Working Capital
-32.69M -28.99M -51.4M -24.65M 7.49M 11.85M 43.74M 40.96M 34.29M 31.3M 12.78M -1.48M 45.3M 57.03M 66.41M 58.35M 13.37M -3.41M 2.79M -4.97M -4.97M -4.97M -11.28M
Other Non-Cash Items
-3.19M -2.77M -47.54M -82.77M -92.72M -126.4M -63.68M -19.61M -48.36M -10.24M -2.37M -16.92M 21.37M 6.41M -36.51M -41.47M -55.97M -42.13M -28.14M -10.55M -8.17M -9.5M 30.29M
Deferred Income Tax
-4.17M 2.51M 14.85M 18.44M 3.98M 4.08M -7.01M -11.06M 10.02M 9.18M 9.54M 12.55M 14.71M 10.67M 8.19M 7.3M 4.43M 5.57M 11.94M 11.04M 14.59M 11.55M 6.05M
Change in Working Capital
-1.99M -18.96M -41.14M -24.97M -13.67M 18.94M 20.51M -7.58M -5.15M -39.23M -34.31M -17.58M -15.48M -8.19M -10.17M -21.36M -34.76M -26.61M -31.98M -25.51M 4.72M -26.41M -17.81M
Operating Cash Flow
472.39M 430.28M 410M 403.02M 396.81M 399.97M 388.08M 353.01M 323.05M 281.08M 268.38M 258.65M 226.28M 213.85M 183.8M 168.08M 154.87M 149.45M 131.58M 132.57M 161.89M 142.95M 163.15M
Capital Expenditures
-216.9M -136.04M -176.12M -181.23M -196.92M -250.21M -230.74M -227.66M -192.81M -191.81M -224.82M -200.28M -190.19M -187.86M -167.59M -162.55M -169.64M -119.35M -108.89M -107.56M -88.34M -87.96M -62.41M
Cash Acquisitions
14.87M 13.98M 5.27M 7.93M -25.76M -24.88M -23.69M -27.06M -8.02M -8.02M 12.57M 3.11M 2.54M -33.5M -82.69M -84.12M -83.82M -45.59M -195.99M -195.79M -197.77M -199.96M -13.47M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -3.72M -3.52M -33.35M -33.35M -29.63M -29.82M 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 -192.68K 29.63M 29.63M 29.63M 29.82M n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-142.39M -189.63M -228.4M -234.97M -238.36M -245.38M -226.55M -222.46M -181.01M -178.93M -211.73M -186.69M -145.93M -94.2M -74.58M -70.48M -116.87M -117.37M -105.53M -106.29M -87.1M -112.17M -100.74M
Investing Cash Flow
-269.23M -236.5M -229.35M -231.95M -269.64M -275.51M -254.81M -254.88M -201.27M -200.86M -213.55M -202.09M -192.2M -225.07M -253.73M -246.57M -256.34M -191.19M -331.06M -330.78M -311.04M -315.05M -116.13M
Debt Repayment
-5.82M -7.46M -7.56M -7.56M -7.54M -7.65M -7.92M -7.96M -9.21M -9.26M -8.8M -8.61M -227.09M -426.81M -426.88M -426.62M -207.88M -7.79M -9.08M -9.52M 287.06M 287.24M 249.76M
Common Stock Repurchased
-377.46M -244.58M -180.02M -105.22M -90.15M -95.96M -39.79M -28.73M -21.72M -14.66M -12.73M -9.02M -10.28M -9.5M -5.29M -3.84M -661K -677K -390K n/a n/a -2.25M -2.25M
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 n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-3.28M -6.29M -15M -15M -15M -10M -46K -46K -47K -46K n/a n/a -120K -1.15M -1.15M -29.4M -39.28M -39.63M -39.63M -8.73M -6.38M -6.32M -6.31M
Financial Cash Flow
-386.56M -258.33M -202.58M -127.77M -112.69M -113.61M -47.77M -36.75M -31M -23.98M -21.52M -17.63M -237.49M -437.46M -433.32M -459.85M -237.44M 521.83M 520.82M 551.67M 840.22M 278.67M 241.2M
Net Cash Flow
-172.71M -63.28M -36.04M 16.94M -8M -10.3M 83.2M 71.18M 78.68M 58.47M 34.99M 33.42M -222.79M -451.81M -475.89M -499.02M -255.91M 519.39M 328.83M 351.74M 669.81M 106.73M 288.11M
Free Cash Flow
255.48M 294.24M 233.88M 221.78M 199.89M 149.77M 157.34M 125.36M 130.24M 89.27M 43.56M 58.37M 36.09M 26M 16.21M 5.52M -14.78M 30.09M 22.68M 25.01M 73.55M 54.99M 100.74M
Adj. Free Cash Flow
213.2M 250.43M 176.5M 166.91M 147.43M 99M 109.03M 87.9M 94.12M 54.64M 9.2M 17.19M -3.28M -9.27M -16.99M -22.78M -36.57M 10.5M 7.21M 9.58M 57.61M 44.14M 94.54M
Maintenance CapEx
-212.75M -130.9M -168.18M -170.06M -185.91M -236.2M -214.99M -210.85M -176.37M -177.6M -212.08M -188.71M -178.12M -174.31M -154.54M -149.61M -156.84M -109.12M -95.71M -96.68M -81.45M -81.72M -61.69M
Growth CapEx
-4.16M -5.14M -7.94M -11.17M -11.01M -14M -15.75M -16.8M -16.44M -14.21M -12.74M -11.57M -12.07M -13.55M -13.04M -12.95M -12.81M -10.23M -13.18M -10.88M -6.89M -6.24M -715.22K
Owner Earnings
259.64M 299.38M 241.82M 232.95M 210.9M 163.77M 173.09M 142.16M 146.68M 103.47M 56.3M 69.94M 48.16M 39.55M 29.25M 18.47M -1.97M 40.32M 35.87M 35.89M 80.44M 61.23M 101.45M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.