Skip to main content

StubHub Announces Full Year and Fourth Quarter 2025 Results

- Full Year GMS exceeds $9 Billion, Demonstrating Platform Scale and Market Leadership -

- Transforms Balance Sheet with $900 Million Debt Reduction in 2025 -

- Establishes 2026 Guidance Framework Targeting Robust GMS Growth and 80% Adjusted EBITDA Growth -

StubHub Holdings, Inc. (NYSE: STUB) (“StubHub” or the “Company”), a leading global ticketing marketplace for live events, today reported financial results for the fourth quarter and full year ended December 31, 2025. The Company also posted a letter to shareholders and an earnings presentation on the Investor Relations section of its website at investors.stubhub.com.

Full Year 2025 Highlights

  • Gross Merchandise Sales (“GMS”)1 of $9.2 billion, up 6% year-over-year with underlying growth of 18%, excluding the prior-year impact of Taylor Swift’s “Eras” Tour.
  • Revenue of $1.7 billion, equal to 19% of GMS.
  • Net loss of $1.9 billion, inclusive of a one-time stock-based compensation charge of $1.4 billion related to the Company’s public listing, non-recurring, non-cash valuation allowance expense of $479 million.
  • Adjusted EBITDA1 of $232 million, representing a 13% margin, while strategically investing in growth initiatives.
  • Net cash provided by operating activities was $193 million for the year ended December 31, 2025.
  • Free Cash Flow1 of $158 million, including $140 million of interest expense, representing 68% conversion of Adjusted EBITDA.
  • Strengthened balance sheet with approximately $900 million in debt reduction.

Fourth Quarter 2025 Highlights

  • Gross Merchandise Sales (“GMS”)1 of $2.3 billion, with underlying growth of 6% excluding the prior-year impact of the Taylor Swift’s “Eras” Tour.
  • Revenue of $449 million equal to 19% of GMS.
  • Net loss of $535 million inclusive of $479 million of non-recurring, non-cash valuation allowance expense.
  • Adjusted EBITDA1 of $63 million, representing a 14% margin.
  • Paid down $150 million of USD term loan principal.

Eric Baker, Founder, Chairman and Chief Executive Officer of StubHub, commented, “In 2025, we achieved several significant milestones: delivering strong marketplace growth, maintaining our best-in-class financial profile with healthy margins and strong cash flow conversion, and significantly strengthening our balance sheet. These achievements position us exceptionally well for the opportunities that lie ahead.”

Baker continued, “2025 reinforced that StubHub's mission remains as relevant as ever – democratizing access to live experiences and creating transparency in the ticket marketplace. Our disciplined and strategic approach of investments in both our core resale business and new TAM opportunities positions us to deliver sustainable long-term value for all our stakeholders. We've built meaningful partnerships with premier venues and teams, expanded our global footprint, and continued investing in technology that enhances the fan experience. Our full-year performance validates our long-term strategy and the substantial value we're creating for fans, partners, and shareholders alike.”

Full Year 2026 Guidance

The Company is providing full year 2026 guidance. The Company expects 2026 GMS of $9.9 billion to $10.1 billion and 2026 Adjusted EBITDA2 of $400 million to $420 million. These guidance ranges reflect the evolution from building competitive advantages in 2025 to leveraging those advantages as the Company continues to grow share while inflecting margins. Additional assumptions include: 1) North American market growth, 2) international expansion continuing to outpace North America, 3) improved marketing efficiency driving higher returns while maintaining share gains, and 4) consistent take rates and strong gross margins in our core marketplace operations.

  1. For definitions, please refer to “Key Business Metric and Non-GAAP Financial Measures” below. Please also refer to the tables under “Reconciliations of GAAP to Non-GAAP Financial Measures” below.
  2. A reconciliation of the Company’s Adjusted EBITDA guidance to the corresponding GAAP measure is not available on a forward-looking basis without unreasonable effort due to the uncertainty of expenses that may be incurred in the future, although it is important to note that these factors could be material to the Company’s results computed in accordance with GAAP. For example, stock-based compensation-related charges are impacted by the timing of employee stock transactions, the future fair market value of the Company’s Class A common stock, and the Company’s future hiring and retention needs, all of which are difficult to predict and subject to constant change.

Conference Call and Webcast Information

StubHub will host a conference call and audio webcast today, March 4, 2026 at 5:00 PM Eastern Time, during which management will discuss fourth quarter and full year results and provide commentary on business performance.

A live audio webcast of the earnings conference call may be accessed on StubHub’s website at investors.stubhub.com, along with a copy of the earnings call presentation and this press release.

The audio webcast will be available on the Company’s investor relations website for up to 12 months following the conclusion of the call.

About StubHub

StubHub is a leading global ticketing marketplace for live events. StubHub services customers in over 200 countries and territories, supporting over 30 languages and accepting payments in over 45 currencies – from sports to music, comedy to dance, festivals to theater. StubHub offers a safe and convenient way to buy or sell tickets to live events across the world for memorable live experiences.

Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, including the Company’s statements regarding its financial outlook for the full year 2026, its market position, future revenue opportunities, growth strategies, and its ability to deliver sustainable long-term value for its stakeholders. The Company’s actual results may differ materially from expectations, and reported results should not be considered as an indication of future performance. Forward-looking statements include all statements that are not historical facts and can be identified by terms such as “anticipate,” “believe,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “hope,” “intend,” “may,” “might,” “objective,” “ongoing,” “plan,” “potential,” “predict,” “project,” “should,” “target,” “will,” or “would” or similar expressions. Forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied, and you should not rely on these as predictions of future events. Factors that may cause differences include, without limitation: the demand for tickets on our platform or for live events in general; our ability to maintain relationships with buyers and sellers, including individual sellers, professional sellers and content rights holders; changes in or any limitation or discontinuation of support by internet search engines and related technologies that impact how consumers find information online; our ability to compete in the ticketing industry against current or future competitors; our ability to continue to improve our platform and maintain and enhance our brands; our ability to expand into adjacent market opportunities across live entertainment and into additional live event and experience categories; our ability to expand the adoption of our platform for direct issuance and disrupt the legacy primary ticketing model; the effects of seasonal trends on our results of operations; our ability to attract and retain a qualified management team and other team members while controlling our labor costs; our ability to effectively manage our exposure to fluctuations in foreign currency exchange rates and rising inflation rates; our ability to comply with existing laws, rules and regulations as well as the implementation of new or changing laws, rules and regulations and other legal uncertainties; the impact of extraordinary events or adverse economic conditions on discretionary consumer and corporate spending or on the supply and demand of live events; our ability to successfully defend against litigation; our ability to maintain the integrity of our information systems and infrastructure, and to mitigate possible cybersecurity risks; our ability to generate sufficient cash flows or raise additional capital necessary to fund our operations or service our debt, contractual commitments or obligations; our ability to remediate material weaknesses in our internal control over financial reporting; and the increased expenses associated with being a public company. For additional information on other potential risks and uncertainties that could cause actual results to differ from expected results, please refer to our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2025. All forward-looking statements are based on information available to us as of the date of this press release and are made only as of such date. The Company undertakes no obligation to update these statements to reflect subsequent events or circumstances, except as required by law.

 

STUBHUB HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share and per share data)

(unaudited)

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenue

$

449,173

 

 

$

533,415

 

 

$

1,745,188

 

 

$

1,770,645

 

Costs and expenses:

 

 

 

 

 

 

 

Cost of revenue (exclusive of depreciation and amortization shown separately below)

 

75,882

 

 

 

128,183

 

 

 

313,984

 

 

 

334,102

 

Operations and support

 

14,595

 

 

 

15,072

 

 

 

63,229

 

 

 

59,451

 

Sales and marketing

 

236,471

 

 

 

221,308

 

 

 

971,717

 

 

 

827,972

 

General and administrative

 

143,467

 

 

 

89,602

 

 

 

1,714,628

 

 

 

386,531

 

Depreciation and amortization

 

6,437

 

 

 

6,393

 

 

 

25,604

 

 

 

24,532

 

Total costs and expenses

 

476,852

 

 

 

460,558

 

 

 

3,089,162

 

 

 

1,632,588

 

(Loss) income from operations

 

(27,679

)

 

 

72,857

 

 

 

(1,343,974

)

 

 

138,057

 

Interest income

 

10,833

 

 

 

9,832

 

 

 

42,412

 

 

 

41,118

 

Interest expense

 

(18,370

)

 

 

(45,209

)

 

 

(140,035

)

 

 

(179,778

)

Other income (expense), net

 

 

 

 

 

 

 

4,552

 

 

 

1,907

 

Foreign currency (losses) gains

 

(3,361

)

 

 

46,458

 

 

 

(89,664

)

 

 

41,070

 

Loss on extinguishment of debt

 

(3,038

)

 

 

 

 

 

(18,492

)

 

 

(8,216

)

(Losses) gains on derivatives

 

(776

)

 

 

721

 

 

 

(139

)

 

 

3,101

 

Total other expense, net

 

(14,712

)

 

 

11,802

 

 

 

(201,366

)

 

 

(100,798

)

(Loss) income before income taxes

 

(42,391

)

 

 

84,659

 

 

 

(1,545,340

)

 

 

37,259

 

(Provision) benefit for income taxes

 

(492,922

)

 

 

(30,469

)

 

 

(360,594

)

 

 

(40,059

)

Net (loss) income

$

(535,313

)

 

$

54,190

 

 

$

(1,905,934

)

 

$

(2,800

)

Net (loss) income attributable to common stockholders

$

(549,259

)

 

$

40,709

 

 

$

(1,992,391

)

 

$

(55,115

)

 

 

 

 

 

 

 

 

Net (loss) income per share attributable to common stockholders:

 

 

 

 

 

 

 

Basic

$

(1.56

)

 

$

0.13

 

 

$

(6.25

)

 

$

(0.18

)

Diluted

$

(1.56

)

 

$

0.13

 

 

$

(6.27

)

 

$

(0.18

)

 

 

 

 

 

 

 

 

Weighted-average shares used in computing net (loss) income per share attributable to common stockholders:

 

 

 

 

 

 

 

Basic

 

352,889,962

 

 

 

304,431,289

 

 

 

318,572,309

 

 

 

304,359,896

 

Diluted

 

354,212,489

 

 

 

309,841,643

 

 

 

319,233,573

 

 

 

304,359,896

 

 

STUBHUB HOLDINGS, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)

(unaudited)

 

 

 

December 31,

 

 

 

2025

 

 

 

2024

 

Assets

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

1,241,587

 

 

$

1,000,965

 

Accounts receivable

 

 

6,909

 

 

 

5,473

 

Inventory

 

 

9,228

 

 

 

16,145

 

Prepaid expenses and other current assets

 

 

37,924

 

 

 

28,772

 

Total current assets

 

 

1,295,648

 

 

 

1,051,355

 

Non-current assets:

 

 

 

 

Property and equipment, net

 

 

73,254

 

 

 

6,514

 

Trademarks and trade names

 

 

864,800

 

 

 

864,800

 

Other intangible assets, net

 

 

38,243

 

 

 

59,855

 

Goodwill

 

 

2,686,701

 

 

 

2,686,701

 

Restricted cash

 

 

17,543

 

 

 

14,634

 

Deferred tax assets

 

 

2,083

 

 

 

248,482

 

Other non-current assets

 

 

75,781

 

 

 

161,244

 

Total assets

 

$

5,054,053

 

 

$

5,093,585

 

Liabilities, Redeemable Preferred Stock, Redeemable Common Stock, and Stockholders’ Equity

 

 

 

Current liabilities:

 

 

 

 

Accounts payable

 

$

71,087

 

 

$

112,633

 

Payments due to buyers and sellers

 

 

845,892

 

 

 

706,783

 

Accrued expenses and other current liabilities (including $17,894 and $0 under the fair value option, respectively)

 

 

334,305

 

 

 

269,104

 

Long-term debt obligations, current

 

 

 

 

 

19,526

 

Total current liabilities

 

 

1,251,284

 

 

 

1,108,046

 

Non-current liabilities:

 

 

 

 

Long-term debt obligations, non-current

 

 

1,506,957

 

 

 

2,311,981

 

Deferred tax liabilities

 

 

93,226

 

 

 

 

Other non-current liabilities (including $0 and $70,397 under the fair value option, respectively)

 

 

260,971

 

 

 

295,816

 

Total liabilities

 

 

3,112,438

 

 

 

3,715,843

 

Commitments and contingencies

 

 

 

 

Redeemable preferred stock, $0.001 par value; 100,000,000 and 28,000,000 shares authorized as of December 31, 2025 and December 31, 2024, respectively; 794,893 and 510,000 shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively; aggregate liquidation preference of $1,027,583 and $665,561 as of December 31, 2025 and December 31, 2024, respectively

 

 

758,027

 

 

 

474,920

 

Redeemable common stock, $0.001 par value; zero and 1,472,965 shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively

 

 

 

 

 

22,258

 

Stockholders’ equity:

 

 

 

 

Class A common stock, $0.001 par value; 3,000,000,000 and 365,000,000 shares authorized as of December 31, 2025 and December 31, 2024, respectively; 321,320,641 and 273,872,642 shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively

 

 

321

 

 

 

274

 

Class B common stock, $0.001 par value; 200,000,000 and 50,000,000 shares authorized as of December 31, 2025 and December 31, 2024, respectively; 24,750,000 shares issued and outstanding as of December 31, 2025 and December 31, 2024

 

 

25

 

 

 

25

 

Class C common stock, $0.001 par value; zero and 16,077,175 shares authorized as of December 31, 2025 and December 31, 2024, respectively; zero and 4,328,764 shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively

 

 

 

 

 

4

 

Additional paid-in capital

 

 

4,522,498

 

 

 

2,255,500

 

Accumulated other comprehensive income

 

 

71,347

 

 

 

129,430

 

Accumulated deficit

 

 

(3,410,603

)

 

 

(1,504,669

)

Total stockholders’ equity

 

 

1,183,588

 

 

 

880,564

 

Total liabilities, redeemable preferred stock, redeemable common stock, and stockholders’ equity

$

5,054,053

 

 

$

5,093,585

 

 

STUBHUB HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(unaudited)

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net (loss) income

$

(535,313

)

 

$

54,190

 

 

$

(1,905,934

)

 

$

(2,800

)

Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

Depreciation

 

708

 

 

 

592

 

 

 

2,537

 

 

 

2,249

 

Amortization of intangible assets

 

5,729

 

 

 

5,801

 

 

 

23,067

 

 

 

22,283

 

Stock-based compensation

 

34,889

 

 

 

3,381

 

 

 

1,447,668

 

 

 

7,737

 

Amortization of debt issuance costs

 

1,514

 

 

 

2,113

 

 

 

8,049

 

 

 

9,358

 

Losses on derivatives

 

4,362

 

 

 

3,023

 

 

 

11,964

 

 

 

14,219

 

Amortization of unrealized losses on cash flow hedge

 

(7,455

)

 

 

(1,860

)

 

 

(31,379

)

 

 

(7,399

)

Unrealized foreign exchange losses (gains)

 

3,748

 

 

 

(49,787

)

 

 

91,395

 

 

 

(40,508

)

Loss on extinguishment of debt

 

3,038

 

 

 

 

 

 

18,492

 

 

 

8,216

 

Deferred income taxes

 

492,274

 

 

 

41,776

 

 

 

356,816

 

 

 

57,709

 

Fair value change for preferred stocks and preferred stock bifurcated derivatives

 

(4,378

)

 

 

2,690

 

 

 

11,447

 

 

 

9,239

 

Other

 

4,629

 

 

 

309

 

 

 

11,469

 

 

 

4,862

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

(663

)

 

 

1,741

 

 

 

(1,154

)

 

 

6,924

 

Inventory

 

(13,385

)

 

 

3,670

 

 

 

(6,083

)

 

 

(19,838

)

Prepaid expenses and other current assets

 

(1,795

)

 

 

4,686

 

 

 

(9,920

)

 

 

4,135

 

Other non-current assets

 

(302

)

 

 

(8,975

)

 

 

(1,969

)

 

 

(29,951

)

Operating lease right-of-use assets

 

1,209

 

 

 

939

 

 

 

4,568

 

 

 

4,757

 

Accounts payable

 

5,624

 

 

 

96,561

 

 

 

(44,313

)

 

 

73,457

 

Payments due to buyers and sellers

 

(24,662

)

 

 

(251,412

)

 

 

106,503

 

 

 

30,160

 

Accrued expenses and other current liabilities

 

11,059

 

 

 

(36,494

)

 

 

37,659

 

 

 

91,447

 

Other non-current liabilities

 

31,237

 

 

 

(21,886

)

 

 

65,076

 

 

 

19,724

 

Operating lease liabilities

 

(934

)

 

 

(506

)

 

 

(3,389

)

 

 

(4,493

)

Net cash provided by (used in) operating activities

 

11,133

 

 

 

(149,448

)

 

 

192,569

 

 

 

261,487

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Capitalized software development costs

 

(8,690

)

 

 

(521

)

 

 

(31,532

)

 

 

(2,625

)

Purchases of property and equipment

 

(223

)

 

 

(340

)

 

 

(1,393

)

 

 

(1,666

)

Purchases of intangible assets

 

(257

)

 

 

(316

)

 

 

(1,455

)

 

 

(2,086

)

Net cash used in investing activities

 

(9,170

)

 

 

(1,177

)

 

 

(34,380

)

 

 

(6,377

)

Cash flows from financing activities:

 

 

 

 

 

 

 

Proceeds from issuance of common stock upon initial public offering, net of underwriting discounts and commissions

 

 

 

 

 

 

 

758,000

 

 

 

 

Proceeds from issuance of Series M redeemable preferred stock

 

 

 

 

 

 

 

 

 

 

24,025

 

Proceeds from issuance of Series N redeemable preferred stock

 

 

 

 

 

 

 

50,000

 

 

 

 

Proceeds from issuance of Series O redeemable preferred stock

 

 

 

 

 

 

 

254,893

 

 

 

 

Proceeds from issuance of Class A common stock upon exercise of stock options and warrants

 

100

 

 

 

 

 

 

159

 

 

 

1,123

 

Proceeds from issuance of debt

 

 

 

 

 

 

 

 

 

 

443,465

 

Proceeds from partial interest rate swap termination

 

3,740

 

 

 

 

 

 

17,750

 

 

 

 

 

STUBHUB HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS - continued

(In thousands)

(unaudited)

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Repurchase and retirement of Class A and Class C common stock

 

(5

)

 

 

 

 

 

(1,005

)

 

 

 

Repayment of long-term debt obligations

 

(150,000

)

 

 

(4,882

)

 

 

(909,763

)

 

 

(506,591

)

Payment of tax withholding obligations on vested equity awards

 

(4,657

)

 

 

 

 

 

(86,264

)

 

 

 

Payments of deferred offering costs

 

(1,928

)

 

 

(3,332

)

 

 

(11,978

)

 

 

(5,962

)

Payment of debt issuance costs

 

 

 

 

 

 

 

 

 

 

(2,770

)

Net cash (used in) provided by financing activities

 

(152,750

)

 

 

(8,214

)

 

 

71,792

 

 

 

(46,710

)

Effect of exchange rate changes on cash, cash equivalents, and restricted cash

 

514

 

 

 

(11,600

)

 

 

13,238

 

 

 

(13,542

)

Net (decrease) increase in cash, cash equivalents, and restricted cash

 

(150,273

)

 

 

(170,439

)

 

 

243,219

 

 

 

194,858

 

Cash, cash equivalents, and restricted cash at beginning of period

 

1,409,403

 

 

 

1,186,350

 

 

 

1,015,911

 

 

 

821,053

 

Cash, cash equivalents, and restricted cash at end of period

$

1,259,130

 

 

$

1,015,911

 

 

$

1,259,130

 

 

$

1,015,911

 

Reconciliation of cash, cash equivalents, and restricted cash to the consolidated balance sheets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

1,241,587

 

 

$

1,000,965

 

 

$

1,241,587

 

 

$

1,000,965

 

Restricted cash in prepaid expenses and other current assets

 

 

 

 

312

 

 

 

 

 

 

312

 

Restricted cash

 

17,543

 

 

 

14,634

 

 

 

17,543

 

 

 

14,634

 

Total cash, cash equivalents, and restricted cash

$

1,259,130

 

 

$

1,015,911

 

 

$

1,259,130

 

 

$

1,015,911

 

Supplemental cash flow information

 

 

 

 

 

 

 

Cash paid for:

 

 

 

 

 

 

 

Interest

$

34,652

 

 

$

56,499

 

 

$

194,094

 

 

$

234,222

 

Income tax

$

6,847

 

 

$

4,616

 

 

$

19,326

 

 

$

5,327

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

Stock-based compensation capitalized in development of capitalized software

$

7,054

 

 

$

 

 

$

35,396

 

 

$

 

Deferred offering costs accrued, unpaid

$

(1,928

)

 

$

(1,008

)

 

$

2,407

 

 

$

3,934

 

Key Business Metric and Non-GAAP Financial Measures
StubHub regularly reviews the key business metric, GMS, and the non-GAAP financial measures, Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow, Net Leverage, Adjusted Gross Margin, Adjusted Sales and Marketing Expenses, Adjusted Operations and Support Expenses, and Adjusted General and Administrative Expenses to evaluate our business, measure our performance, identify trends, prepare financial projections and make business decisions. The measures set forth below should be considered in addition to, not as a substitute for or in isolation from, our financial results prepared in accordance with GAAP. Other companies, including companies in our industry, may calculate these measures differently or not at all, which reduces their usefulness as comparative measures. A reconciliation of the non-GAAP financial measures, to the most directly comparable financial measures calculated in accordance with GAAP is set forth below under “Reconciliations of GAAP to Non-GAAP Financial Measures.” A reconciliation of the Company’s Adjusted EBITDA guidance to the corresponding GAAP measure is not available on a forward-looking basis without unreasonable effort due to the uncertainty of expenses that may be incurred in the future, although it is important to note that these factors could be material to the Company’s results computed in accordance with GAAP. For example, stock-based compensation-related charges are impacted by the timing of employee stock transactions, the future fair market value of the Company’s Class A common stock, and the Company’s future hiring and retention needs, all of which are difficult to predict and subject to constant change.

Gross Merchandise Sales represents the total dollar value paid by buyers for ticket transactions and fulfillment. GMS includes fees we charge buyers and sellers that can vary by transaction, as well as the net proceeds we remit to sellers. Our definition of GMS does not include applicable sales, value-added and other indirect taxes, shipping costs and the impact of discounts and coupons as well as event cancellations or expected cancellations after the initial transaction on our platform. We believe it is useful to exclude these items, primarily refunds due to event cancellations, as GMS is a key metric used by management to measure business performance.

Adjusted EBITDA is calculated as net (loss) income excluding results from non-operating sources including interest income and expense, (provision) benefit for income taxes, other income (expense), net, foreign currency gains losses, (losses) gains on derivatives, depreciation and amortization, acquisition-related costs, stock-based compensation expense, debt refinancing costs and loss on extinguishment of debt, indirect tax contingency costs, litigation reserves and other costs and expenses. Adjusted EBITDA is a key performance measure that our management team uses to assess our operating performance. We present Adjusted EBITDA because management believes it is helpful in highlighting trends in our operating results as it excludes certain items, such as stock-based compensation expense, which are non-cash or whose fluctuations from period-to-period do not necessarily correspond to changes in the operating results of our business. Moreover, it is frequently used by analysts, investors and other interested parties to evaluate companies in our industry.

Adjusted EBITDA has limitations as an analytical measure and you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. In addition, other companies, including companies in our industry, may calculate Adjusted EBITDA differently, which reduces its usefulness as a comparative measure. Because of these limitations, you should consider Adjusted EBITDA alongside other financial performance measures, including various cash flow metrics, net (loss) income and other GAAP results.

Free Cash Flow is defined as net cash provided by (used in) operating activities less capital expenditures, which includes purchases of property and equipment, purchases of intangible assets and capitalized software development costs (excluding capitalized stock-based compensation expense). We believe that Free Cash Flow is a meaningful indicator of liquidity for management and investors and, in particular, the amount of cash generated from operations that, after capital expenditures, can be used for strategic initiatives, including continuous investment in our business and strengthening our balance sheet. A limitation of the use of Free Cash Flow is that it does not represent the total increase or decrease in our cash balance for the period. Free Cash Flow should not be considered in isolation or as an alternative to cash flows from operations and should be considered alongside our other financial liquidity measures, such as net cash provided by (used in) operating activities and our other GAAP results.

Net Leverage is defined as (a) total debt, less cash and cash equivalents plus payments due to sellers divided by (b) trailing twelve months Adjusted EBITDA. We believe that Net Leverage provides investors a more complete understanding of our leverage position and borrowing capacity after factoring in cash and cash equivalents that eventually could be used to repay outstanding debt.

Adjusted Gross Margin is defined as (a) revenue less Adjusted Cost of Revenue (which is cost of revenue excluding stock-based compensation expense) divided by (b) revenue. We present Adjusted Gross Margin because management believes it is helpful in highlighting trends in our operating results as it excludes stock-based compensation expense, which is a non-cash expense.

Adjusted Sales and Marketing Expenses is defined as sales and marketing expense excluding stock-based compensation expense. We present Adjusted Sales and Marketing Expenses because management believes it is helpful in highlighting trends in our expense management as it excludes stock-based compensation expense, which is a non-cash expense.

Adjusted Operations and Support Expenses is defined as operations and support expenses excluding stock-based compensation expense. We present Adjusted Operations and Support Expenses because management believes it is helpful in highlighting trends in our expense management as it excludes stock-based compensation expense, which is a non-cash expense.

Adjusted General and Administrative Expenses is defined as general and administrative expense excluding stock-based compensation expense, acquisition related costs, debt refinancing costs, indirect tax contingency costs, litigation reserves and other costs and expenses that we do not consider to be representative of the ongoing financial performance of our core business. We present Adjusted General and Administrative Expenses because management believes it is helpful in highlighting trends in our expense management as it excludes certain items, such as stock-based compensation expense, which are non-cash or whose fluctuations from period-to-period do not necessarily correspond to changes in the operating results of our business.

 

STUBHUB HOLDINGS, INC.

RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES

(In thousands, except percentages)

(unaudited)

 

Adjusted EBITDA

 

Three Months Ended
December 31,

 

Year Ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net (loss) income

$

(535,313

)

 

$

54,190

 

 

$

(1,905,934

)

 

$

(2,800

)

Add (deduct):

 

 

 

 

 

 

 

Interest income

 

(10,833

)

 

 

(9,832

)

 

 

(42,412

)

 

 

(41,118

)

Interest expense

 

18,370

 

 

 

45,209

 

 

 

140,035

 

 

 

179,778

 

Provision (benefit) for income taxes

 

492,922

 

 

 

30,469

 

 

 

360,594

 

 

 

40,059

 

Other (income) expense, net

 

 

 

 

 

 

 

(4,552

)

 

 

(1,907

)

Foreign currency losses (gains)

 

3,361

 

 

 

(46,458

)

 

 

89,664

 

 

 

(41,070

)

Losses (gains) on derivatives

 

776

 

 

 

(721

)

 

 

139

 

 

 

(3,101

)

Depreciation and amortization

 

6,437

 

 

 

6,393

 

 

 

25,604

 

 

 

24,532

 

Debt refinancing costs and loss on extinguishment of debt(1)

 

3,038

 

 

 

 

 

 

18,492

 

 

 

33,886

 

Acquisition-related costs(2)

 

 

 

 

125

 

 

 

250

 

 

 

1,374

 

Stock-based compensation expense(3)

 

34,889

 

 

 

3,381

 

 

 

1,447,668

 

 

 

7,737

 

Indirect tax contingency costs(4)

 

18,566

 

 

 

14,094

 

 

 

53,504

 

 

 

52,118

 

Litigation reserves(5)

 

30,080

 

 

 

5,727

 

 

 

37,080

 

 

 

44,483

 

Other costs and expenses(6)

 

362

 

 

 

1,789

 

 

 

12,304

 

 

 

4,704

 

Adjusted EBITDA

$

62,655

 

 

$

104,366

 

 

$

232,436

 

 

$

298,675

 

 

 

 

 

 

 

 

 

Revenue

$

449,173

 

 

$

533,415

 

 

$

1,745,188

 

 

$

1,770,645

 

Net (loss) income as a percentage of revenue

 

(119

)%

 

 

10

%

 

 

(109

)%

 

 

0

%

Adjusted EBITDA as a percentage of revenue

 

14

%

 

 

20

%

 

 

13

%

 

 

17

%

  1. During the three months ended December 31, 2025 and 2024, we incurred $3.0 million and zero, respectively of loss on extinguishment of debt as a result of our early principal payments related to the 2024 USD Term Loan of $150.0 million and during the year ended December 31, 2025, we incurred $18.5 million of loss on extinguishment of debt, as a result of our early principal payments related to the 2024 USD Term Loan of $750.0 million and $150.0 million, which are non-recurring transactions. During the year ended December 31, 2024, we incurred $25.7 million of professional service fees related to our debt refinancing in 2024, which is a non-recurring transaction, and $8.2 million of loss on extinguishment of debt. As such, we do not consider these associated costs to be representative of the ongoing financial performance of our core business.
  2. During the three months ended December 31, 2025 and 2024, we incurred zero and $0.1 million of transaction and integration costs, respectively, and during the years ended December 31, 2025 and 2024, we incurred $0.3 million and $1.4 million of transaction and integration costs, respectively, attributable to activities associated with our acquisition of the StubHub business from eBay Inc. (the "StubHub Acquisition"), including for certain personnel-related integration costs for certain StubHub employees we retained following the StubHub Acquisition, significant legal and other consultative fees in connection with the U.K. Competition and Markets Authority's approval proceedings and efforts to integrate acquired information technology infrastructure. We do not consider these costs to be representative of the ongoing financial performance of our core business, and we do not expect these costs to be significant going forward.
  3. Upon our IPO, we recognized $1,400.7 million of stock-based compensation expense, net of $27.1 million capitalized for internally developed software, associated with RSUs, stock options and restricted stock for which the service-based and performance-based vesting conditions, as applicable, were fully or partially satisfied in connection with the IPO.
  4. During the three months ended December 31, 2025 and 2024, we incurred $17.9 million and $13.1 million of expenses, respectively, associated with potential indirect tax contingencies for withholding obligations and $0.7 million and $1.0 million of professional service costs, respectively. During the years ended December 31, 2025 and 2024, we incurred $51.5 million and $44.1 million of expenses, respectively, associated with potential indirect tax contingencies for withholding obligations and $2.0 million and $8.0 million of professional service costs, respectively.
  5. During the three months ended December 31, 2025 and 2024, we incurred $30.1 million and $5.7 million, respectively, and during the years ended December 31, 2025 and 2024, we incurred $37.1 million and $44.5 million, respectively, for expenses due to a litigation-related loss contingency for specific matters for which we deemed loss to be probable as described in Note 14, “Commitments and Contingencies” to our consolidated financial statements. We do not consider these costs to be representative of ordinary course litigation or the ongoing financial performance of our core business.
  6. Represents (a) a one-time expense to terminate an intellectual property rights licensing agreement of $7.7 million for the year ended December 31, 2025, (b) personnel-related costs related to our customer service office closure of zero and $1.8 million for the three months ended December 31, 2025 and 2024, respectively, and $0.2 million and $3.5 million for the years ended December 31, 2025 and 2024, respectively, (c) a one-time expense related to our IPO of $0.4 million and $4.4 million for the three months and year ended December 31, 2025, respectively, and (d) entity restructuring costs associated with the transfer of certain intangible assets and restructuring of our wholly owned subsidiaries of $1.2 million for the year ended December 31, 2024. We do not consider these expenses to be representative of the ongoing financial performance of our core business.

Free Cash Flow

 

 

Three Months Ended
December 31,

 

Year Ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

(in thousands)

Net cash provided by (used in) operating activities(1)

$

11,133

 

 

$

(149,448

)

 

$

192,569

 

 

$

261,487

 

Less: Capitalized software development costs

 

(8,690

)

 

 

(521

)

 

 

(31,532

)

 

 

(2,625

)

Less: Purchases of property and equipment

 

(223

)

 

 

(340

)

 

 

(1,393

)

 

 

(1,666

)

Less: Purchases of intangible assets

 

(257

)

 

 

(316

)

 

 

(1,455

)

 

 

(2,086

)

Free cash flow

$

1,963

 

 

$

(150,625

)

 

$

158,189

 

 

$

255,110

 

  1. Includes $24.5 million, $38.5 million, $139.5 million and $147.1 million of interest payments on our outstanding debt, net of cash received on the settlement of interest rate swap derivatives for the three months ended December 31, 2025 and 2024 and for the years ended December 31, 2025 and 2024, respectively.

Reconciliation of Cost of Revenue to Adjusted Cost of Revenue

 

 

Three Months Ended
December 31,

 

Year Ended December 31,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

(in thousands)

Cost of revenue

$

75,882

 

 

$

128,183

 

$

313,984

 

 

$

334,102

Add (deduct):

 

 

 

 

 

 

 

Stock-based compensation expense

 

(452

)

 

 

 

 

(23,808

)

 

 

Adjusted cost of revenue

$

75,430

 

 

$

128,183

 

$

290,176

 

 

$

334,102

 

Reconciliation of Operations and Support Expenses to Adjusted Operations and Support Expenses

 

 

Three Months Ended
December 31,

 

Year Ended December 31,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

(in thousands)

Operations and support

$

14,595

 

 

$

15,072

 

$

63,229

 

 

$

59,451

Add (deduct):

 

 

 

 

 

 

 

Stock-based compensation expense

 

(95

)

 

 

 

 

(6,033

)

 

 

Adjusted operations and support

$

14,500

 

 

$

15,072

 

$

57,196

 

 

$

59,451

Reconciliation of Sales and Marketing Expenses to Adjusted Sales and Marketing Expenses

 

 

Three Months Ended
December 31,

 

Year Ended December 31,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

(in thousands)

Sales and marketing

$

236,471

 

 

$

221,308

 

$

971,717

 

 

$

827,972

Add (deduct):

 

 

 

 

 

 

 

Stock-based compensation expense

 

(2,378

)

 

 

 

 

(28,840

)

 

 

Adjusted sales and marketing

$

234,093

 

 

$

221,308

 

$

942,877

 

 

$

827,972

Reconciliation of General and Administrative Expenses to Adjusted General and Administrative Expenses

 

 

Three Months Ended
December 31,

 

Year Ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

(in thousands)

General and administrative

$

143,467

 

 

$

89,602

 

 

$

1,714,628

 

 

$

386,531

 

Add (deduct):

 

 

 

 

 

 

 

Stock-based compensation expense

 

(31,964

)

 

 

(3,381

)

 

 

(1,388,987

)

 

 

(7,737

)

Litigation reserves

 

(30,080

)

 

 

(5,727

)

 

 

(37,080

)

 

 

(44,483

)

Indirect tax contingency costs

 

(18,566

)

 

 

(14,094

)

 

 

(53,504

)

 

 

(52,118

)

Debt refinancing costs

 

 

 

 

 

 

 

 

 

 

(25,670

)

Acquisition-related costs

 

 

 

 

(125

)

 

 

(250

)

 

 

(1,374

)

Other costs and expenses

 

(362

)

 

 

(1,789

)

 

 

(12,304

)

 

 

(4,704

)

Adjusted general and administrative

$

62,495

 

 

$

64,486

 

 

$

222,503

 

 

$

250,445

 

Reconciliation of Adjusted Gross Margin

 

 

Three Months Ended
December 31,

 

Year Ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

(in thousands)

Revenue

$

449,173

 

 

$

533,415

 

 

$

1,745,188

 

 

$

1,770,645

 

Cost of revenue

 

75,882

 

 

 

128,183

 

 

 

313,984

 

 

 

334,102

 

Stock-based compensation expense

 

(452

)

 

 

 

 

 

(23,808

)

 

 

 

Adjusted cost of revenue

 

75,430

 

 

 

128,183

 

 

 

290,176

 

 

 

334,102

 

Adjusted gross margin

$

373,743

 

 

$

405,232

 

 

$

1,455,012

 

 

$

1,436,543

 

Adjusted gross margin as a percentage of revenue

 

83

%

 

 

76

%

 

 

83

%

 

 

81

%

Reconciliation of Net (Loss) Income to TTM Adjusted EBITDA

 

 

Three Months Ended

December 31,
2025

 

September 30,
2025

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

 

March 31,
2024

 

(in thousands)

Net (loss) income

$

(535,313

)

 

$

(1,294,609

)

 

$

(53,829

)

 

$

(22,183

)

 

$

54,190

 

 

$

(33,012

)

 

$

(7,920

)

 

$

(16,058

)

Add (deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

(10,833

)

 

 

(12,912

)

 

 

(10,365

)

 

 

(8,302

)

 

 

(9,832

)

 

 

(11,045

)

 

 

(11,283

)

 

 

(8,958

)

Interest expense

 

18,370

 

 

 

35,360

 

 

 

43,868

 

 

 

42,437

 

 

 

45,209

 

 

 

47,548

 

 

 

45,617

 

 

 

41,404

 

Provision (benefit) for income taxes

 

492,922

 

 

 

(106,240

)

 

 

(17,594

)

 

 

(8,494

)

 

 

30,469

 

 

 

(16,815

)

 

 

35,906

 

 

 

(9,501

)

Other (income) expense, net

 

 

 

 

(4,904

)

 

 

352

 

 

 

 

 

 

 

 

 

(1,907

)

 

 

 

 

 

 

Foreign currency losses (gains)

 

3,361

 

 

 

1,133

 

 

 

61,125

 

 

 

24,045

 

 

 

(46,458

)

 

 

19,519

 

 

 

(5,320

)

 

 

(8,811

)

Losses (gains) on derivatives

 

776

 

 

 

(1,471

)

 

 

1,499

 

 

 

(665

)

 

 

(721

)

 

 

7,858

 

 

 

(3,666

)

 

 

(6,572

)

Depreciation and amortization

 

6,437

 

 

 

6,411

 

 

 

6,412

 

 

 

6,344

 

 

 

6,393

 

 

 

6,168

 

 

 

6,070

 

 

 

5,901

 

Debt refinancing costs and loss on extinguishment of debt

 

3,038

 

 

 

15,454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

603

 

 

 

33,283

 

Acquisition-related costs

 

 

 

 

 

 

 

125

 

 

 

125

 

 

 

125

 

 

 

125

 

 

 

125

 

 

 

999

 

Stock-based compensation expense

 

34,889

 

 

 

1,405,248

 

 

 

2,037

 

 

 

5,494

 

 

 

3,381

 

 

 

1,426

 

 

 

622

 

 

 

2,308

 

Indirect tax contingency costs

 

18,566

 

 

 

12,992

 

 

 

12,981

 

 

 

8,965

 

 

 

14,094

 

 

 

11,755

 

 

 

11,486

 

 

 

14,783

 

Litigation reserves

 

30,080

 

 

 

7,000

 

 

 

 

 

 

 

 

 

5,727

 

 

 

22,379

 

 

 

 

 

 

16,377

 

Other costs and expenses

 

362

 

 

 

4,031

 

 

 

7,731

 

 

 

180

 

 

 

1,789

 

 

 

1,751

 

 

 

649

 

 

 

515

 

Adjusted EBITDA

$

62,655

 

 

$

67,493

 

 

$

54,342

 

 

$

47,946

 

 

$

104,366

 

 

$

55,750

 

 

$

72,889

 

 

$

65,670

 

TTM Adjusted EBITDA

$

232,436

 

 

$

274,147

 

 

$

262,404

 

 

$

280,951

 

 

$

298,675

 

 

 

 

 

 

 

Reconciliation of Net Cash Provided by (Used in) Operating Activities to TTM Free Cash Flow

 

 

Three Months Ended

 

 

December 31,
2025

 

September 30,
2025

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

 

March 31,
2024
 

 

(in thousands)

Net cash provided by (used in) operating activities

$

11,133

 

 

$

3,795

 

 

$

19,320

 

 

$

158,321

 

 

$

(149,448

)

 

$

12,357

 

 

$

138,221

 

 

$

260,357

 

Less: Capitalized software development costs

 

(8,690

)

 

 

(7,767

)

 

 

(8,846

)

 

 

(6,229

)

 

 

(521

)

 

 

(521

)

 

 

(704

)

 

 

(879

)

Less: Purchases of property and equipment

 

(223

)

 

 

(372

)

 

 

(291

)

 

 

(507

)

 

 

(340

)

 

 

(646

)

 

 

(319

)

 

 

(361

)

Less: Purchases of intangible assets

 

(257

)

 

 

(256

)

 

 

(467

)

 

 

(475

)

 

 

(316

)

 

 

(588

)

 

 

(756

)

 

 

(426

)

Free cash flow

$

1,963

 

 

$

(4,600

)

 

$

9,716

 

 

$

151,110

 

 

$

(150,625

)

 

$

10,602

 

 

$

136,442

 

 

$

258,691

 

TTM cash flow provided by operations

$

192,569

 

 

$

31,988

 

 

$

40,550

 

 

$

159,451

 

 

$

261,487

 

 

 

 

 

 

 

TTM free cash flow

$

158,189

 

 

$

5,601

 

 

$

20,803

 

 

$

147,529

 

 

$

255,110

 

 

 

 

 

 

 

Net interest payment(1)

$

24,496

 

 

$

39,629

 

 

$

37,989

 

 

$

37,362

 

 

$

38,524

 

 

$

40,128

 

 

$

48,763

 

 

$

19,730

 

Change in payments due to buyers and sellers(2)

$

(24,662

)

 

$

(29,555

)

 

$

(30,832

)

 

$

191,552

 

 

$

(251,412

)

 

$

(37,612

)

 

$

68,751

 

 

$

250,433

 

  1. Includes interest payments on our outstanding debt, net of cash received on the settlement of interest rate swap derivatives.
  2. Includes change in payments due to buyers and sellers as noted in the consolidated statements of cash flows.

Reconciliation of Net Leverage

 
 

 

December 31,

 
 

 

 

2025

 

 

 

2024

 

 
 

 

(in thousands, except percentages)

 
 

2024 Euro Term Loan

$

531,041

 

 

$

471,049

 

 
 

2024 USD Term Loan

 

1,004,187

 

 

 

1,913,950

 

 
 

Principal amount—senior credit facilities

 

1,535,228

 

 

 

2,384,999

 

 
 

Add (deduct):

 

 

 

 
 

Cash and cash equivalents

 

(1,241,587

)

 

 

(1,000,965

)

 
 

Payments due to sellers(1)

 

747,363

 

 

 

630,022

 

 
 

Net Debt

$

1,041,004

 

 

$

2,014,056

 

 
 

TTM Adjusted EBITDA

$

232,436

 

 

$

298,675

 

 
 

Net Leverage

4.5 x

 

6.7 x

 
  1. Reported within payments due to buyers and sellers in notes to the consolidated financial statements.

 

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  216.82
+8.09 (3.88%)
AAPL  262.52
-1.23 (-0.47%)
AMD  202.07
+11.12 (5.82%)
BAC  50.30
+0.33 (0.66%)
GOOG  303.45
-0.11 (-0.04%)
META  667.73
+12.65 (1.93%)
MSFT  405.20
+1.27 (0.31%)
NVDA  183.04
+2.99 (1.66%)
ORCL  152.37
+3.36 (2.25%)
TSLA  405.94
+13.51 (3.44%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.