Year Ended

Period From

December 31,

September 12 -

2024

December 31, 2023

Basic and diluted net loss per share

Numerator

Net income (loss) attributable to TKO Group Holdings, Inc.

$

9,408

$

(35,227

)

Effect of dilutive securities:

Adjustment to net income attributable to TKO Group Holdings, Inc. from the assumed conversion of Class B shares

(6,613

)

—

Net income (loss) attributable to TKO Group Holdings, Inc. used in computing diluted earnings (loss) per share

$

2,795

$

(35,227

)

Denominator

Weighted average Class A Common Shares outstanding - Basic

81,340,472

82,808,019

Effect of dilutive securities:

Additional shares from RSUs and PSUs, as calculated using the treasury stock method

917,177

—

Additional shares from the assumed conversion of Class B shares

89,616,891

—

Weighted average number of shares used in computing diluted earnings (loss) per share

171,874,540

82,808,019

Basic earnings (loss) per share

$

0.12

$

(0.43

)

Diluted earnings (loss) per share

$

0.02

$

(0.43

)

Securities that are anti-dilutive this period

Unvested RSUs

—

1,636,626

Unvested PSUs

—

327,403

TKO Class B Common Shares

—

89,616,891