Earnings release
Page 1
MADISON SQUARE GARDEN SPORTS CORP. REPORTS FISCAL 2026 FIRST QUARTER RESULTS NEW YORK, N.Y., October 31, 2025 - Madison Square Garden Sports Corp. (NYSE: MSGS) today reported financial results for the fiscal first quarter ended September 30, 2025. This month, the New York Knicks (“Knicks”) and New York Rangers (“Rangers”) began their 2025-26 regular seasons at the Madison Square Garden Arena (“The Garden”). Recent Company operating highlights include: • The combined average season ticket renewal rate for the Knicks and Rangers is approximately 94% for the 2025-26 seasons; • The Company announced a new multi-year marketing partnership with GAME 7 that includes naming the multi-platform sports and entertainment brand as the first-ever jersey patch partner of the Rangers; • The suites business continues to benefit from strong renewals and new sales activity, including for several recently renovated Lexus-level suites at The Garden; and • The Rangers began a year-long campaign to celebrate the team’s 100 anniversary season, with a number of special offerings and initiatives planned across the season, including a special Centennial jersey that launched in September. For the fiscal 2026 first quarter, the Company generated revenues of $39.5 million, a decrease of $13.9 million, or 26%, as compared to the prior year period. In addition, the Company reported an operating loss of $27.4 million, an increase of $19.2 million, and an adjusted operating loss of $20.8 million, an increase of $18.5 million, both as compared to the prior year period. Madison Square Garden Sports Corp. Executive Chairman and CEO James L. Dolan said, “With the new seasons underway, we are seeing strong ongoing demand for the Knicks and Rangers to start the fiscal year. We remain confident in the value of owning these two marquee professional sports franchises and our ability to generate long-term shareholder value.” Financial Results for the Three Months Ended September 30, 2025 and 2024: Three Months Ended September 30, Change $ millions 2025 2024 $ % Revenues $ 39.5 $ 53.3 $ (13.9) (26)% Operating loss $ (27.4)$ (8.3)$ (19.2) NM Adjusted operating loss $ (20.8)$ (2.3)$ (18.5) NM Note: Does not foot due to rounding. NM – Percentage is not meaningful. 1. See page 3 of this earnings release for the definition of adjusted operating income (loss) included in the discussion of non-GAAP financial measures. th (1) (1) 1
Page 2
Summary of Financial Results For the fiscal 2026 first quarter, revenues of $39.5 million decreased $13.9 million, or 26%, as compared to the prior year period. This primarily reflected lower revenues from league distributions of $11.4 million, mainly due to a decrease in certain league distributions unrelated to national media rights fees. In addition, local media rights fees decreased $2.3 million as compared to the prior year period, primarily due to the impact of amendments to the Knicks' and Rangers' local media rights agreements with MSG Networks entered into in the fiscal 2025 fourth quarter. Direct operating expenses of $8.3 million increased $0.1 million, or 1%, as compared to the prior year period. This was primarily driven by higher net provisions for certain team personnel transactions of $1.5 million as well as other cost increases, mostly offset by lower net provisions for league revenue sharing expense (net of escrow and excluding playoffs) and NBA luxury tax of $2.4 million. Selling, general and administrative expenses of $57.8 million increased $5.2 million, or 10%, as compared to the prior year period. This increase was primarily driven by (i) higher costs related to the Company's services agreement with Madison Square Garden Entertainment Corp. of $1.6 million, (ii) higher operating lease costs of $1.2 million, (iii) higher employee compensation and related benefits of $1.0 million, and (iv) higher other general and administrative expenses. Operating loss of $27.4 million increased $19.2 million and adjusted operating loss of $20.8 million increased $18.5 million, both as compared to the prior year period, primarily due to the decrease in revenues and higher selling, general and administrative expenses. About Madison Square Garden Sports Corp. Madison Square Garden Sports Corp. (MSG Sports) is a leading professional sports company, with a collection of assets that includes the New York Knicks (NBA) and the New York Rangers (NHL), as well as two development league teams – the Westchester Knicks (NBAGL) and the Hartford Wolf Pack (AHL). MSG Sports also operates a professional sports team performance center – the MSG Training Center in Greenburgh, NY. More information is available at www.msgsports.com.
Page 3
2
Page 4
Non-GAAP Financial Measures We define adjusted operating income (loss), which is a non-GAAP financial measure, as operating income (loss) excluding (i) depreciation, amortization and impairments of property and equipment, goodwill and other intangible assets, (ii) share-based compensation expense or benefit, (iii) restructuring charges or credits, (iv) gains or losses on sales or dispositions of businesses, (v) the impact of purchase accounting adjustments related to business acquisitions, and (vi) gains and losses related to the remeasurement of liabilities under the Company’s Executive Deferred Compensation Plan. Because it is based upon operating income (loss), adjusted operating income (loss) also excludes interest expense (including cash interest expense) and other non- operating income and expense items. We believe that the exclusion of share-based compensation expense or benefit allows investors to better track the performance of our business without regard to the settlement of an obligation that is not expected to be made in cash. In addition, we believe that the exclusion of gains and losses related to the remeasurement of liabilities under the Company’s Executive Deferred Compensation Plan provides investors with a clearer picture of the Company’s operating performance given that, in accordance with U.S. generally accepted accounting principles (“GAAP”), gains and losses related to the remeasurement of liabilities under the Company’s Executive Deferred Compensation Plan are recognized in Operating income (loss) whereas gains and losses related to the remeasurement of the assets under the Company’s Executive Deferred Compensation Plan, which are equal to and therefore fully offset the gains and losses related to the remeasurement of liabilities, are recognized in Miscellaneous income (expense), net, which is not reflected in Operating income (loss). We believe adjusted operating income (loss) is an appropriate measure for evaluating the operating performance of our Company. Adjusted operating income (loss) and similar measures with similar titles are common performance measures used by investors and analysts to analyze our performance. Internally, we use revenues and adjusted operating income (loss) as the most important indicators of our business performance, and evaluate management’s effectiveness with specific reference to these indicators. Adjusted operating income (loss) should be viewed as a supplement to and not a substitute for operating income (loss), net income (loss), cash flows from operating activities, and other measures of performance and/or liquidity presented in accordance with GAAP. Since adjusted operating income (loss) is not a measure of performance calculated in accordance with GAAP, this measure may not be comparable to similar measures with similar titles used by other companies. For a reconciliation of operating income (loss) to adjusted operating income (loss), please see page 5 of this earnings release. Forward-Looking Statements This press release may contain statements that constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Investors are cautioned that any such forward-looking statements are not guarantees of future performance or results and involve risks and uncertainties, and that actual results, developments and events may differ materially from those in the forward-looking statements as a result of various factors, including financial community and rating agency perceptions of the Company and its business, operations, financial condition and the industry in which it operates, and the factors described in the Company’s filings with the Securities and Exchange Commission, including the sections titled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” contained therein. The Company disclaims any obligation to update any forward-looking statements contained herein. # # # Contacts: Ari Danes, CFAInvestor Relations(212) 465-6072 Grace KaminerInvestor Relations(212) 631-5076 3
Page 5
MADISON SQUARE GARDEN SPORTS CORP. CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share data) (Unaudited) Three Months Ended September 30, 2025 2024 Revenues $ 39,454 $ 53,307 Direct operating expenses 8,279 8,211 Selling, general and administrative expenses 57,789 52,587 Depreciation and amortization 811 782 Operating loss (27,425) (8,273) Other income (expense): Interest income 578 864 Interest expense (5,591) (6,055) Miscellaneous income (expense), net 15,085 (1,126) Loss before income taxes (17,353) (14,590) Income tax benefit 8,555 7,048 Net loss $ (8,798) $ (7,542) Basic loss per common share attributable to Madison Square Garden Sports Corp.’s stockholders $ (0.37) $ (0.31) Diluted loss per common share attributable to Madison Square Garden Sports Corp.’s stockholders $ (0.37) $ (0.31) Basic weighted-average number of common shares outstanding 24,116 24,049 Diluted weighted-average number of common shares outstanding 24,116 24,049 4
Page 6
MADISON SQUARE GARDEN SPORTS CORP. ADJUSTMENTS TO RECONCILE OPERATING INCOME (LOSS) TO ADJUSTED OPERATING INCOME (LOSS) (In thousands) (Unaudited) The following is a description of the adjustments to operating loss in arriving at adjusted operating loss as described in this earnings release: • Depreciation and amortization. This adjustment eliminates depreciation, amortization and impairments of property and equipment, goodwill and other intangible assets in all periods. • Share-based compensation. This adjustment eliminates the compensation expense related to restricted stock units and stock options granted under the Company's employee stock plan and non-employee director plan in all periods. • Remeasurement of deferred compensation plan liabilities. This adjustment eliminates the impact of gains and losses related to the remeasurement of liabilities under the Company's executive deferred compensation plan. Three Months Ended September 30, 2025 2024 Operating loss $ (27,425) $ (8,273) Depreciation and amortization 811 782 Share-based compensation 4,844 4,268 Remeasurement of deferred compensation plan liabilities 963 965 Adjusted operating loss $ (20,807) $ (2,258) 5
Page 7
MADISON SQUARE GARDEN SPORTS CORP. CONSOLIDATED BALANCE SHEETS (In thousands, except per share data) (Unaudited) September 30,2025 June 30,2025 ASSETS Current Assets: Cash and cash equivalents $ 48,634 $ 144,617 Restricted cash 8,642 8,571 Accounts receivable, net of allowance for doubtful accounts of $0 as of September 30, 2025and June 30, 2025 42,618 25,855 Net related party receivables 26,684 3,582 Prepaid expenses 102,500 43,417 Other current assets 17,615 25,053 Total current assets 246,693 251,095 Property and equipment, net of accumulated depreciation and amortization of $54,446 and$53,635 as of September 30, 2025 and June 30, 2025, respectively 28,728 28,962 Right-of-use lease assets 758,422 760,456 Indefinite-lived intangible assets 103,644 103,644 Goodwill 226,523 226,523 Investments 73,515 54,720 Deferred tax assets, net 43,268 34,821 Other assets 36,609 12,753 Total assets $ 1,517,402 $ 1,472,974 6
Page 8
MADISON SQUARE GARDEN SPORTS CORP. CONSOLIDATED BALANCE SHEETS (continued) (In thousands, except per share data) (Unaudited) September 30,2025 June 30,2025 LIABILITIES AND EQUITY Current Liabilities: Accounts payable $ 5,201 $ 9,336 Net related party payables 4,394 4,807 Debt 24,000 24,000 Accrued liabilities: Employee-related costs 56,551 98,924 League-related accruals 156,564 196,567 Other accrued liabilities 5,794 13,093 Operating lease liabilities, current 54,233 52,618 Deferred revenue 330,587 164,178 Total current liabilities 637,324 563,523 Long-term debt 267,000 267,000 Operating lease liabilities, noncurrent 829,365 841,050 Other employee-related costs 77,257 82,178 Deferred revenue, noncurrent 634 662 Total liabilities 1,811,580 1,754,413 Commitments and contingencies Madison Square Garden Sports Corp. Stockholders’ Equity: Class A Common Stock, par value $0.01, 120,000 shares authorized; 19,530 and 19,488 sharesoutstanding as of September 30, 2025 and June 30, 2025, respectively 204 204 Class B Common Stock, par value $0.01, 30,000 shares authorized; 4,530 shares outstandingas of September 30, 2025 and June 30, 2025 45 45 Preferred stock, par value $0.01, 15,000 shares authorized; none outstanding as ofSeptember 30, 2025 and June 30, 2025 — — Additional paid-in capital 4,403 15,348 Treasury stock, at cost, 918 and 960 shares as of September 30, 2025 and June 30, 2025,respectively (151,524) (158,543) Accumulated deficit (146,410) (137,596) Accumulated other comprehensive loss (896) (897) Total equity (294,178) (281,439) Total liabilities and equity $ 1,517,402 $ 1,472,974 7
Page 9
MADISON SQUARE GARDEN SPORTS CORP. SELECTED CASH FLOW INFORMATION (In thousands) (Unaudited) Three Months Ended September 30, 2025 2024 Net cash used in operating activities $ (84,954) $ (26,158) Net cash used in investing activities (1,848) (1,163) Net cash used in financing activities (9,110) (9,502) Net decrease in cash, cash equivalents and restricted cash (95,912) (36,823) Cash, cash equivalents and restricted cash at beginning of period 153,188 94,907 Cash, cash equivalents and restricted cash at end of period $ 57,276 $ 58,084 8