| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 28.73B | 29.21B | 29.65B | 30.15B | 28.59B | 25.29B |
| Gross Profit | 8.84B | 8.27B | 7.26B | 9.90B | 10.45B | 9.90B |
| EBITDA | 1.64B | -4.92B | 85.00M | 2.60B | 19.93B | 15.62B |
| Net Income | -272.00M | -6.19B | -1.04B | 1.10B | 4.54B | 2.42B |
Balance Sheet | ||||||
| Total Assets | 43.18B | 46.17B | 53.54B | 58.39B | 58.62B | 52.66B |
| Cash, Cash Equivalents and Short-Term Investments | 3.26B | 2.66B | 2.46B | 2.88B | 6.27B | 2.98B |
| Total Debt | 14.73B | 15.83B | 16.12B | 17.57B | 19.63B | 21.62B |
| Total Liabilities | 29.91B | 29.39B | 30.49B | 34.79B | 35.65B | 36.41B |
| Stockholders Equity | 12.01B | 16.32B | 22.53B | 23.04B | 22.40B | 15.37B |
Cash Flow | ||||||
| Free Cash Flow | 308.00M | 489.00M | 147.00M | -139.00M | 599.00M | 1.97B |
| Operating Cash Flow | 600.00M | 752.00M | 475.00M | 219.00M | 953.00M | 2.29B |
| Investing Cash Flow | -61.00M | -115.00M | 849.00M | -744.00M | 2.16B | 56.00M |
| Financing Cash Flow | -1.12B | -380.00M | -1.75B | -2.76B | 83.00M | -90.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | $30.55B | 16.59 | 17.33% | 0.75% | 14.91% | 9.30% | |
75 Outperform | $200.63B | 16.53 | 11.78% | 1.10% | 3.61% | 152.34% | |
73 Outperform | $426.01B | 39.06 | 42.86% | ― | 15.49% | 35.54% | |
68 Neutral | $71.25B | 155.38 | 1.36% | ― | -4.29% | ― | |
64 Neutral | $15.64B | 43.18 | 61.97% | 2.47% | 4.37% | -16.22% | |
60 Neutral | $48.67B | 4.58 | -11.27% | 4.14% | 2.83% | -41.78% | |
49 Neutral | $15.02B | -51.86 | -1.90% | 1.47% | -0.48% | 97.09% |
On December 22, 2025, Paramount Skydance Corporation amended and extended its previously announced $30-per-share all-cash tender offer to acquire all outstanding shares of Warner Bros. Discovery, Inc., directly challenging WBD’s agreement to pursue a separate transaction with Netflix. To address concerns raised by WBD over financing and deal certainty, Paramount added an irrevocable personal guarantee from Larry Ellison for $40.4 billion of equity financing and potential damages, committed not to revoke or strip assets from the long-standing Ellison family trust, disclosed the trust’s ownership of roughly 1.16 billion Oracle shares, enhanced operational flexibility for WBD in a proposed merger agreement, increased its regulatory reverse termination fee to $5.8 billion and maintained conditions including WBD’s continued ownership of its Global Networks business. Paramount criticized WBD’s disclosures around the Netflix deal as incomplete, argued its fully financed cash bid remains superior for WBD shareholders and stakeholders, and extended the tender offer’s expiration to January 21, 2026, with 397,252 shares reported as validly tendered as of December 19, 2025.
On December 8, 2025, Paramount Skydance Corporation announced an all-cash tender offer to acquire all outstanding shares of Warner Bros. Discovery, Inc. for $30 per share. This proposal is positioned as a superior alternative to a competing offer from Netflix, which Paramount argues provides inferior value and involves a complex regulatory process. Paramount’s offer is supported by significant financial backing and aims to create a combined entity that enhances competition, supports creative talent, and strengthens the theatrical and direct-to-consumer markets.