Vivid Seats Inc. Earnings Per Share Disclosure
22. Earnings Per Share
We calculate basic and diluted net income (loss) per share of Class A common stock in accordance with ASC Topic 260, Earnings per Share. Because our Class B common stock does not have economic rights in VSI, it is not considered a participating security for basic and diluted net income (loss) per share, and we do not present basic and diluted net income (loss) per share of Class B common stock. However, holder of Class B common stock are allocated income (loss) from Hoya Intermediate (our operating entity) according to their weighted average percentage ownership of Intermediate Units during each quarter.
Net income (loss) attributable to redeemable noncontrolling interests for a period is calculated by multiplying Hoya Intermediate’s net income (loss) in each quarterly period by Hoya Topco’s weighted average percentage ownership of Intermediate Units during the period. See Note 16, Redeemable Noncontrolling Interests, for more information regarding Hoya Topco’s right to exchange its Intermediate Units.
The following table presents the net income (loss) attributable to Hoya Topco’s redeemable noncontrolling interests for the years ended December 31, 2025, 2024, and 2023 (in thousands):
|
|
Years Ended December 31, |
|
|||||||||
|
|
2025 |
|
|
2024 |
|
|
2023 |
|
|||
Net income (loss)—Hoya Intermediate |
|
$ |
(806,054 |
) |
|
$ |
13,427 |
|
|
$ |
69,420 |
|
Hoya Topco’s weighted average % allocation of Hoya Intermediate's net income (loss) |
|
|
36.2 |
% |
|
|
36.3 |
% |
|
|
55.6 |
% |
Net income (loss) attributable to Hoya Topco's redeemable noncontrolling interests |
|
$ |
(292,189 |
) |
|
$ |
4,877 |
|
|
$ |
38,605 |
|
In connection with the Corporate Simplification, all of the Intermediate Units previously held by Hoya Topco (and corresponding shares of Class B common stock) were exchanged for an equal number of shares of Class A common stock on October 31, 2025. As a result, the net income (loss) attributable to Hoya Topco’s redeemable noncontrolling interests in the table above for the year ended December 31, 2025 only pertains to the period from January 1, 2025 through October 31, 2025. See Note 1, Background and Basis of Presentation for more information.
Net income (loss) attributable to Class A common stockholders–basic is calculated by subtracting the portion of Hoya Intermediate’s net income (loss) attributable to redeemable noncontrolling interests from our total net income (loss), which includes our net income (loss) for activities outside of our investment in Hoya Intermediate, including income tax expense (benefit) for VSI’s portion of income (loss), as well as the full results of Hoya Intermediate on a consolidated basis.
Net income (loss) per Class A common stock–diluted is based on the average number of shares of Class A common stock used for the basic earnings per share calculation, adjusted for the weighted average number of Class A common share equivalents outstanding for the period determined using the treasury stock and if-converted methods, as applicable. All share and per share amounts included in the calculation of basic and diluted net income (loss) per share of Class A common stock have been adjusted to reflect the Reverse Stock Split. See Note 1, Background and Basis of Presentation, for more information. Net income (loss) attributable to Class A common stockholders–diluted is adjusted for (i) our share of Hoya Intermediate’s consolidated net income (loss) after giving effect to Intermediate Units that convert into potential shares of Class A common stock, to the extent it is dilutive, and (ii) the impact of changes in the fair value of the Intermediate Warrants, to the extent they are dilutive.
The following table presents the computation of basic and diluted net income (loss) per share of Class A common stock for the years ended December 31, 2025, 2024, and 2023 (in thousands, except share and per share data):
|
|
Years Ended December 31, |
|
|||||||||
|
|
2025 |
|
|
2024 |
|
|
2023 |
|
|||
Numerator—basic |
|
|
|
|
|
|
|
|
|
|||
Net income (loss) |
|
$ |
(721,490 |
) |
|
$ |
14,302 |
|
|
$ |
113,141 |
|
Less: net (income) loss attributable to redeemable noncontrolling interests |
|
|
292,189 |
|
|
|
(4,877 |
) |
|
|
(38,605 |
) |
Net income (loss) attributable to Class A common stockholders—basic |
|
|
(429,301 |
) |
|
|
9,425 |
|
|
|
74,536 |
|
Denominator—basic |
|
|
|
|
|
|
|
|
|
|||
Weighted average Class A common stock outstanding—basic |
|
|
7,252,290 |
|
|
|
6,616,546 |
|
|
|
4,633,926 |
|
Net income (loss) per Class A common stock—basic |
|
$ |
(59.20 |
) |
|
$ |
1.42 |
|
|
$ |
16.08 |
|
|
|
|
|
|
|
|
|
|
|
|||
Numerator—diluted |
|
|
|
|
|
|
|
|
|
|||
Net income (loss) attributable to Class A common stockholders—basic |
|
$ |
(429,301 |
) |
|
$ |
9,425 |
|
|
$ |
74,536 |
|
Weighted average effect of dilutive securities: |
|
|
|
|
|
|
|
|
|
|||
Redeemable noncontrolling interests |
|
|
(292,189 |
) |
|
|
2,310 |
|
|
|
(23,401 |
) |
RSUs |
|
|
— |
|
|
|
8 |
|
|
|
79 |
|
Net income (loss) attributable to Class A common stockholders—diluted |
|
|
(721,490 |
) |
|
|
11,743 |
|
|
|
51,214 |
|
Denominator—diluted |
|
|
|
|
|
|
|
|
|
|||
Weighted average Class A common stock outstanding—basic |
|
|
7,252,290 |
|
|
|
6,616,546 |
|
|
|
4,633,926 |
|
Weighted average effect of dilutive securities: |
|
|
|
|
|
|
|
|
|
|||
Redeemable noncontrolling interests |
|
|
3,174,301 |
|
|
|
3,811,250 |
|
|
|
5,288,699 |
|
RSUs |
|
|
— |
|
|
|
29,336 |
|
|
|
21,248 |
|
Weighted average Class A common stock outstanding—diluted |
|
|
10,426,591 |
|
|
|
10,457,132 |
|
|
|
9,943,873 |
|
Net income (loss) per Class A common stock—diluted |
|
$ |
(69.20 |
) |
|
$ |
1.12 |
|
|
$ |
5.15 |
|
Potential shares of Class A common stock are excluded from the computation of diluted net income (loss) per share of Class A common stock if their effect would have been anti-dilutive for the years ended December 31, 2025, 2024, and 2023 or if the issuance of shares is contingent upon events that did not occur by the end of the years ended December 31, 2025, 2024, and 2023. The dilution reflected in diluted net income (loss) per share of Class A common stock during the year ended December 31, 2023 relates primarily to an assumed conversion of redeemable noncontrolling interests to shares of Class A common stock, which would not have had a commensurate effect on net income, primarily due to the release of the valuation allowance which benefit is attributable to VSI only. The Vegas.com Acquisition and the subsequent pushdown of the acquired entity to Hoya Intermediate primarily resulted in the recognition of incremental deferred tax expense, which is recognized in Income tax expense (benefit) in the Consolidated Statements of Operations.
The following table presents the number of shares of common stock issuable under securities that were excluded from the computation of diluted net income (loss) per share of Class A common stock for the years ended December 31, 2025, 2024, and 2023 and could potentially dilute earnings per share in the future:
|
|
Years Ended December 31, |
|
|||||||||
|
|
2025 |
|
|
2024 |
|
|
2023 |
|
|||
RSUs |
|
|
156,659 |
|
|
|
228,445 |
|
|
|
36,729 |
|
Stock Options |
|
|
389,223 |
|
|
|
370,089 |
|
|
|
440,392 |
|
Public Warrants |
|
|
338,342 |
|
|
|
338,342 |
|
|
|
338,342 |
|
Private Warrants |
|
|
325,989 |
|
|
|
325,989 |
|
|
|
325,989 |
|
Exercise Warrants |
|
|
1,700,000 |
|
|
|
1,700,000 |
|
|
|
1,700,000 |
|
Intermediate Warrants |
|
|
— |
|
|
|
200,000 |
|
|
|
200,000 |
|
Amended Intermediate Warrants |
|
|
200,000 |
|
|
|
— |
|
|
|
— |
|
Historical Timeline
| Fiscal Year | Filed | |
|---|---|---|
| 2025 | Mar 12, 2026 | Showing above |
| 2024 | Mar 12, 2025 | |
| 2023 | Mar 8, 2024 | |
| 2022 | Mar 7, 2023 | |
About Earnings Per Share Disclosures
The earnings per share disclosure breaks down the calculation from net income to both basic and diluted EPS, revealing the full impact of a company's capital structure on per-share economics. The reconciliation between basic and diluted share counts exposes how many stock options, RSUs, convertible securities, and warrants are potentially dilutive to existing shareholders.
Key signals: a widening gap between basic and diluted shares indicates growing dilution from equity compensation or convertible instruments. Anti-dilutive securities excluded from the diluted calculation deserve attention — they represent latent dilution that will materialize if the stock price rises. Watch for the effect of share buybacks on per-share metrics: EPS growth driven primarily by repurchases rather than income growth signals weakening fundamentals. Compare year-over-year changes in the diluted share count against equity compensation expense to assess whether management is effectively managing dilution.