Vail Resorts (MTN)
Operating a cross-border ski-resort network linked by the Epic Pass.
$138.98
After hours−0.03 (−0.02%)
At close$139.01(−1.01%)
In millions of USD, except per-share figures
| In millions | Q4 FY23Jul 2023 | Q1 FY24Oct 2023 | Q2 FY24Jan 2024 | Q3 FY24Apr 2024 | Q4 FY24Jul 2024 | Q1 FY25Oct 2024 | Q2 FY25Jan 2025 | Q3 FY25Apr 2025 | Q4 FY25Jul 2025 | Q1 FY26Oct 2025 | Q2 FY26Jan 2026 | Q3 FY26Apr 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 270 | 259 | 1,078 | 1,283 | 265 | 260 | 1,137 | 1,296 | 271 | 271 | 1,084 | 1,205 |
| Cost of revenue | 273 | 292 | 541 | 537 | 286 | 297 | 565 | 544 | 290 | 303 | 59 | 607 |
| Gross profit | −3 | −33 | 537 | 746 | −20 | −36 | 572 | 752 | −19 | −32 | 1,025 | 598 |
| 157 | 174 | 186 | 200 | 178 | 166 | 187 | 170 | 185 | 178 | 423 | 104 | |
| 85 | 108 | 113 | 94 | 95 | 107 | 115 | 106 | 106 | 110 | 122 | 103 | |
| General & administrative | 85 | 108 | 113 | 94 | 95 | 107 | 115 | 106 | 106 | 110 | 122 | 103 |
| Other expenses | 72 | 66 | 74 | 106 | 83 | 59 | 73 | 64 | 78 | 67 | 301 | 1 |
| Operating income | −160 | −207 | 351 | 547 | −199 | −202 | 384 | 581 | −204 | −210 | 603 | 494 |
| −31 | −41 | −33 | −36 | −36 | −38 | −40 | −36 | −44 | −47 | −304 | −48 | |
| Interest expense | 40 | 41 | 41 | 40 | 46 | 43 | 42 | 41 | 46 | 51 | 49 | 51 |
| Other non-operating income | −9 | 0 | −7 | −4 | −10 | −4 | −2 | −6 | −2 | −4 | 255 | −3 |
| Income before tax | −192 | −248 | 317 | 511 | −235 | −240 | 344 | 545 | −248 | −257 | 298 | 446 |
| Income tax expense | −57 | −65 | 87 | 129 | −53 | −58 | 86 | 131 | −55 | −61 | 88 | 106 |
| Net income from continuing operations | −135 | −183 | 230 | 381 | −182 | −182 | 258 | 414 | −193 | −196 | 210 | 340 |
| Net income | −129 | −176 | 219 | 362 | −175 | −173 | 246 | 393 | −185 | −187 | 210 | 340 |
| EPS, basic | −$3.35 | −$4.60 | $5.78 | $9.57 | −$4.67 | −$4.61 | $6.55 | $10.55 | −$5.08 | −$5.20 | $5.85 | $8.76 |
| EPS, diluted | −$3.35 | −$4.60 | $5.76 | $9.54 | −$4.67 | −$4.61 | $6.56 | $10.54 | −$5.08 | −$5.20 | $5.85 | $8.76 |
| Weighted average shares, basic | 38 | 38 | 38 | 38 | 38 | 37 | 37 | 37 | 37 | 36 | 36 | 36 |
| Weighted average shares, diluted | 38 | 38 | 38 | 38 | 38 | 37 | 37 | 37 | 37 | 36 | 36 | 36 |
| EBITDA | −83 | −141 | 427 | 619 | −117 | −126 | 460 | 661 | −125 | −133 | 422 | 574 |
| Depreciation & amortization | 69 | 67 | 69 | 68 | 72 | 72 | 73 | 75 | 77 | 73 | 74 | 77 |
| EBIT | −151 | −207 | 358 | 551 | −189 | −198 | 387 | 587 | −202 | −206 | 348 | 497 |
