Formula One Group (FWONB)
OTCMKTS · Delayed Price · Currency is USD
80.00
0.00 (0.00%)
At close: Jan 29, 2026
Formula One Group Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 3,694 | 3,318 | 3,222 | 2,573 | 2,136 | 1,145 |
Other Revenue | 346 | 335 | - | - | - | - |
| 4,040 | 3,653 | 3,222 | 2,573 | 2,136 | 1,145 | |
Revenue Growth (YoY) | 8.72% | 13.38% | 25.22% | 20.46% | 86.55% | -43.37% |
Cost of Revenue | 2,711 | 2,488 | 2,240 | 1,750 | 1,489 | 974 |
Gross Profit | 1,329 | 1,165 | 982 | 823 | 647 | 171 |
Selling, General & Admin | 448 | 408 | 316 | 288 | 210 | 174 |
Other Operating Expenses | 13 | 13 | - | - | - | - |
Operating Expenses | 825 | 773 | 685 | 650 | 607 | 615 |
Operating Income | 504 | 392 | 297 | 173 | 40 | -444 |
Interest Expense | -222 | -208 | -214 | -149 | -123 | -146 |
Interest & Investment Income | - | - | - | - | - | 7 |
Earnings From Equity Investments | -12 | -10 | -4 | - | 23 | -108 |
Other Non Operating Income (Expenses) | 161 | -52 | 117 | 173 | -7 | 152 |
EBT Excluding Unusual Items | 431 | 122 | 196 | 197 | -67 | -539 |
Merger & Restructuring Charges | -37 | -32 | - | - | - | - |
Impairment of Goodwill | -73 | -73 | - | - | - | - |
Gain (Loss) on Sale of Investments | - | - | 15 | 54 | -90 | -167 |
Pretax Income | 321 | 17 | 211 | 251 | -157 | -706 |
Income Tax Expense | 99 | 47 | 27 | -311 | -37 | -112 |
Earnings From Continuing Operations | 222 | -30 | 184 | 562 | -120 | -594 |
Minority Interest in Earnings | - | - | 1 | -4 | -70 | -2 |
Net Income | 222 | -30 | 185 | 558 | -190 | -596 |
Net Income to Common | 222 | -30 | 185 | 558 | -190 | -596 |
Net Income Growth | -20.14% | - | -66.85% | - | - | - |
Shares Outstanding (Basic) | 250 | 240 | 234 | 233 | 232 | 232 |
Shares Outstanding (Diluted) | 251 | 240 | 240 | 244 | 232 | 232 |
Shares Change (YoY) | 4.36% | - | -1.64% | 5.17% | - | 0.43% |
EPS (Basic) | 0.89 | -0.13 | 0.79 | 2.39 | -0.82 | -2.57 |
EPS (Diluted) | 0.84 | -0.13 | 0.62 | 2.15 | -0.82 | -2.57 |
EPS Growth | -27.57% | - | -71.28% | - | - | - |
Free Cash Flow | 712 | 492 | 193 | 243 | 464 | -160 |
Free Cash Flow Per Share | 2.83 | 2.05 | 0.80 | 1.00 | 2.00 | -0.69 |
Gross Margin | 32.90% | 31.89% | 30.48% | 31.99% | 30.29% | 14.93% |
Operating Margin | 12.47% | 10.73% | 9.22% | 6.72% | 1.87% | -38.78% |
Profit Margin | 5.50% | -0.82% | 5.74% | 21.69% | -8.89% | -52.05% |
Free Cash Flow Margin | 17.62% | 13.47% | 5.99% | 9.44% | 21.72% | -13.97% |
EBITDA | 868 | 744 | 666 | 535 | 437 | -3 |
EBITDA Margin | 21.49% | 20.37% | 20.67% | 20.79% | 20.46% | -0.26% |
D&A For EBITDA | 364 | 352 | 369 | 362 | 397 | 441 |
EBIT | 504 | 392 | 297 | 173 | 40 | -444 |
EBIT Margin | 12.47% | 10.73% | 9.22% | 6.72% | 1.87% | -38.78% |
Effective Tax Rate | 30.84% | 276.47% | 12.80% | - | - | - |
Revenue as Reported | 4,040 | 3,653 | 3,222 | 2,573 | 2,136 | 1,145 |
Advertising Expenses | - | 34 | 28 | 24 | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.