Liberty Broadband 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	2012 - 2019
Period Ending	Jun '25 Jun 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	2012 - 2019
Revenue	1,052	1,016	981	975	988	51	Upgrade
Revenue Growth (YoY)	7.24%	3.57%	0.61%	-1.32%	1837.26%	240.00%	Upgrade
Gross Profit	1,052	1,016	981	975	988	51	Upgrade
Selling, General & Admin	466	460	433	432	442	76	Upgrade
Depreciation & Amortization Expenses	210	207	230	262	267	15	Upgrade
Other Operating Expenses	249	257	245	320	377	20	Upgrade
Operating Income	127	92	73	-39	-98	-60	Upgrade
Interest Income	1,442	1,355	1,215	1,389	1,296	897	Upgrade
Interest Expense	-171	-194	-206	-133	-117	-28	Upgrade
Other Non-Operating Income (Expense)	-134	-107	-74	443	73	-80	Upgrade
Total Non-Operating Income (Expense)	1,137	1,054	935	1,699	1,252	789	Upgrade
Pretax Income	1,198	1,082	888	1,534	950	361	Upgrade
Provision for Income Taxes	114	213	200	277	218	-37	Upgrade
Net Income	1,084	869	688	1,257	732	398	Upgrade
Net Income to Common	1,084	869	688	1,257	732	398	Upgrade
Net Income Growth	34.99%	26.31%	-45.27%	71.72%	83.92%	240.17%	Upgrade
Shares Outstanding (Basic)	143	143	146	157	185	182	Upgrade
Shares Outstanding (Diluted)	143	143	147	158	186	183	Upgrade
Shares Change (YoY)	-1.38%	-2.72%	-6.96%	-15.05%	1.64%	0.12%	Upgrade
EPS (Basic)	7.58	6.08	4.71	8.01	3.97	2.18	Upgrade
EPS (Diluted)	7.58	6.08	4.68	7.96	3.93	2.17	Upgrade
EPS Growth	36.58%	29.92%	-41.21%	102.55%	81.11%	239.06%	Upgrade
Free Cash Flow	-49	-143	-206	-237	-131	-98	Upgrade
Free Cash Flow Per Share	-0.34	-1.00	-1.40	-1.50	-0.70	-0.54	Upgrade
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	Upgrade
Operating Margin	12.07%	9.06%	7.44%	-4.00%	-9.92%	-117.65%	Upgrade
Profit Margin	103.04%	85.53%	70.13%	128.92%	74.09%	780.39%	Upgrade
FCF Margin	-4.66%	-14.07%	-21.00%	-24.31%	-13.26%	-192.16%	Upgrade
EBITDA	337	299	303	223	169	-45	Upgrade
EBITDA Margin	32.03%	29.43%	30.89%	22.87%	17.11%	-88.24%	Upgrade
EBIT	127	92	73	-39	-98	-60	Upgrade
EBIT Margin	12.07%	9.06%	7.44%	-4.00%	-9.92%	-117.65%	Upgrade
Effective Tax Rate	9.52%	19.69%	22.52%	18.06%	22.95%	-10.25%	Upgrade

Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.