Liberty Broadband Corporation (LBRDB)

Liberty Broadband Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	-	-	-	975	988
Revenue	-	-	-	975	988
Revenue Growth (YoY)	-	-	-	-1.32%	1837.26%
Cost of Revenue	-	-	-	253	282
Gross Profit	-	-	-	722	706
Selling, General & Admin	36	50	39	432	442
Operating Expenses	36	50	39	694	709
Operating Income	-36	-50	-39	28	-3
Interest Expense	-110	-145	-155	-133	-117
Earnings From Equity Investments	-3,062	1,323	1,155	1,326	1,194
Other Non Operating Income (Expenses)	50	-113	-78	264	61
EBT Excluding Unusual Items	-3,158	1,015	883	1,485	1,135
Gain (Loss) on Sale of Investments	-96	-32	-60	-63	-102
Gain (Loss) on Sale of Assets	-	-	-	179	12
Legal Settlements	-	-	-	-67	-95
Pretax Income	-3,254	983	823	1,534	950
Income Tax Expense	-923	187	175	277	218
Earnings From Continuing Operations	-2,331	796	648	1,257	732
Earnings From Discontinued Operations	-345	73	40	-	-
Net Income	-2,676	869	688	1,257	732
Net Income to Common	-2,676	869	688	1,257	732
Net Income Growth	-	26.31%	-45.27%	71.72%	83.92%
Shares Outstanding (Basic)	143	143	146	157	185
Shares Outstanding (Diluted)	143	143	147	158	186
Shares Change (YoY)	-	-2.72%	-6.96%	-15.05%	1.64%
EPS (Basic)	-18.71	6.08	4.71	8.01	3.96
EPS (Diluted)	-18.71	6.08	4.68	7.96	3.93
EPS Growth	-	29.79%	-41.18%	102.55%	81.11%
Free Cash Flow	-80	104	16	-237	-131
Free Cash Flow Per Share	-0.56	0.73	0.11	-1.50	-0.70
Gross Margin	-	-	-	74.05%	71.46%
Operating Margin	-	-	-	2.87%	-0.30%
Profit Margin	-	-	-	128.92%	74.09%
Free Cash Flow Margin	-	-	-	-24.31%	-13.26%
EBITDA	171	157	191	290	264
EBITDA Margin	-	-	-	29.74%	26.72%
D&A For EBITDA	207	207	230	262	267
EBIT	-36	-50	-39	28	-3
EBIT Margin	-	-	-	2.87%	-0.30%
Effective Tax Rate	-	19.02%	21.26%	18.06%	22.95%
Advertising Expenses	-	-	-	4	5

Source: S&P Global Market Intelligence. Standard template. Financial Sources.