Formula One Group (FWONA)
NASDAQ: FWONA · Real-Time Price · USD
86.85
+1.20 (1.40%)
At close: May 9, 2025, 4:00 PM
87.39
+0.54 (0.62%)
After-hours: May 9, 2025, 4:05 PM EDT
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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Operating Revenue | 3,168 | 3,318 | 3,222 | 2,573 | 2,136 | 1,145 | Upgrade
|
| Other Revenue | 345 | 335 | - | - | - | - | Upgrade
|
| Revenue | 3,513 | 3,653 | 3,222 | 2,573 | 2,136 | 1,145 | Upgrade
|
| Revenue Growth (YoY) | 2.48% | 13.38% | 25.22% | 20.46% | 86.55% | -43.37% | Upgrade
|
| Cost of Revenue | 2,508 | 2,488 | 2,240 | 1,750 | 1,489 | 974 | Upgrade
|
| Gross Profit | 1,005 | 1,165 | 982 | 823 | 647 | 171 | Upgrade
|
| Selling, General & Admin | 417 | 408 | 316 | 288 | 210 | 174 | Upgrade
|
| Other Operating Expenses | 13 | 13 | - | - | - | - | Upgrade
|
| Operating Expenses | 773 | 773 | 685 | 650 | 607 | 615 | Upgrade
|
| Operating Income | 232 | 392 | 297 | 173 | 40 | -444 | Upgrade
|
| Interest Expense | -201 | -208 | -214 | -149 | -123 | -146 | Upgrade
|
| Interest & Investment Income | - | - | - | - | - | 7 | Upgrade
|
| Earnings From Equity Investments | -10 | -10 | -4 | - | 23 | -108 | Upgrade
|
| Other Non Operating Income (Expenses) | 1 | -52 | 117 | 173 | -7 | 152 | Upgrade
|
| EBT Excluding Unusual Items | 22 | 122 | 196 | 197 | -67 | -539 | Upgrade
|
| Merger & Restructuring Charges | -34 | -32 | - | - | - | - | Upgrade
|
| Impairment of Goodwill | -73 | -73 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 15 | 54 | -90 | -167 | Upgrade
|
| Pretax Income | -85 | 17 | 211 | 251 | -157 | -706 | Upgrade
|
| Income Tax Expense | - | 47 | 27 | -311 | -37 | -112 | Upgrade
|
| Earnings From Continuing Operations | -85 | -30 | 184 | 562 | -120 | -594 | Upgrade
|
| Minority Interest in Earnings | - | - | 1 | -4 | -70 | -2 | Upgrade
|
| Net Income | -85 | -30 | 185 | 558 | -190 | -596 | Upgrade
|
| Net Income to Common | -85 | -30 | 185 | 558 | -190 | -596 | Upgrade
|
| Net Income Growth | - | - | -66.85% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 249 | 240 | 234 | 233 | 232 | 232 | Upgrade
|
| Shares Outstanding (Diluted) | 249 | 240 | 240 | 244 | 232 | 232 | Upgrade
|
| Shares Change (YoY) | 3.21% | - | -1.64% | 5.17% | - | 0.43% | Upgrade
|
| EPS (Basic) | -0.34 | -0.13 | 0.79 | 2.39 | -0.82 | -2.57 | Upgrade
|
| EPS (Diluted) | -0.35 | -0.13 | 0.62 | 2.15 | -0.82 | -2.57 | Upgrade
|
| EPS Growth | - | - | -71.28% | - | - | - | Upgrade
|
| Free Cash Flow | 737 | 492 | 193 | 243 | 464 | -160 | Upgrade
|
| Free Cash Flow Per Share | 2.96 | 2.05 | 0.80 | 1.00 | 2.00 | -0.69 | Upgrade
|
| Gross Margin | 28.61% | 31.89% | 30.48% | 31.99% | 30.29% | 14.93% | Upgrade
|
| Operating Margin | 6.60% | 10.73% | 9.22% | 6.72% | 1.87% | -38.78% | Upgrade
|
| Profit Margin | -2.42% | -0.82% | 5.74% | 21.69% | -8.89% | -52.05% | Upgrade
|
| Free Cash Flow Margin | 20.98% | 13.47% | 5.99% | 9.44% | 21.72% | -13.97% | Upgrade
|
| EBITDA | 575 | 744 | 666 | 535 | 437 | -3 | Upgrade
|
| EBITDA Margin | 16.37% | 20.37% | 20.67% | 20.79% | 20.46% | -0.26% | Upgrade
|
| D&A For EBITDA | 343 | 352 | 369 | 362 | 397 | 441 | Upgrade
|
| EBIT | 232 | 392 | 297 | 173 | 40 | -444 | Upgrade
|
| EBIT Margin | 6.60% | 10.73% | 9.22% | 6.72% | 1.87% | -38.78% | Upgrade
|
| Effective Tax Rate | - | 276.47% | 12.80% | - | - | - | Upgrade
|
| Revenue as Reported | 3,513 | 3,653 | 3,222 | 2,573 | 2,136 | 1,145 | Upgrade
|
| Advertising Expenses | - | 34 | 28 | 24 | - | - | Upgrade
|
Updated Mar 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.