Formula One Group (FWONA)
NASDAQ: FWONA · Real-Time Price · USD
93.88
+1.62 (1.76%)
Jul 17, 2026, 4:00 PM EDT - Market closed
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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 4,746 | 4,482 | 3,653 | 3,572 | 3,161 | 11,400 | |
Revenue Growth (YoY) | 35.10% | 22.69% | 2.27% | 13.00% | -72.27% | 21.76% |
Cost of Revenue | 3,059 | 2,971 | 2,488 | 2,240 | 1,750 | 5,457 |
Gross Profit | 1,687 | 1,511 | 1,165 | 1,332 | 1,411 | 5,943 |
Selling, General & Admin | 531 | 514 | 421 | 659 | 393 | 1,907 |
Depreciation & Amortization Expenses | 428 | 393 | 352 | 406 | 433 | 1,072 |
Other Operating Expenses | 17 | 27 | 105 | 1 | 440 | 987 |
Total Operating Expenses | 976 | 934 | 878 | 1,066 | 1,266 | 3,966 |
Operating Income | 712 | 577 | 287 | 266 | 145 | 1,977 |
Interest Expense | -262 | -249 | -208 | -234 | -186 | -642 |
Other Non-Operating Income (Expense) | 558 | 405 | -79 | 65 | 748 | -546 |
Total Non-Operating Income (Expense) | 103 | 156 | -287 | -169 | 562 | -1,188 |
Pretax Income | 815 | 733 | 0 | 97 | 707 | 789 |
Provision for Income Taxes | 171 | 137 | 44 | 24 | -202 | 45 |
Net Income | 603 | 555 | -2,475 | 962 | 2,029 | 744 |
Minority Interest in Earnings | - | - | -412 | 201 | 227 | 238 |
Earnings From Discontinued Operations | -41 | -41 | -2,431 | 889 | 1,120 | - |
Net Income to Common | 607 | 555 | -2,063 | 761 | 1,815 | 398 |
Net Income Growth | - | - | - | -58.07% | 356.03% | - |
Shares Outstanding (Basic) | 242 | 250 | 240 | 234 | 233 | 232 |
Shares Outstanding (Diluted) | 247 | 258 | 243 | 240 | 244 | 240 |
Shares Change (YoY) | -3.70% | 6.17% | 1.25% | -1.64% | 1.67% | -3.30% |
EPS (Basic) | 2.11 | 2.41 | -0.13 | 0.79 | 7.79 | 1.72 |
EPS (Diluted) | 1.76 | 2.17 | -0.13 | 0.62 | 7.44 | 1.66 |
EPS Growth | - | - | - | -91.66% | 348.56% | - |
Free Cash Flow | 768 | 789 | 492 | 190 | 269 | 1,997 |
Free Cash Flow Growth | -2.66% | 60.37% | 158.95% | -29.37% | -86.53% | 56.26% |
Free Cash Flow Per Share | 3.11 | 3.06 | 2.02 | 0.79 | 1.10 | 8.32 |
Gross Margin | 35.55% | 33.71% | 31.89% | 37.29% | 44.64% | 52.13% |
Operating Margin | 15.00% | 12.87% | 7.86% | 7.45% | 4.59% | 17.34% |
Profit Margin | 12.71% | 12.38% | -67.75% | 26.93% | 64.19% | 6.53% |
FCF Margin | 16.18% | 17.60% | 13.47% | 5.32% | 8.51% | 17.52% |
EBITDA | 1,140 | 970 | 639 | 672 | 578 | 3,049 |
EBITDA Margin | 24.02% | 21.64% | 17.49% | 18.81% | 18.29% | 26.75% |
EBIT | 712 | 577 | 287 | 266 | 145 | 1,977 |
EBIT Margin | 15.00% | 12.87% | 7.86% | 7.45% | 4.59% | 17.34% |
Effective Tax Rate | 20.98% | 18.69% | - | 24.74% | -28.57% | 5.70% |