Formula One Group (FWONA)
NASDAQ: FWONA · Real-Time Price · USD
91.03
+3.19 (3.63%)
Nov 4, 2026, 4:00 PM EST - 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 | Jun '26 Jun 30, 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 |
Operating Revenue | 4,147 | 4,105 | 3,318 | 3,222 | 2,573 | 2,136 |
Other Revenue | 192 | 377 | 335 | 350 | - | - |
| 4,339 | 4,482 | 3,653 | 3,572 | 2,573 | 2,136 | |
Revenue Growth | 12.23% | 22.69% | 2.27% | 38.83% | 20.46% | 86.55% |
Cost of Revenue | 2,797 | 2,971 | 2,488 | 2,240 | 1,750 | 1,489 |
Gross Profit | 1,542 | 1,511 | 1,165 | 1,332 | 823 | 647 |
Selling, General & Admin | 553 | 514 | 421 | 659 | 288 | 210 |
Operating Expenses | 1,013 | 907 | 773 | 1,065 | 650 | 607 |
Operating Income | 529 | 604 | 392 | 267 | 173 | 40 |
Interest Expense | -288 | -249 | -208 | -234 | -149 | -123 |
Earnings From Equity Investments | - | - | - | - | - | 23 |
Other Non Operating Income (Expenses) | 146 | 405 | -79 | 133 | 173 | -7 |
EBT Excluding Unusual Items | 387 | 760 | 105 | 166 | 197 | -67 |
Merger & Restructuring Charges | -13 | -27 | -32 | - | - | - |
Impairment of Goodwill | - | - | -73 | - | - | - |
Gain (Loss) on Sale of Investments | - | - | - | -68 | 54 | -90 |
Asset Writedown | - | - | - | -1 | - | - |
Pretax Income | 374 | 733 | - | 97 | 251 | -157 |
Income Tax Expense | 120 | 137 | 44 | 24 | -311 | -37 |
Earnings From Continuing Operations | 254 | 596 | -44 | 73 | 562 | -120 |
Earnings From Discontinued Operations | 153 | -41 | -2,431 | 889 | - | - |
Net Income to Company | 407 | 555 | -2,475 | 962 | 562 | -120 |
Minority Interest in Earnings | 1 | - | 412 | -201 | -4 | -70 |
Net Income | 408 | 555 | -2,063 | 761 | 558 | -190 |
Net Income to Common | 408 | 555 | -2,063 | 761 | 558 | -190 |
Net Income Growth | - | - | - | 36.38% | - | - |
Shares Outstanding (Basic) | 251 | 250 | 240 | 234 | 233 | 232 |
Shares Outstanding (Diluted) | 259 | 258 | 243 | 240 | 244 | 232 |
Shares Change | 4.66% | 6.17% | 1.25% | -1.64% | 5.17% | - |
EPS (Basic) | 1.63 | 2.22 | -8.60 | 3.25 | 2.39 | -0.82 |
EPS (Diluted) | 1.44 | 2.02 | -10.13 | 3.25 | 2.15 | -0.82 |
EPS Growth | - | - | - | 51.43% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 802 | 751 | 1,360 | 2,003 | 243 | 464 |
Free Cash Flow Per Share | 3.10 | 2.91 | 5.60 | 8.35 | 1.00 | 2.00 |
Gross Margin | 35.54% | 33.71% | 31.89% | 37.29% | 31.99% | 30.29% |
Operating Margin | 12.19% | 13.48% | 10.73% | 7.47% | 6.72% | 1.87% |
Profit Margin | 9.40% | 12.38% | -56.47% | 21.30% | 21.69% | -8.89% |
Free Cash Flow Margin | 18.48% | 16.76% | 37.23% | 56.07% | 9.44% | 21.72% |
EBITDA | 989 | 997 | 744 | 673 | 535 | 437 |
EBITDA Margin | 22.79% | 22.24% | 20.37% | 18.84% | 20.79% | 20.46% |
D&A For EBITDA | 460 | 393 | 352 | 406 | 362 | 397 |
EBIT | 529 | 604 | 392 | 267 | 173 | 40 |
EBIT Margin | 12.19% | 13.48% | 10.73% | 7.47% | 6.72% | 1.87% |
Effective Tax Rate | 32.09% | 18.69% | - | 24.74% | - | - |
Revenue as Reported | 4,339 | 4,482 | 3,653 | 3,572 | 2,573 | 2,136 |
Advertising Expenses | - | 54 | 34 | 28 | 24 | - |