Formula One Group (FWONK)
NASDAQ: FWONK · Real-Time Price · USD
111.17
+2.23 (2.05%)
At close: Nov 11, 2026, 4:00 PM EST
111.17
0.00 (0.00%)
After-hours: Nov 11, 2026, 4:04 PM EST
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 | Sep '26 Sep 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 | 4,349 | 4,105 | 3,318 | 3,222 | 2,573 | 2,136 |
Other Revenue | 150 | 377 | 335 | 350 | - | - |
| 4,499 | 4,482 | 3,653 | 3,572 | 2,573 | 2,136 | |
Revenue Growth | 11.89% | 22.69% | 2.27% | 38.83% | 20.46% | 86.55% |
Cost of Revenue | 2,865 | 2,971 | 2,488 | 2,240 | 1,750 | 1,489 |
Gross Profit | 1,634 | 1,511 | 1,165 | 1,332 | 823 | 647 |
Selling, General & Admin | 569 | 514 | 421 | 659 | 288 | 210 |
Operating Expenses | 1,040 | 907 | 773 | 1,065 | 650 | 607 |
Operating Income | 594 | 604 | 392 | 267 | 173 | 40 |
Interest Expense | -278 | -249 | -208 | -234 | -149 | -123 |
Earnings From Equity Investments | - | - | - | - | - | 23 |
Other Non Operating Income (Expenses) | 215 | 405 | -79 | 133 | 173 | -7 |
EBT Excluding Unusual Items | 531 | 760 | 105 | 166 | 197 | -67 |
Merger & Restructuring Charges | 1 | -27 | -32 | - | - | - |
Impairment of Goodwill | - | - | -73 | - | - | - |
Gain (Loss) on Sale of Investments | - | - | - | -68 | 54 | -90 |
Asset Writedown | - | - | - | -1 | - | - |
Pretax Income | 532 | 733 | - | 97 | 251 | -157 |
Income Tax Expense | 179 | 137 | 44 | 24 | -311 | -37 |
Earnings From Continuing Operations | 353 | 596 | -44 | 73 | 562 | -120 |
Earnings From Discontinued Operations | 203 | -41 | -2,431 | 889 | - | - |
Net Income to Company | 556 | 555 | -2,475 | 962 | 562 | -120 |
Minority Interest in Earnings | 2 | - | 412 | -201 | -4 | -70 |
Net Income | 558 | 555 | -2,063 | 761 | 558 | -190 |
Net Income to Common | 558 | 555 | -2,063 | 761 | 558 | -190 |
Net Income Growth | 151.35% | - | - | 36.38% | - | - |
Shares Outstanding (Basic) | 251 | 250 | 240 | 234 | 233 | 232 |
Shares Outstanding (Diluted) | 251 | 258 | 243 | 240 | 244 | 232 |
Shares Change | - | 6.17% | 1.25% | -1.64% | 5.17% | - |
EPS (Basic) | 2.23 | 2.22 | -8.60 | 3.25 | 2.39 | -0.82 |
EPS (Diluted) | 2.09 | 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 | Sep '26 Sep 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 | 968 | 751 | 1,360 | 2,003 | 243 | 464 |
Free Cash Flow Per Share | 3.86 | 2.91 | 5.60 | 8.35 | 1.00 | 2.00 |
Gross Margin | 36.32% | 33.71% | 31.89% | 37.29% | 31.99% | 30.29% |
Operating Margin | 13.20% | 13.48% | 10.73% | 7.47% | 6.72% | 1.87% |
Profit Margin | 12.40% | 12.38% | -56.47% | 21.30% | 21.69% | -8.89% |
Free Cash Flow Margin | 21.52% | 16.76% | 37.23% | 56.07% | 9.44% | 21.72% |
EBITDA | 1,046 | 997 | 744 | 673 | 535 | 437 |
EBITDA Margin | 23.25% | 22.24% | 20.37% | 18.84% | 20.79% | 20.46% |
D&A For EBITDA | 452 | 393 | 352 | 406 | 362 | 397 |
EBIT | 594 | 604 | 392 | 267 | 173 | 40 |
EBIT Margin | 13.20% | 13.48% | 10.73% | 7.47% | 6.72% | 1.87% |
Effective Tax Rate | 33.65% | 18.69% | - | 24.74% | - | - |
Revenue as Reported | 4,480 | 4,482 | 3,653 | 3,572 | 2,573 | 2,136 |
Advertising Expenses | - | 54 | 34 | 28 | 24 | - |