Formula One Group (FWONK)

Formula One Group Income Statement

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

Fiscal Quarter	Q3 2026	Q2 2026	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021
Period Ending	Sep 30, 2026	Jun 30, 2026	Mar 31, 2026	Dec 31, 2025	Sep 30, 2025	Jun 30, 2025	Mar 31, 2025	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021
Operating Revenue	1,226	934	711	-	1,024	1,203	400	-	848	853	550	1,230	887	724	381	754	715	744	360	787
Other Revenue	-	-	-	-	54	138	47	-	63	135	37	-	-	-	-	-	-	-	-	-
Revenue	1,226	934	711	-	1,078	1,341	447	-	911	988	587	1,230	887	724	381	754	715	744	360	787
Revenue Growth (YoY)	13.73%	-30.35%	59.06%	-	18.33%	35.73%	-23.85%	-	2.71%	36.46%	54.07%	63.13%	24.06%	-2.69%	5.83%	-4.19%	7.04%	48.50%	100.00%	62.27%
Cost of Revenue	732	605	413	-	664	867	325	-	595	733	305	900	615	519	206	527	494	534	195	558
Gross Profit	494	329	298	-	414	474	122	-	316	255	282	330	272	205	175	227	221	210	165	229
Selling, General & Admin	147	129	122	-	131	111	101	-	113	91	91	93	79	69	75	96	68	68	56	69
Other Operating Expenses	-	-	-	-	-7	-	-	-	2	5	1	-	-	-	-	-	-	-	-	-
Operating Expenses	257	241	234	-	242	191	178	-	203	185	178	208	165	153	159	186	157	161	146	167
Operating Income	237	88	64	-	172	283	-56	-	113	70	104	122	107	52	16	41	64	49	19	62
Interest Expense	-69	-68	-68	-	-79	-49	-48	-	-54	-53	-55	-53	-56	-54	-51	-49	-41	-30	-29	-30
Earnings From Equity Investments	-	-	-	-	-3	-	-	-	-1	-2	-3	-3	2	-1	-2	-	1	-1	-	-4
Other Non Operating Income (Expenses)	76	13	62	-	13	228	106	-	60	19	63	-14	80	88	-37	44	31	100	-2	-125
EBT Excluding Unusual Items	244	33	58	-	103	462	2	-	118	34	109	52	133	85	-74	36	55	118	-12	-97
Merger & Restructuring Charges	-	-	-	-	-14	-3	-11	-	-3	-	-9	-	-	-	-	-	-	-	-	-
Gain (Loss) on Sale of Investments	-	-	-	-	-	-	-	-	-	-	-	-	16	40	-41	28	47	-	-21	-53
Asset Writedown	-	-	-	-	-	-	-	-	-	-11	-	-	-	-	-	-	-	-	-	-
Pretax Income	244	33	58	-	89	459	-9	-	115	23	100	52	149	125	-115	64	102	118	-33	-150
Income Tax Expense	82	25	5	-	23	73	-26	-	-2	-1	23	-8	31	10	-6	-311	-8	6	2	-1
Earnings From Continuing Operations	162	8	53	-	66	386	17	-	117	24	77	60	118	115	-109	375	110	112	-35	-149
Earnings From Discontinued Operations	-	-	-	-	-	-182	-12	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income to Company	162	8	53	-	66	204	5	-	117	24	77	60	118	115	-109	375	110	112	-35	-149
Minority Interest in Earnings	1	-3	4	-	-	-	-	-	-	-	-	-	-	1	-	-1	-2	-1	-	-
Net Income	163	5	57	-	66	204	5	-	117	24	77	60	118	116	-109	374	108	111	-35	-149
Net Income to Common	163	5	57	-	66	204	5	-	117	24	77	60	118	116	-109	374	108	111	-35	-149
Net Income Growth (YoY)	146.97%	-97.55%	1040.00%	-	-43.59%	750.00%	-93.51%	-	-0.85%	-79.31%	-	-83.96%	9.26%	4.50%	-	-	-	101.82%	-	-
Shares Outstanding (Basic)	251	251	251	-	-	250	249	-	242	235	235	234	235	234	234	233	233	232	232	232
Shares Outstanding (Diluted)	251	252	261	-	-	252	257	-	244	238	243	237	244	244	237	247	246	241	236	232
Shares Change (YoY)	-	-	1.56%	-	-	5.88%	5.76%	-	-	-2.46%	2.53%	-4.05%	-0.81%	1.24%	0.42%	6.47%	6.03%	3.88%	1.72%	-
EPS (Basic)	0.65	0.02	0.23	-	-	0.82	0.02	-	0.48	0.10	0.33	0.26	0.50	0.50	-0.47	1.61	0.46	0.48	-0.15	-0.64
EPS (Diluted)	0.65	0.02	0.03	-	-	0.81	0.01	-	0.48	0.10	0.32	0.25	0.39	0.41	-0.58	1.53	0.31	0.35	-0.15	-0.64
EPS Growth (YoY)	-	-97.54%	343.10%	-	-	709.52%	-97.57%	-	23.28%	-75.60%	-	-83.50%	26.02%	17.58%	-	-	-	47.02%	-	-

Additional Metrics

Fiscal Quarter	Q3 2026	Q2 2026	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021
Period Ending	Sep 30, 2026	Jun 30, 2026	Mar 31, 2026	Dec 31, 2025	Sep 30, 2025	Jun 30, 2025	Mar 31, 2025	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021
Free Cash Flow	337	271	337	-	182	209	348	-	174	248	113	-53	118	-67	195	90	170	-142	125	107
Free Cash Flow Per Share	1.34	1.07	1.29	-	-	0.83	1.35	-	0.71	1.04	0.47	-0.22	0.48	-0.28	0.82	0.36	0.69	-0.59	0.53	0.46
Gross Margin	40.29%	35.23%	41.91%	-	38.40%	35.35%	27.29%	-	34.69%	25.81%	48.04%	26.83%	30.66%	28.32%	45.93%	30.11%	30.91%	28.23%	45.83%	29.10%
Operating Margin	19.33%	9.42%	9.00%	-	15.96%	21.10%	-12.53%	-	12.40%	7.08%	17.72%	9.92%	12.06%	7.18%	4.20%	5.44%	8.95%	6.59%	5.28%	7.88%
Profit Margin	13.30%	0.53%	8.02%	-	6.12%	15.21%	1.12%	-	12.84%	2.43%	13.12%	4.88%	13.30%	16.02%	-28.61%	49.60%	15.10%	14.92%	-9.72%	-18.93%
Free Cash Flow Margin	27.49%	29.02%	47.40%	-	16.88%	15.58%	77.85%	-	19.10%	25.10%	19.25%	-4.31%	13.30%	-9.25%	51.18%	11.94%	23.78%	-19.09%	34.72%	13.60%
EBITDA	347	200	176	-	260	363	21	-	201	159	190	237	193	136	100	131	153	142	109	160
EBITDA Margin	28.30%	21.41%	24.75%	-	24.12%	27.07%	4.70%	-	22.06%	16.09%	32.37%	19.27%	21.76%	18.79%	26.25%	17.37%	21.40%	19.09%	30.28%	20.33%
D&A For EBITDA	110	112	112	98.25	88	80	77	89	88	89	86	115	86	84	84	90	89	93	90	98
EBIT	237	88	64	-	172	283	-56	-	113	70	104	122	107	52	16	41	64	49	19	62
EBIT Margin	19.33%	9.42%	9.00%	-	15.96%	21.10%	-12.53%	-	12.40%	7.08%	17.72%	9.92%	12.06%	7.18%	4.20%	5.44%	8.95%	6.59%	5.28%	7.88%
Effective Tax Rate	33.61%	75.76%	8.62%	-	25.84%	15.90%	-	-	-	-	23.00%	-	20.80%	8.00%	-	-	-	5.08%	-	-
Revenue as Reported	1,226	934	711	-	1,085	1,341	447	-	911	988	587	1,230	887	724	381	754	715	744	360	787

SEC Filings: 10-K · 10-Q

Data Source: S&P Global Market Intelligence Last updated: Nov 5, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Nov 8, 2026

Data Sources Report a data error