FYBR 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
Revenue	5,986	5,937	5,751	5,787	6,411	7,155	Upgrade
Revenue Growth (YoY)	3.69%	3.23%	-0.62%	-9.73%	-10.40%	-11.74%	Upgrade
Cost of Revenue	2,109	2,110	2,125	2,169	2,362	2,701	Upgrade
Gross Profit	3,877	3,827	3,626	3,618	4,049	4,454	Upgrade
Selling, General & Admin	1,711	1,700	1,437	1,222	1,664	1,691	Upgrade
Operating Expenses	3,393	3,325	2,852	2,404	2,904	3,289	Upgrade
Operating Income	484	502	774	1,214	1,145	1,165	Upgrade
Interest Expense	-805	-804	-653	-492	-375	-762	Upgrade
Interest & Investment Income	71	80	87	42	1	4	Upgrade
Other Non Operating Income (Expenses)	-1	-	-18	-11	-9	-4	Upgrade
EBT Excluding Unusual Items	-251	-222	190	753	762	403	Upgrade
Merger & Restructuring Charges	-126	-124	-73	-99	-28	-87	Upgrade
Gain (Loss) on Sale of Assets	-	-	-	-	-	-162	Upgrade
Other Unusual Items	-47	-	-	-55	4,171	-640	Upgrade
Pretax Income	-424	-346	117	599	4,905	-486	Upgrade
Income Tax Expense	-37	-24	88	158	-50	-84	Upgrade
Net Income	-387	-322	29	441	4,955	-402	Upgrade
Net Income to Common	-387	-322	29	441	4,955	-402	Upgrade
Net Income Growth	-	-	-93.42%	-91.10%	-	-	Upgrade
Shares Outstanding (Basic)	249	248	246	245	198	104	Upgrade
Shares Outstanding (Diluted)	249	248	248	245	199	104	Upgrade
Shares Change (YoY)	0.18%	-0.11%	1.30%	23.32%	90.39%	0.39%	Upgrade
EPS (Basic)	-1.55	-1.30	0.12	1.80	25.05	-3.85	Upgrade
EPS (Diluted)	-1.56	-1.30	0.12	1.80	24.91	-3.85	Upgrade
EPS Growth	-	-	-93.44%	-92.77%	-	-	Upgrade
Free Cash Flow	-1,069	-1,162	-1,867	-1,337	-908	808	Upgrade
Free Cash Flow Per Share	-4.29	-4.68	-7.51	-5.45	-4.57	7.73	Upgrade
Gross Margin	64.77%	64.46%	63.05%	62.52%	63.16%	62.25%	Upgrade
Operating Margin	8.09%	8.46%	13.46%	20.98%	17.86%	16.28%	Upgrade
Profit Margin	-6.46%	-5.42%	0.50%	7.62%	77.29%	-5.62%	Upgrade
Free Cash Flow Margin	-17.86%	-19.57%	-32.46%	-23.10%	-14.16%	11.29%	Upgrade
EBITDA	2,166	2,127	2,189	2,396	2,385	2,763	Upgrade
EBITDA Margin	36.18%	35.83%	38.06%	41.40%	37.20%	38.62%	Upgrade
D&A For EBITDA	1,682	1,625	1,415	1,182	1,240	1,598	Upgrade
EBIT	484	502	774	1,214	1,145	1,165	Upgrade
EBIT Margin	8.09%	8.46%	13.46%	20.98%	17.86%	16.28%	Upgrade
Effective Tax Rate	-	-	75.21%	26.38%	-	-	Upgrade

Updated Apr 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q