GCI Liberty Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	1,046	1,016	981	969	970
Revenue Growth (YoY)	2.95%	3.57%	1.24%	-0.10%	1.25%
Cost of Revenue	516	532	639	250	272
Gross Profit	530	484	342	719	698
Selling, General & Admin	140	137	-	381	366
Operating Expenses	352	344	230	643	633
Operating Income	178	140	112	76	65
Interest Expense	-45	-49	-51	-42	-44
Other Non Operating Income (Expenses)	6	6	4	4	-243
EBT Excluding Unusual Items	139	97	65	38	-222
Impairment of Goodwill	-108	-	-	-	-
Asset Writedown	-417	-	-	-	-
Legal Settlements	-	-	-	-29	-
Pretax Income	-386	97	65	9	-222
Income Tax Expense	-77	27	24	8	-36
Earnings From Continuing Operations	-309	70	41	1	-186
Net Income to Company	-309	70	41	1	-186
Net Income	-309	70	41	1	-186
Net Income to Common	-309	70	41	1	-186
Net Income Growth	-	70.73%	4000.00%	-	-
Shares Outstanding (Basic)	31	31	-	-	-
Shares Outstanding (Diluted)	31	31	-	-	-
Shares Change (YoY)	0.06%	-	-	-	-
EPS (Basic)	-9.97	2.26	-	-	-
EPS (Diluted)	-9.97	2.26	-	-	-
Free Cash Flow	122	31	54	152	301
Free Cash Flow Per Share	3.94	1.00	-	-	-
Gross Margin	50.67%	47.64%	34.86%	74.20%	71.96%
Operating Margin	17.02%	13.78%	11.42%	7.84%	6.70%
Profit Margin	-29.54%	6.89%	4.18%	0.10%	-19.18%
Free Cash Flow Margin	11.66%	3.05%	5.50%	15.69%	31.03%
EBITDA	390	347	342	338	332
EBITDA Margin	37.29%	34.15%	34.86%	34.88%	34.23%
D&A For EBITDA	212	207	230	262	267
EBIT	178	140	112	76	65
EBIT Margin	17.02%	13.78%	11.42%	7.84%	6.70%
Effective Tax Rate	-	27.83%	36.92%	88.89%	-
Advertising Expenses	7	7	-	4	5

Source: S&P Global Market Intelligence. Standard template. Financial Sources.