Formula One Group (FWONA)
81.49
0.22 (0.27%)
At close: Mar 25, 2025, 3:59 PM
84.30
3.45%
After-hours: Mar 25, 2025, 07:32 PM EDT
Formula One Income Statement
| Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 |
| Revenue | 3.65B | 3.22B | 2.57B | 2.14B | 1.15B | 2.02B | 1.83B | 1.78B | n/a | 4.79B | 4.45B | 4B | 2B | 1.41B | 2.05B |
| Cost of Revenue | 2.49B | 2.24B | 1.75B | 1.49B | 974M | 1.39B | 1.27B | 1.22B | 10M | 2.72B | 2.07B | 1.82B | 1,631.5B | n/a | n/a |
| Gross Profit | 1.17B | 982M | 823M | 647M | 171M | 628M | 554M | 564M | -10M | 2.08B | 2.38B | 2.18B | -1,629.5B | 1.41B | 2.05B |
| Operating Income | 287M | 297M | 231M | 77M | -444M | 22M | -110M | -40M | 443M | -81M | 841M | 814M | 326M | 531M | 195M |
| Interest Income | n/a | n/a | 149M | 123M | 7M | 195M | n/a | n/a | n/a | n/a | 716K | n/a | 716M | n/a | n/a |
| Pretax Income | 17M | 211M | 251M | -157M | -706M | -401M | -200M | -304M | 500M | -277M | 461M | 8.86B | 2.01B | 758M | 426M |
| Net Income | -30M | 185M | 558M | -120M | -594M | -311M | -150M | 255M | 329M | -175M | 178M | 8.78B | 1.41B | 836M | 1B |
| Selling & General & Admin | 408M | 316M | 288M | 210M | 174M | 210M | 204M | 199M | 58M | 72M | 873M | 764M | 414M | 151M | 525M |
| Research & Development | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 48.84M | n/a | 48.84B | n/a | n/a |
| Other Expenses | 470M | 369M | 362M | 397M | 441M | 453M | 18M | 16M | 21M | 12M | -77M | 7.86B | 41M | 9M | 10M |
| Operating Expenses | 878M | 685M | 650M | 607M | 615M | 663M | 664M | 604M | 68M | 81M | 1.54B | 1.36B | 1.67B | 878M | 1.9B |
| Interest Expense | 208M | 214M | 149M | 123M | 146M | 195M | 192M | 220M | 19M | 20M | 255M | 132M | 33M | 16M | 65M |
| Selling & Marketing Expenses | n/a | n/a | n/a | n/a | 174M | 210M | 204M | 199M | 58M | 72M | 873M | 764M | 248.91B | 151M | n/a |
| Cost & Expenses | 3.37B | 2.92B | 2.4B | 2.1B | 1.59B | 2.06B | 1.94B | 1.82B | 68M | 81M | 3.61B | 3.19B | 1.67B | 878M | 1.9B |
| Income Tax | 47M | 27M | -311M | -37M | -112M | -90M | -50M | -561M | 171M | -102M | 66M | -135M | 600M | 165M | -571M |
| Shares Outstanding (Basic) | 240M | 234M | 233M | 232M | 232M | 231M | 231M | 207M | 83.8M | 463.02M | 475.38M | 505.52M | 172.49M | 172.49M | 172.49M |
| Shares Outstanding (Diluted) | 243M | 240M | 244M | 232M | 232M | 231M | 232M | 211M | 83.8M | 463.02M | 475.38M | 511.21M | 172.49M | 172.49M | 172.49M |
| EPS (Basic) | -0.12 | 0.63 | 2.39 | -0.52 | -2.56 | -1.35 | -0.65 | 1.23 | 3.93 | -0.38 | -0.06 | 17.37 | 8.20 | 4.85 | 5.80 |
| EPS (Diluted) | -0.12 | 0.62 | 2.15 | -0.52 | -2.56 | -1.35 | -0.65 | 1.21 | 3.93 | -0.38 | -0.06 | 17.18 | 8.20 | 4.85 | 5.80 |
| EBITDA | 577M | 794M | 535M | 363M | -119M | 247M | 452M | 321M | -58M | -72M | -100M | 9.3B | 2.86B | 827M | 1.31B |
| Depreciation & Amortization | 352M | 369M | 362M | 397M | 441M | 453M | 460M | 405M | 10M | 9M | 359M | 315M | 817M | 53M | 823M |