Formula One Group (FWONA)

AI Score

Unlock

75.13

2.75 (3.80%)

At close: Apr 17, 2025, 3:59 PM

76.90

2.36%

After-hours: Apr 17, 2025, 04:23 PM EDT

Formula One Income Statement

Financials in USD. Fiscal year is January - December.

Fiscal Year	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	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	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	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	3.62B	3.68B	3.65B	3.39B	3.22B	2.75B	2.57B	2.59B	2.57B	2.61B	2.56B	2.32B	2.14B	1.83B	1.76B	1.29B	1.15B	1.18B	1.22B	1.81B	2.02B	1.98B	1.99B	1.96B	1.83B	1.92B	1.77B	1.8B	1.78B	1.21B	2.1B	2.85B	3.96B	368M	267M	123M
Cost of Revenue	2.64B	2.8B	2.82B	2.51B	2.35B	1.87B	1.75B	1.76B	1.75B	1.78B	1.74B	1.6B	1.49B	1.29B	1.4B	1.01B	974M	981M	864M	1.29B	1.39B	1.35B	1.37B	1.34B	1.27B	1.33B	1.23B	1.23B	1.22B	836M	1.16B	1.44B	1.98B	236M	128M	93M
Gross Profit	979M	882M	838M	877M	867M	879M	828M	833M	823M	825M	823M	716M	647M	539M	366M	271M	171M	202M	355M	526M	628M	629M	627M	619M	554M	588M	538M	569M	564M	377M	940M	1.41B	1.98B	132M	139M	30M
Operating Income	296M	395M	392M	385M	305M	253M	210M	207M	202M	194M	198M	106M	40M	-63M	-246M	-339M	-444M	-426M	-279M	-129M	-35M	-41M	-42M	-50M	-110M	-57M	-105M	-78M	-40M	-81M	-80M	-125M	443M	-358M	-21M	162M
Interest Income	n/a	n/a	56M	110M	161M	210M	195M	141M	90M	41M	n/a	n/a	n/a	n/a	n/a	7M	7M	7M	7M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	17M	290M	324M	426M	211M	223M	176M	169M	251M	37M	-59M	-184M	-157M	-18M	-124M	-344M	-706M	-887M	-717M	-577M	-401M	-419M	-413M	-315M	-200M	-72M	-194M	-259M	-304M	-176M	-83M	-84M	500M	-132M	-109M	80M
Net Income	896M	-2.21B	279M	371M	185M	499M	489M	484M	558M	35M	-123M	-179M	-190M	1M	-44M	-299M	-596M	-765M	-629M	-506M	-311M	-368M	-367M	-281M	-150M	449M	370M	334M	255M	-120M	-42M	-60M	325M	90M	27M	133M
Selling & General & Admin	402M	382M	345M	323M	316M	319M	308M	307M	288M	261M	244M	223M	210M	188M	180M	173M	174M	189M	197M	208M	210M	215M	212M	210M	204M	190M	195M	203M	199M	160M	122M	74M	58M	-492M	-300M	-110M
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	372M	223M	147M	66M	149M	212M	287M	356M	362M	275M	188M	99M	14M	15M	18M	23M	23M	41M	40M	45M	45M	29M	29M	23M	129M	233M	236M	229M	126M	22M	18M	23M	21M	-474M	-473M	-473M
Operating Expenses	672M	476M	435M	492M	570M	663M	655M	663M	650M	631M	625M	610M	607M	602M	612M	610M	615M	628M	634M	655M	663M	670M	669M	669M	664M	645M	643M	647M	604M	458M	310M	153M	68M	-974M	-594M	-212M
Interest Expense	208M	215M	217M	218M	214M	210M	195M	171M	149M	130M	121M	120M	123M	125M	124M	132M	146M	160M	177M	191M	195M	198M	199M	195M	192M	188M	196M	211M	220M	182M	130M	72M	19M	12M	91M	170M
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	-43M	-43M	-43M	n/a	90M	133M	173M	174M	189M	197M	208M	210M	215M	212M	210M	204M	190M	195M	203M	199M	160M	122M	74M	58M	-492M	-300M	-110M
Cost & Expenses	3.31B	3.27B	3.25B	3.01B	2.92B	2.53B	2.4B	2.42B	2.4B	2.41B	2.36B	2.21B	2.1B	1.9B	2.01B	1.63B	1.59B	1.61B	1.5B	1.94B	2.06B	2.02B	2.04B	2.01B	1.94B	1.97B	1.88B	1.88B	1.82B	1.29B	792M	221M	68M	-2.72B	-1.77B	-732M
Income Tax Expense	47M	12M	45M	56M	27M	-276M	-315M	-319M	-311M	-1M	62M	-22M	-37M	-88M	-151M	-100M	-112M	-124M	-88M	-71M	-90M	-51M	-45M	-34M	-50M	-522M	-567M	-595M	-561M	-58M	-41M	-24M	175M	-83M	-60M	-15M
Shares Outstanding (Basic)	242M	242M	235M	235M	234.62M	235M	234M	234M	233.87M	246M	232M	232M	232M	232M	232M	232M	232M	232M	232M	324M	230.91M	231M	231M	231M	230M	231M	231M	231M	231M	216M	207M	173M	173M	84M	79.63M	83.72M
Shares Outstanding (Diluted)	244M	244M	238M	243M	234.62M	244M	244M	237M	233.87M	246M	241M	236M	232M	240M	240M	239M	232M	238M	237M	329M	231M	233M	233M	233M	231M	232M	232M	233M	233M	218M	214M	179M	179M	85M	79.63M	83.72M
EPS (Basic)	-10.38	-9.1	1.19	1.59	0.79	2.13	2.07	2.05	2.37	0.13	-0.53	-0.77	-0.82	2.57	2.38	1.28	0.42	-2.88	-2.29	-1.76	-1.34	-1.59	-1.59	-1.22	-0.65	2.07	1.72	1.55	1.07	-0.62	0.04	-0.4	0.78	0.13	-0.41	0.19
EPS (Diluted)	-10.3	-9.18	1.00	1.31	0.53	2.03	1.99	2.04	2.35	0.11	-0.54	-0.76	-0.8	2.59	2.40	1.32	0.47	-2.83	-2.25	-1.74	-1.34	-1.59	-1.59	-1.22	-0.65	2.07	1.72	1.55	1.08	-0.62	0.03	-0.41	0.76	0.13	-0.4	0.20
EBITDA	-2.08B	-1.76B	779M	756M	586M	480M	440M	446M	512M	359M	374M	288M	255M	351M	232M	90M	-181M	-288M	-189M	-25M	161M	148M	149M	193M	306M	425M	370M	393M	318M	231M	122M	-32M	-58M	-874M	-879M	-885M
EBIT	174M	471M	409M	385M	297M	216M	173M	170M	173M	12M	16M	-11M	-4M	137M	n/a	-212M	-560M	-727M	-626M	-422M	-242M	-257M	-258M	-266M	-154M	31M	11M	38M	2M	31M	72M	-12M	519M	-344M	-589M	-514M
Depreciation & Amortization	352M	378M	376M	371M	369M	344M	347M	356M	362M	370M	381M	387M	397M	414M	432M	437M	441M	439M	437M	447M	453M	455M	457M	459M	460M	455M	448M	444M	405M	298M	188M	79M	10M	-256M	-161M	-72M