FWONA
Formula One Group
NASDAQ · Communication Services · Entertainment · US
$88.38
−1.47%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 4.3B | 4.5B | 3.7B | 3.2B | 2.6B |
| Cost of Revenue | 2.9B | 3.4B | 2.5B | 2.2B | 1.8B |
| Gross Profit | 1.4B | 1.1B | 1.2B | 982.0M | 823.0M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 645.0M | 35.0M | 408.0M | 316.0M | 288.0M |
| General & Admin Expense | 125.0M | — | 374.0M | 288.0M | 264.0M |
| Selling & Marketing Expense | 109.0M | — | 34.0M | 28.0M | 24.0M |
| Other Expenses | 244.0M | 479.0M | 470.0M | 369.0M | 362.0M |
| Total Operating Expenses | 889.0M | 514.0M | 878.0M | 685.0M | 650.0M |
| Cost and Expenses | 3.8B | 3.9B | 3.4B | 2.9B | 2.4B |
| Operating Income (EBIT) | 535.0M | 604.0M | 287.0M | 297.0M | 173.0M |
| Non-Operating | |||||
| Interest Income | — | — | — | — | — |
| Interest Expense | 236.0M | 28.0M | 208.0M | 214.0M | 149.0M |
| Net Interest Income | (236.0M) | (28.0M) | (208.0M) | (214.0M) | (149.0M) |
| Other Non-Op Income/Expense | 165.2M | 129.0M | (270.0M) | (86.0M) | 78.0M |
| Non-Operating Income (excl Interest) | (401.2M) | (157.0M) | 62.0M | (128.0M) | (227.0M) |
| EBT (Pre-Tax Income) | 700.2M | 733.0M | 17.0M | 211.0M | 251.0M |
| Income Tax Expense | 195.2M | 137.0M | 47.0M | 27.0M | (311.0M) |
| Bottom Line | |||||
| Net Income | 461.0M | 555.0M | (30.0M) | 185.0M | 558.0M |
| Earnings from Cont. Ops | 505.0M | 596.0M | (30.0M) | 184.0M | 562.0M |
| Earnings from Discont. Ops | (41.0M) | (41.0M) | — | — | — |
| Bottom Line Net Income | 461.0M | 555.0M | (30.0M) | 185.0M | 524.0M |
| Per Share | |||||
| Basic EPS | $1.84 | $2.22 | ($0.12) | $0.79 | $2.39 |
| Diluted EPS | $1.84 | $2.15 | ($0.12) | $0.77 | $2.15 |
| Revenue Per Share | $17.35 | $17.93 | $15.22 | $13.77 | $11.04 |
| Shares | |||||
| Basic Shares Outstanding | 250.1M | 250.0M | 240.0M | 234.0M | 233.0M |
| Diluted Shares Outstanding | 250.1M | 252.0M | 243.0M | 240.0M | 244.0M |
| Profitability Metrics | |||||
| EBITDA | 1.4B | 1.2B | 577.0M | 794.0M | 762.0M |
| D&A | 420.0M | 393.0M | 352.0M | 369.0M | 362.0M |
| EBIT | 936.2M | 761.0M | 225.0M | 425.0M | 400.0M |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026