Formula One Group
NASDAQ:FWONA · NASDAQ Global Select
+$0.67 today
Vol 0.36M · Avg 0.15M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:FWONA · Revenue to Net Income
Key Ratios
Analysis
$4.7B of revenue converted into $838.0M of net income for the selected period. Gross margin is 34.9% and net margin is 15.8%, showing how much revenue survives after costs and taxes. EPS is $3.34, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $4.5B +22.7% | $3.7B +13.4% | $3.2B +25.2% | $2.6B +20.5% | $2.1B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $3.4B +35.2% | $2.5B +11.1% | $2.2B +28.0% | $1.8B +17.5% | $1.5B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.1B -4.0% | $1.2B +18.6% | $982.0M +19.3% | $823.0M +27.2% | $647.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 24.9% -6.9pp | 31.9% +1.4pp | 30.5% -1.5pp | 32.0% +1.7pp | 30.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $35.0M -91.4% | $408.0M +29.1% | $316.0M +9.7% | $288.0M | $0 | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $514.0M -41.5% | $878.0M +28.2% | $685.0M +5.4% | $650.0M +7.1% | $607.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $393.0M +11.6% | $352.0M -4.6% | $369.0M +1.9% | $362.0M -8.8% | $397.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.2B +100.0% | $577.0M -27.3% | $794.0M +4.2% | $762.0M +109.9% | $363.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 25.7% +10.0pp | 15.8% -8.8pp | 24.6% -5.0pp | 29.6% +12.6pp | 17.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $604.0M +110.5% | $287.0M -3.4% | $297.0M +71.7% | $173.0M +332.5% | $40.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 13.5% +5.6pp | 7.9% -1.4pp | 9.2% +2.5pp | 6.7% +4.9pp | 1.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $28.0M -86.5% | $208.0M -2.8% | $214.0M +43.6% | $149.0M +21.1% | $123.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $129.0M +147.8% | -$270.0M -214.0% | -$86.0M -210.3% | $78.0M +139.6% | -$197.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $733.0M +4211.8% | $17.0M -91.9% | $211.0M -15.9% | $251.0M +259.9% | -$157.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 16.4% +15.9pp | 0.5% -6.1pp | 6.5% -3.2pp | 9.8% +17.1pp | -7.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $137.0M +191.5% | $47.0M +74.1% | $27.0M +108.7% | -$311.0M -740.5% | -$37.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $555.0M +1950.0% | -$30.0M -116.2% | $185.0M -66.8% | $558.0M +393.7% | -$190.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 12.4% +13.2pp | -0.8% -6.6pp | 5.7% -15.9pp | 21.7% +30.6pp | -8.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +1950.0% | -$0 -115.2% | $1 -66.9% | $2 +391.5% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +1891.7% | -$0 -115.6% | $1 -64.2% | $2 +362.2% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $250.0M +4.2% | $240.0M +2.6% | $234.0M +0.4% | $233.0M +0.4% | $232.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $252.0M +3.7% | $243.0M +1.3% | $240.0M -1.6% | $244.0M +1.7% | $240.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Live Nation Entertainment, Inc.
NYSE:LYV
$39.73B
Chunghwa Telecom Co., Ltd.
NYSE:CHT
$35.21B
Reddit, Inc.
NYSE:RDDT
$33.76B
Vodafone Group Public Limited Company
NASDAQ:VOD
$32.96B
Fox Corporation
NASDAQ:FOXA
$22.87B
Charter Communications, Inc.
NASDAQ:CHTR
$17.82B
TKO Group Holdings, Inc.
NYSE:TKO
$14.92B
Warner Music Group Corp.
NASDAQ:WMG
$14.70B
Tencent Music Entertainment Group
NYSE:TME
$13.44B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does FWONA generate?
Formula One Group (FWONA) reported $4.48B of revenue in fiscal 2025.
Is FWONA profitable?
Formula One Group (FWONA) reported $555.00M of net income, with a net margin of 12.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.