Formula One Group
NASDAQ:FWONK · NASDAQ Global Select
+$0.37 today
Vol 1.60M · Avg 1.90M
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:FWONK · Revenue to Net Income
Key Ratios
Analysis
$4.7B of revenue converted into $607.0M of net income for the selected period. Gross margin is 30.6% and net margin is 12.2%, 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 +37.1% | $210.0M | $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 +1807.7% | -$0 -116.5% | $1 -66.9% | $2 +391.5% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +1891.7% | -$0 -115.2% | $1 -63.3% | $2 +362.2% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $250.0M +8.4% | $230.8M -1.4% | $234.0M +0.4% | $233.0M +0.4% | $232.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $250.0M +4.2% | $240.0M +2.3% | $234.6M -3.8% | $244.0M +5.2% | $232.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Fox Corporation
NASDAQ:FOXA
$22.80B
Formula One Group
NASDAQ:FWONA
$21.08B
Fox Corporation
NASDAQ:FOX
$20.56B
News Corporation
NASDAQ:NWS
$15.70B
Warner Music Group Corp.
NASDAQ:WMG
$14.72B
News Corporation
NASDAQ:NWSA
$14.15B
Madison Square Garden Sports Corp.
NYSE:MSGS
$8.85B
Sphere Entertainment Co.
NYSE:SPHR
$5.67B
Atlanta Braves Holdings, Inc.
NASDAQ:BATRA
$3.44B
Atlanta Braves Holdings, Inc.
NASDAQ:BATRK
$3.18B
Atlanta Braves Holdings, Inc.
BATRB
$2.99B
The Marcus Corporation
NYSE:MCS
$737.98M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does FWONK generate?
Formula One Group (FWONK) reported $4.48B of revenue in fiscal 2025.
Is FWONK profitable?
Formula One Group (FWONK) 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.