Formula One Group
NASDAQ:FWONK · NASDAQ Global Select
+$0.37 today
Vol 1.60M · Avg 1.90M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $555.0M +1950.0% | -$30.0M -116.2% | $185.0M -67.1% | $562.0M +568.3% | -$120.0M | $487.6M | $476.4M | $465.2M |
| 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 |
| Deferred Income Tax | $18.0M +125.0% | -$72.0M +54.4% | -$158.0M +61.9% | -$415.0M -802.2% | -$46.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $21.0M -30.0% | $30.0M +50.0% | $20.0M +25.0% | $16.0M -44.8% | $29.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $147.0M +326.2% | -$65.0M -149.2% | $132.0M +13.8% | $116.0M -18.9% | $143.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $0 | $0 | $0 | $0 | $0 | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $0 | $0 | $0 | $0 | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $147.0M +326.2% | -$65.0M -149.2% | $132.0M +13.8% | $116.0M -18.9% | $143.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$264.0M -175.0% | $352.0M +395.8% | $71.0M +166.4% | -$107.0M -237.2% | $78.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $870.0M +53.4% | $567.0M -8.4% | $619.0M +15.9% | $534.0M +11.0% | $481.0M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$119.0M -58.7% | -$75.0M +82.4% | -$426.0M -46.4% | -$291.0M -1611.8% | -$17.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$3.3B -1452.8% | -$212.0M -22.5% | -$173.0M -302.3% | -$43.0M +69.3% | -$140.0M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$3.5B | $0 | $0 +100.0% | -$58.0M +89.9% | -$575.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $3.7B +37160.0% | $10.0M -90.9% | $110.0M +107.5% | $53.0M -74.0% | $204.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$14.0M +6.7% | -$15.0M +28.6% | -$21.0M -102.9% | $733.0M +1118.1% | -$72.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$3.2B -996.6% | -$292.0M +42.7% | -$510.0M -229.4% | $394.0M +165.7% | -$600.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $967.0M +3121.9% | -$32.0M +54.3% | -$70.0M +90.6% | -$744.0M -131.1% | -$322.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 -100.0% | $939.0M | $0 | $0 -100.0% | $575.0M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 +100.0% | -$9.0M +98.5% | -$616.0M -1020.0% | -$55.0M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$559.0M -1063.8% | $58.0M +116.3% | -$356.0M -491.2% | $91.0M -71.0% | $314.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $408.0M -57.7% | $965.0M +321.8% | -$435.0M +65.7% | -$1.3B -347.9% | $512.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $348.0M +3580.0% | -$10.0M -1100.0% | $1.0M | $0 +100.0% | -$3.0M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$1.6B -228.1% | $1.2B +478.5% | -$325.0M +4.7% | -$341.0M -187.4% | $390.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $751.0M +52.6% | $492.0M +154.9% | $193.0M -20.6% | $243.0M -47.6% | $464.0M | $8.6B | -$16.8B | $11.1B |
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.
Does FWONK generate free cash flow?
Formula One Group (FWONK) generated $751.00M of free cash flow in fiscal 2025.
How much operating cash flow does FWONK produce?
Operating cash flow was $870.00M, before capital expenditures of $119.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.