Liberty Live Group
NASDAQ:LLYVK · NASDAQ Global Select
-$2.42 today
Vol 0.62M · Avg 0.36M
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:LLYVK · Revenue to Net Income
Key Ratios
Analysis
$1.5B of revenue converted into -$278.1M of net income for the selected period. Gross margin is 17.5% and net margin is -104.3%, showing how much revenue survives after costs and taxes. EPS is $-4.91, 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 | $382.0M | $0 | $0 | $0 | $0 | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $331.3M | $0 | $0 | $0 | $0 | $725.6M | $804.0M | $882.4M |
| Gross Profit | $50.6M | $0 | $0 | $0 | $0 | $8.9B | $7.6B | $6.2B |
| Gross Margin | 13.3% | — | — | — | — | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $99.1M +801.2% | $11.0M +0.0% | $11.0M | $0 | $0 | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $99.1M +801.2% | $11.0M +0.0% | $11.0M | $0 | $0 | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $26.1M | $0 | $0 | $0 | $0 | $374.2M | $1.2B | $631.8M |
| EBITDA | -$44.6M -271.5% | -$12.0M +92.9% | -$170.0M -34723.2% | $491.0K +210.8% | -$443.0K | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -11.7% | — | — | — | — | 5.6% | 46.3% | 42.0% |
| Operating Income | -$48.5M -340.8% | -$11.0M +0.0% | -$11.0M | $0 | $0 | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -12.7% | — | — | — | — | 16.6% | 24.1% | 22.0% |
| Interest Income | $15.7M | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $29.5M +1.8% | $29.0M +190.0% | $10.0M +124900.0% | $8.0K -46.7% | $15.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$51.7M -72.5% | -$30.0M +82.2% | -$169.0M -35089.6% | $483.0K +205.5% | -$458.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$100.2M -144.5% | -$41.0M +77.2% | -$180.0M -37367.1% | $483.0K +205.5% | -$458.0K | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -26.2% | — | — | — | — | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$13.1M -63.7% | -$8.0M +78.9% | -$38.0M -37723.8% | $101.0K +201.0% | -$100.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$87.0M -180.5% | -$31.0M +78.2% | -$142.0M -11090.7% | $1.3M +460.9% | -$358.0K | $4.9B | $4.8B | $4.7B |
| Net Margin | -22.8% | — | — | — | — | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 -179.4% | -$0 +78.1% | -$2 -37904.9% | $0 +205.1% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 -179.4% | -$0 +78.1% | -$2 -37904.9% | $0 +205.1% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $91.8M +0.0% | $91.8M -0.0% | $91.8M +0.2% | $91.7M +0.0% | $91.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $91.8M +0.0% | $91.8M -0.0% | $91.8M +0.2% | $91.7M +0.0% | $91.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Millicom International Cellular S.A.
NASDAQ:TIGO
$14.90B
SK Telecom Co.,Ltd
NYSE:SKM
$13.84B
Frontier Communications Parent, Inc.
FYBR
$9.64B
Sirius XM Holdings Inc.
NASDAQ:SIRI
$9.40B
KT Corporation
NYSE:KT
$8.80B
Lumen Technologies, Inc.
NYSE:LUMN
$8.35B
Nexstar Media Group, Inc.
NASDAQ:NXST
$5.06B
Liberty Broadband Corporation
NASDAQ:LBRDA
$4.43B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does LLYVK generate?
Liberty Live Group (LLYVK) reported $381.95M of revenue in fiscal 2025.
Is LLYVK profitable?
Liberty Live Group (LLYVK) reported -$86,967,000.00 of net income, with a net margin of -22.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.