Warner Bros. Discovery, Inc.
NASDAQ:WBD · NASDAQ Global Select
+$0.19 today
Vol 28.48M · Avg 21.49M
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:WBD · Revenue to Net Income
Key Ratios
Analysis
$37.2B of revenue converted into -$1.7B of net income for the selected period. Gross margin is 41.7% and net margin is -5.2%, showing how much revenue survives after costs and taxes. EPS is $-0.70, 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 | $37.3B -5.1% | $39.3B -4.8% | $41.3B +22.2% | $33.8B +177.4% | $12.2B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $26.8B +16.6% | $23.0B -6.3% | $24.5B +20.0% | $20.4B +342.5% | $4.6B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $10.5B -35.7% | $16.4B -2.6% | $16.8B +25.6% | $13.4B +76.7% | $7.6B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 28.2% -13.4pp | 41.6% +0.9pp | 40.6% +1.1pp | 39.6% -22.6pp | 62.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $9.4B +1.3% | $9.3B -4.1% | $9.7B +0.2% | $9.7B +141.0% | $4.0B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $9.2B -65.1% | $26.4B +43.8% | $18.3B -11.6% | $20.7B +273.2% | $5.6B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $5.7B -72.9% | $21.0B -12.6% | $24.0B +12.4% | $21.4B +320.1% | $5.1B | $374.2M | $1.2B | $631.8M |
| EBITDA | $9.4B -18.9% | $11.6B -48.1% | $22.4B +57.8% | $14.2B +98.2% | $7.1B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 25.2% -4.3pp | 29.5% -24.6pp | 54.1% +12.2pp | 41.9% -16.7pp | 58.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.3B +113.0% | -$10.0B -548.1% | -$1.5B +79.0% | -$7.4B -466.3% | $2.0B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 3.5% +29.0pp | -25.5% -21.8pp | -3.7% +18.0pp | -21.8% -38.3pp | 16.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $206.0M -1.9% | $210.0M +17.3% | $179.0M +167.2% | $67.0M +272.2% | $18.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $2.1B +3.4% | $2.0B -9.2% | $2.2B +25.0% | $1.8B +180.7% | $633.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $330.0M +124.3% | -$1.4B +41.4% | -$2.3B -45.6% | -$1.6B -174.6% | -$579.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.6B +114.4% | -$11.4B -194.8% | -$3.9B +56.9% | -$9.0B -725.3% | $1.4B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 4.4% +33.4pp | -29.0% -19.6pp | -9.3% +17.1pp | -26.5% -38.3pp | 11.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $890.0M +846.8% | $94.0M +112.0% | -$784.0M +52.9% | -$1.7B -804.7% | $236.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $727.0M +106.4% | -$11.3B -261.8% | -$3.1B +57.6% | -$7.4B -832.7% | $1.0B | $4.9B | $4.8B | $4.7B |
| Net Margin | 1.9% +30.7pp | -28.8% -21.2pp | -7.6% +14.2pp | -21.8% -30.0pp | 8.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +106.3% | -$5 -260.9% | -$1 +66.5% | -$4 -346.5% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +106.3% | -$5 -260.9% | -$1 +66.5% | -$4 -348.1% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $2.5B +1.0% | $2.5B +0.6% | $2.4B +25.6% | $1.9B +282.6% | $507.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $2.5B +3.3% | $2.5B +0.6% | $2.4B +25.6% | $1.9B +190.4% | $668.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Comcast Corporation
NASDAQ:CMCSA
$80.57B
América Móvil, S.A.B. de C.V.
NYSE:AMX
$79.56B
Live Nation Entertainment, Inc.
NYSE:LYV
$39.78B
Reddit, Inc.
NYSE:RDDT
$32.98B
Fox Corporation
NASDAQ:FOXA
$22.95B
TKO Group Holdings, Inc.
NYSE:TKO
$15.05B
Warner Music Group Corp.
NASDAQ:WMG
$14.66B
Liberty Live Group
NASDAQ:LLYVK
$9.10B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WBD generate?
Warner Bros. Discovery, Inc. (WBD) reported $37.30B of revenue in fiscal 2025.
Is WBD profitable?
Warner Bros. Discovery, Inc. (WBD) reported $727.00M of net income, with a net margin of 1.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.