FWONK Dividend: Formula One Group Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

FWONK Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	4,040	3,653	3,222	2,573	2,136	1,145
Revenue Growth (YoY)	9%	13%	25%	20%	87%	-43%
Cost of Revenue	2,711	2,488	2,240	1,750	1,489	974
Gross Profit	1,329	1,165	982	823	647	171
Selling, General & Admin	455	408	316	288	210	174
Research & Development	--	--	--	--	--	--
Operating Expenses	825	773	685	650	607	615
Other Non Operating Income (Expenses)	108	68	75	58	14	23
Pretax Income	321	17	211	251	-157	-706
Income Tax Expense	99	47	27	-311	-37	-112
Net Income	222	-30	185	558	-190	-596
Net Income Growth	-20%	-115.99%	-67%	-394%	-68%	92%
Shares Outstanding (Diluted)	250.05	249.25	234.61	233.9	232.2	231.8
Shares Change (YoY)	1%	6%	0%	1%	0%	0%
EPS (Diluted)	0.89	-0.12	0.78	2.39	-0.82	-2.57
EPS Growth	-20%	-114.99%	-67%	-391%	-68%	92%
Free Cash Flow	712	492	193	243	464	-160
Free Cash Flow Per Share	2.84	1.97	0.82	1.03	1.99	-0.69
Gross Margin	32.89%	31.89%	30.47%	31.98%	30.29%	14.93%
Operating Margin	12.47%	10.73%	9.21%	6.72%	1.87%	-38.77%
Profit Margin	5.49%	-0.82%	5.74%	21.68%	-8.89%	-52.05%
Free Cash Flow Margin	17.62%	13.46%	5.99%	9.44%	21.72%	-13.97%
EBITDA	868	744	666	535	437	-3
EBITDA Margin	21.48%	20.36%	20.67%	20.79%	20.45%	-0.26%
D&A For EBITDA	364	352	369	362	397	441
EBIT	504	392	297	173	40	-444
EBIT Margin	12.47%	10.73%	9.21%	6.72%	1.87%	-38.77%
Effective Tax Rate	30.84%	276.47%	12.79%	-123.9%	23.56%	15.86%