FuboTV (FUBO) Financials

$3.34 -0.02 (-0.60%)

Closing price 05/20/2025 03:58 PM Eastern

Extended Trading

$3.28 -0.05 (-1.65%)

As of 08:59 AM Eastern

Annual Income Statements for FuboTV

This table shows FuboTV's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Period end date	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020	12/31/2019	12/31/2018	12/31/2017	12/31/2016	12/31/2015	12/31/2014
Net Income / (Loss) Attributable to Common Shareholders	-172	-287	-561	-383	-571	-35	-11	10	-10	-7.58	-2.22
Consolidated Net Income / (Loss)	-176	-288	-562	-383	-599	-38	-13	10	-10	-7.61	-2.28
Net Income / (Loss) Continuing Operations	-178	-293	-425	-352	-599	-38	-13	10	-9.86	1.52	-2.28
Total Pre-Tax Income	-177	-294	-427	-354	-609	-43	-15	10	-9.86	1.52	-2.28
Total Operating Income	-196	-289	-412	-328	-480	-39	-15	-1.14	-1.17	-3.05	-2.34
Total Gross Profit	1,623	1,368	1,009	638	218	4.27	0.00	0.04	0.02	0.17	0.16
Total Revenue	1,623	1,368	1,009	638	218	4.27	0.00	0.04	0.02	0.96	0.79
Operating Revenue	1,623	1,368	1,009	638	218	4.27	0.00	0.04	0.02	0.96	0.79
Total Cost of Revenue	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.79	0.63
Total Operating Expenses	1,819	1,658	1,421	967	698	43	15	1.19	1.19	3.22	2.50
Selling, General & Admin Expense	133	133	155	145	107	13	6.75	1.19	0.28	1.02	0.36
Marketing Expense	202	207	184	136	63	0.49	-	-	-	-	-
Research & Development Expense	80	68	69	55	30	0.00	-	-	0.16	0.00	-
Depreciation Expense	39	36	37	38	44	21	0.01	0.00	-	-	-
Other Operating Expenses / (Income)	1,361	1,213	976	593	204	-	-	-	0.50	1.88	2.14
Impairment Charge	3.81	0.00	0.00	-	249	8.60	0.00	-	0.25	0.32	0.00
Total Other Income / (Expense), net	19	-4.63	-15	-26	-129	-4.51	-0.24	12	-8.69	4.56	0.06
Interest Expense	-9.89	15	17	15	25	0.00	0.80	0.91	0.14	-2.37	0.01
Interest & Investment Income	7.16	11	2.50	-13	-31	-10	0.00	-	-	-	-
Other Income / (Expense), net	1.86	-0.92	-0.68	2.57	-74	5.83	0.56	13	-8.55	2.19	0.08
Income Tax Expense	0.66	-0.88	-1.67	-2.68	-9.66	-5.27	-2.11	0.00	-	-	-
Net Income / (Loss) Discontinued Operations	1.69	5.19	-137	-31	0.00	-	-	-0.01	-0.20	-	-
Net Income / (Loss) Attributable to Noncontrolling Interest	-3.84	-0.46	-0.44	-0.13	-29	-3.77	-2.48	0.00	-	-0.03	-0.06
Basic Earnings per Share	($0.54)	($1.04)	($3.08)	($2.78)	($12.82)	($1.57)	($2.37)	$7.12	($359.42)	($1,237.87)	($0.08)
Weighted Average Basic Shares Outstanding	319.65M	276.28M	182.47M	137.50M	44.49M	22.29M	4.48M	1.47M	28.01K	6.12K	31.22M
Diluted Earnings per Share	($0.54)	($1.04)	($3.08)	($2.78)	($12.82)	($1.57)	($2.37)	$0.74	($359.42)	($1,237.87)	($0.08)
Weighted Average Diluted Shares Outstanding	319.65M	276.28M	182.47M	137.50M	44.49M	22.29M	4.48M	2.17M	28.01K	6.12K	31.22M
Weighted Average Basic & Diluted Shares Outstanding	341.48M	299.50M	209.69M	137.50M	44.49M	22.29M	4.48M	43.60M	28.01K	6.12K	31.22M

This table shows FuboTV's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022
Period end date	3/31/2025	12/31/2024	9/30/2024	6/30/2024	3/31/2024	12/31/2023	9/30/2023	6/30/2023	3/31/2023	12/31/2022	9/30/2022
Net Income / (Loss) Attributable to Common Shareholders	188	-39	-52	-25	-56	-70	-84	-50	-84	-152	-153
Consolidated Net Income / (Loss)	188	-41	-53	-26	-57	-71	-84	-50	-84	-152	-153
Net Income / (Loss) Continuing Operations	188	-41	-55	-26	-56	-71	-84	-54	-83	-96	-106
Total Pre-Tax Income	193	-41	-54	-26	-56	-71	-85	-54	-83	-96	-106
Total Operating Income	-25	-38	-59	-36	-63	-72	-83	-53	-81	-94	-104
Total Gross Profit	416	443	386	391	402	410	321	313	324	565	225
Total Revenue	416	443	386	391	402	410	321	313	324	319	225
Operating Revenue	416	443	386	391	402	410	321	313	324	319	225
Total Cost of Revenue	0.00	-	0.00	0.00	0.00	-	0.00	0.00	0.00	-246	0.00
Total Operating Expenses	442	482	445	427	466	482	404	365	406	659	329
Selling, General & Admin Expense	40	24	41	35	33	34	31	34	34	35	33
Marketing Expense	37	68	55	36	43	70	60	34	43	58	55
Research & Development Expense	20	19	21	19	20	14	18	18	18	15	18
Depreciation Expense	9.91	9.95	9.82	9.52	9.26	9.64	9.10	8.91	8.84	8.56	8.41
Other Operating Expenses / (Income)	335	357	318	326	360	355	286	271	301	-	214
Total Other Income / (Expense), net	219	-2.28	4.14	9.94	7.10	0.65	-1.45	-1.82	-2.02	-2.53	-2.58
Interest Expense	4.39	4.40	-2.82	-6.83	-4.63	2.51	4.09	4.09	4.00	15	0.63
Interest & Investment Income	3.43	1.41	1.57	1.66	2.53	2.91	2.96	2.99	2.12	12	-2.56
Other Income / (Expense), net	220	0.72	-0.25	1.45	-0.06	0.25	-0.32	-0.71	-0.14	0.12	0.61
Income Tax Expense	4.65	0.25	0.20	0.10	0.11	-0.40	-0.25	-0.12	-0.11	-0.52	-0.39
Net Income / (Loss) Discontinued Operations	0.00	-	1.84	0.11	-0.26	0.51	0.67	4.26	-0.26	-56	-47
Net Income / (Loss) Attributable to Noncontrolling Interest	-0.01	-2.38	-0.43	-0.46	-0.57	-0.44	-0.01	-0.01	-0.01	-0.10	-0.10
Basic Earnings per Share	$0.55	($0.11)	($0.16)	($0.08)	($0.19)	($0.21)	($0.29)	($0.17)	($0.37)	($0.74)	($0.82)
Weighted Average Basic Shares Outstanding	341.06M	319.65M	331.58M	311.25M	299.36M	276.28M	292.69M	291.72M	225.46M	182.47M	186.75M
Diluted Earnings per Share	$0.55	($0.11)	($0.16)	($0.08)	($0.19)	($0.21)	($0.29)	($0.17)	($0.37)	($0.74)	($0.82)
Weighted Average Diluted Shares Outstanding	341.56M	319.65M	331.58M	311.25M	299.36M	276.28M	292.69M	291.72M	225.46M	182.47M	186.75M
Weighted Average Basic & Diluted Shares Outstanding	341.54M	341.48M	334.09M	329.34M	299.88M	299.50M	292.81M	292.58M	291.85M	209.69M	195.32M

This table details how cash moves in and out of FuboTV's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Period end date	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020	12/31/2019	12/31/2018	12/31/2017	12/31/2016	12/31/2015	12/31/2014
Net Change in Cash & Equivalents	-84	-92	-33	240	129	7.59	-0.05	0.00	0.03	-0.11	0.02
Net Cash From Operating Activities	-79	-178	-317	-196	-149	1.73	-3.15	-0.61	-0.60	-9.35	-0.41
Net Cash From Continuing Operating Activities	-76	-173	-290	-172	-149	1.73	-3.15	-0.41	-0.58	-0.92	-0.41
Net Income / (Loss) Continuing Operations	-178	-293	-425	-352	-599	-38	-13	10	-10	-7.61	-2.28
Consolidated Net Income / (Loss)	-176	-288	-562	-383	-599	-38	-13	10	-10	-7.61	-2.28
Net Income / (Loss) Discontinued Operations	1.69	5.19	-137	-31	0.00	-	-	-	-	-	-
Depreciation Expense	39	36	37	38	44	21	0.01	0.00	0.00	0.00	0.00
Amortization Expense	2.76	5.70	5.55	16	13	0.80	9.74	0.87	0.08	0.26	0.00
Non-Cash Adjustments To Reconcile Net Income	17	50	52	54	325	13	1.70	-12	8.78	-2.04	1.91
Changes in Operating Assets and Liabilities, net	44	28	41	73	68	5.21	-1.51	0.37	0.62	0.04	-0.05
Net Cash From Discontinued Operating Activities	-3.85	-4.58	-27	-24	0.00	-	-	-0.20	-0.02	-	-
Net Cash From Investing Activities	-16	-25	-12	-76	-1.46	1.51	0.00	-0.01	0.18	-0.25	-0.05
Net Cash From Continuing Investing Activities	-16	-25	-5.99	-30	-1.46	1.51	0.00	-0.01	0.18	-0.25	-0.05
Purchase of Property, Plant & Equipment	-14	-18	-5.99	-7.48	-0.21	-0.18	0.00	-0.01	0.00	-	-0.00
Acquisitions	-1.64	-3.59	0.00	-23	9.37	2.05	0.00	-	-	-	0.00
Purchase of Investments	0.00	-3.50	-100	0.00	0.00	-1.00	0.00	-	-	-	-
Sale of Property, Plant & Equipment	0.00	0.03	0.00	0.00	-	-	-	-	-	-	-
Sale and/or Maturity of Investments	0.00	0.00	100	0.00	0.00	-	-	-	-	-	-
Net Cash From Discontinued Investing Activities	0.00	0.00	-6.44	-46	0.00	-	-	-	-	-	-
Net Cash From Financing Activities	11	111	296	512	279	4.35	3.11	0.62	0.45	1.05	0.49
Net Cash From Continuing Financing Activities	11	111	296	512	279	4.35	3.11	0.62	0.45	1.05	0.49
Repayment of Debt	-32	-3.75	-1.68	-25	-40	-0.96	-1.80	-0.04	-0.25	-0.03	-0.17
Repurchase of Common Equity	0.00	-2.15	0.00	0.00	-	-	-	-	-	-	-
Issuance of Common Equity	43	117	292	140	-	-	3.13	0.18	0.26	0.34	0.20
Other Financing Activities, net	-0.18	0.25	5.83	6.78	283	3.68	0.00	-	-	0.01	0.08
Net Cash From Discontinued Financing Activities	0.00	0.00	0.00	0.00	0.00	-	-	-	-	-	-
Cash Interest Paid	15	13	14	8.02	5.37	0.17	0.59	0.00	0.02	0.01	0.00
Cash Income Taxes Paid	0.25	0.26	0.00	0.00	-	0.00	0.00	0.00	0.00	0.00	0.00

This table details how cash moves in and out of FuboTV's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022
Period end date	3/31/2025	12/31/2024	9/30/2024	6/30/2024	3/31/2024	12/31/2023	9/30/2023	6/30/2023	3/31/2023	12/31/2022	9/30/2022
Net Change in Cash & Equivalents	160	15	-9.01	-14	-76	-15	-34	-65	22	141	-74
Net Cash From Operating Activities	161	20	0.24	-32	-67	-2.07	-26	-71	-78	-21	-79
Net Cash From Continuing Operating Activities	161	21	2.44	-32	-67	-0.06	-25	-71	-77	-19	-68
Net Income / (Loss) Continuing Operations	188	-41	-55	-26	-56	-71	-84	-54	-83	-96	-106
Consolidated Net Income / (Loss)	188	-41	-53	-26	-57	-71	-84	-50	-84	-152	-153
Net Income / (Loss) Discontinued Operations	0.00	-	1.84	0.11	-0.26	0.51	0.67	4.26	-0.26	-56	-47
Depreciation Expense	9.91	9.95	9.82	9.52	9.26	9.64	9.10	8.91	8.84	8.56	8.41
Amortization Expense	0.59	0.78	0.54	0.70	0.74	1.45	1.63	1.34	1.29	1.35	1.26
Non-Cash Adjustments To Reconcile Net Income	3.46	14	1.57	-1.82	3.34	10	13	13	14	8.21	12
Changes in Operating Assets and Liabilities, net	-41	37	45	-14	-24	50	36	-40	-17	59	16
Net Cash From Discontinued Operating Activities	0.00	-1.01	-2.21	-0.40	-0.23	-2.01	-1.34	-0.08	-1.15	-1.77	-11
Net Cash From Investing Activities	-3.70	-4.58	-3.57	-3.43	-4.26	-9.28	-7.47	-4.75	-3.92	98	-3.66
Net Cash From Continuing Investing Activities	-3.70	-4.58	-3.57	-3.43	-4.26	-9.28	-7.47	-4.75	-3.92	99	-1.64
Purchase of Property, Plant & Equipment	-3.70	-3.48	-3.57	-3.43	-3.72	-5.10	-4.58	-4.75	-3.92	-1.44	-1.64
Acquisitions	0.00	-1.10	-	-	-0.54	-0.69	-2.90	-	0.00	-	-
Net Cash From Discontinued Investing Activities	0.00	-	-	-	0.00	-	-	-	0.00	-0.16	-2.02
Net Cash From Financing Activities	2.48	0.00	-5.68	22	-4.89	-3.31	0.14	11	104	63	8.84
Net Cash From Continuing Financing Activities	2.48	0.00	-5.68	22	-4.89	-3.31	0.14	11	104	63	8.84
Repayment of Debt	-0.22	0.04	-12	-15	-4.70	-3.42	-0.01	-0.11	-0.22	-0.21	-0.11
Issuance of Common Equity	0.00	-0.03	6.47	37	-0.02	-0.00	-0.01	11	106	63	8.77
Other Financing Activities, net	2.70	-	-	0.00	-0.18	0.11	0.16	0.05	-0.08	0.08	0.18
Net Cash From Discontinued Financing Activities	0.00	-	-	-	0.00	-	-	-	0.00	-	-
Cash Interest Paid	9.02	0.31	9.53	0.35	4.75	0.05	6.54	0.03	6.55	0.32	6.83
Cash Income Taxes Paid	0.01	0.06	0.07	0.09	0.03	0.07	0.18	-	0.01	-	-

This table presents FuboTV's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Period end date	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020	12/31/2019	12/31/2018	12/31/2017	12/31/2016	12/31/2015	12/31/2014
Total Assets	1,077	1,233	1,278	1,370	859	368	286	0.09	0.12	0.31	0.55
Total Current Assets	274	387	437	429	157	18	0.03	0.08	0.12	0.06	0.23
Cash & Equivalents	161	245	337	371	135	7.62	0.03	0.08	0.08	0.05	0.16
Accounts Receivable	71	80	44	34	17	8.90	0.00	-	0.01	0.00	0.01
Prepaid Expenses	42	61	51	17	4.28	1.45	0.00	0.00	-	0.01	0.06
Other Current Nonoperating Assets	0.00	0.46	4.64	6.36	-	-	-	-	0.03	-	-
Plant, Property, & Equipment, net	6.08	4.84	4.98	0.00	1.77	0.34	0.01	0.01	0.00	0.00	0.00
Total Noncurrent Assets	797	841	836	866	701	350	286	0.00	0.00	0.25	0.32
Goodwill	615	623	619	620	478	228	150	0.00	-	-	0.32
Intangible Assets	134	158	172	204	216	117	136	-	0.00	-	-
Other Noncurrent Operating Assets	48	60	46	43	6.01	5.51	0.00	0.00	0.00	0.25	0.00
Total Liabilities & Shareholders' Equity	1,077	1,233	1,278	1,370	859	368	286	0.09	0.12	0.31	0.55
Total Liabilities	897	949	874	699	236	145	54	3.19	15	5.69	0.52
Total Current Liabilities	515	517	439	337	227	67	19	3.19	15	5.69	0.52
Short-Term Debt	8.07	7.94	7.67	5.11	29	5.82	5.29	0.48	0.48	0.77	0.17
Accounts Payable	68	74	67	56	31	36	2.87	0.63	0.08	0.05	0.13
Accrued Expenses	336	320	264	215	126	20	5.86	0.00	-	-	-
Current Deferred Revenue	98	90	65	44	17	0.00	-	-	-	0.00	0.06
Other Current Liabilities	5.02	5.25	1.76	7.37	23	4.85	4.53	2.02	13	4.67	0.00
Other Current Nonoperating Liabilities	0.00	20	33	5.80	-	-	-	-	0.35	0.07	0.01
Total Noncurrent Liabilities	381	431	436	350	9.09	78	35	0.00	0.00	0.00	0.00
Long-Term Debt	332	392	394	316	0.00	44	0.00	-	-	-	-
Other Noncurrent Operating Liabilities	49	40	41	32	3.99	2.71	0.00	-	-	-	-
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-	-
Total Equity & Noncontrolling Interests	181	284	402	671	623	223	233	-3.10	-14	-5.37	0.03
Total Preferred & Common Equity	196	296	413	682	634	200	233	-3.10	-14	-5.22	0.15
Total Common Equity	196	296	413	682	227	200	233	-3.10	-14	-5.22	0.15
Common Stock	2,219	2,137	1,972	1,691	854	257	228	8.05	7.37	6.38	4.18
Retained Earnings	-2,018	-1,846	-1,558	-1,009	-626	-56	-22	-11	-22	-12	-4.02
Accumulated Other Comprehensive Income / (Loss)	-4.87	4.22	-0.60	0.17	0.00	-0.77	0.00	-	-	-	-
Noncontrolling Interest	-16	-12	-12	-	-11	23	-	0.00	-0.19	-0.16	-0.12

This table presents FuboTV's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q1 2025	Q3 2024	Q2 2024	Q1 2024	Q3 2023	Q2 2023	Q1 2023	Q3 2022
Period end date	3/31/2025	9/30/2024	6/30/2024	3/31/2024	9/30/2023	6/30/2023	3/31/2023	9/30/2022
Total Assets	1,216	1,102	1,109	1,144	1,220	1,240	1,298	1,268
Total Current Assets	414	279	281	308	381	397	460	394
Cash & Equivalents	322	146	155	169	260	294	359	201
Accounts Receivable	58	77	72	74	62	49	41	44
Prepaid Expenses	35	55	53	65	58	53	57	48
Plant, Property, & Equipment, net	6.09	5.63	5.79	4.55	4.94	5.02	0.00	6.31
Total Noncurrent Assets	795	818	822	831	834	838	833	868
Goodwill	620	624	619	620	617	621	621	607
Intangible Assets	128	140	147	153	163	166	167	203
Other Noncurrent Operating Assets	47	54	56	58	55	51	45	58
Total Liabilities & Shareholders' Equity	1,216	1,102	1,109	1,144	1,220	1,240	1,298	1,268
Total Liabilities	827	880	855	908	887	830	860	806
Total Current Liabilities	588	512	465	490	451	391	424	355
Short-Term Debt	152	7.96	7.95	7.96	7.81	7.70	7.65	7.43
Accounts Payable	51	60	38	53	60	49	62	74
Accrued Expenses	292	320	308	314	271	243	253	210
Current Deferred Revenue	89	103	86	90	86	61	66	59
Other Current Liabilities	4.61	5.49	5.45	5.34	5.00	3.89	2.55	5.77
Total Noncurrent Liabilities	238	368	390	418	436	439	436	451
Long-Term Debt	188	333	353	380	396	395	395	393
Other Noncurrent Operating Liabilities	50	36	37	38	39	43	41	56
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	389	222	254	236	333	410	438	460
Total Preferred & Common Equity	400	235	267	248	345	421	449	472
Total Common Equity	400	235	267	248	345	421	449	472
Common Stock	2,229	2,210	2,195	2,149	2,122	2,111	2,089	1,889
Retained Earnings	-1,829	-1,979	-1,927	-1,902	-1,775	-1,692	-1,642	-1,406
Accumulated Other Comprehensive Income / (Loss)	0.33	4.65	-1.16	1.20	-1.57	2.29	2.15	-12
Noncontrolling Interest	-11	-13	-13	-12	-11	-11	-	-12

This table displays calculated financial ratios and metrics derived from FuboTV's official financial filings.

Metric	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Period end date	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020	12/31/2019	12/31/2018	12/31/2017	12/31/2016	12/31/2015	12/31/2014
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	18.61%	35.64%	58.01%	193.17%	4,998.24%	0.00%	-100.00%	70.83%	-97.51%	21.95%	0.00%
EBITDA Growth	38.39%	33.00%	-36.04%	45.24%	-4,226.21%	-146.79%	-137.96%	227.20%	-1,520.34%	73.67%	-430.36%
EBIT Growth	33.11%	29.64%	-26.66%	41.21%	-1,575.87%	-129.44%	-226.42%	217.22%	-1,039.74%	62.31%	-427.85%
NOPAT Growth	32.25%	29.75%	-25.46%	31.59%	-1,134.15%	-159.87%	-815.57%	-39.56%	73.09%	-85.92%	-445.89%
Net Income Growth	38.84%	48.76%	-46.73%	36.11%	-1,472.09%	-191.22%	-225.00%	204.05%	-32.29%	-234.18%	-429.51%
EPS Growth	48.08%	66.23%	-10.79%	78.32%	-716.56%	33.76%	-420.27%	100.21%	70.96%	-1,547,237.50%	-700.00%
Operating Cash Flow Growth	55.25%	43.91%	-61.64%	-31.48%	-8,708.78%	154.90%	-415.20%	-1.49%	93.55%	-2,164.65%	-127.64%
Free Cash Flow Firm Growth	75.83%	26.79%	18.02%	53.49%	-971.85%	78.16%	-1,962.75%	-246.43%	423.75%	193.49%	-664.26%
Invested Capital Growth	-21.33%	-7.78%	-11.48%	8.40%	94.75%	11.60%	8,933.92%	80.37%	-199.06%	-9,960.03%	482.78%
Revenue Q/Q Growth	2.08%	7.11%	9.59%	24.59%	95.98%	-26.79%	0.00%	-4.65%	-88.99%	5.52%	22.57%
EBITDA Q/Q Growth	18.11%	8.52%	-6.89%	29.13%	-47.08%	-736.10%	-566.91%	813.79%	-724.02%	-186.77%	19.31%
EBIT Q/Q Growth	14.96%	7.03%	-5.01%	24.90%	-42.01%	-41.01%	-170.10%	627.71%	-1,654.87%	-56.52%	19.30%
NOPAT Q/Q Growth	14.67%	7.01%	-3.79%	3.93%	-17.80%	-45.79%	-91.96%	-150.88%	76.87%	-449.02%	16.54%
Net Income Q/Q Growth	14.39%	22.07%	-7.68%	17.87%	-39.70%	-99.72%	-74.37%	80.52%	5.86%	-320.33%	16.57%
EPS Q/Q Growth	15.63%	33.76%	0.00%	0.00%	-17.83%	-26.61%	-60.14%	100.54%	75.39%	-2,475,640.00%	11.11%
Operating Cash Flow Q/Q Growth	21.60%	9.58%	9.18%	10.78%	-107.04%	205.83%	-16.09%	7.13%	93.23%	-795.51%	-152.58%
Free Cash Flow Firm Q/Q Growth	57.92%	-6.07%	31.66%	-16.31%	-9.90%	-12.48%	-2.97%	-100.61%	110.29%	468.18%	7.55%
Invested Capital Q/Q Growth	-16.59%	-8.15%	-11.63%	9.59%	0.25%	-0.33%	0.68%	-30.05%	-78.60%	-2,398.08%	177.93%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	0.00%	100.00%	75.00%	17.84%	20.13%
EBITDA Margin	-9.42%	-18.13%	-36.71%	-42.63%	-228.25%	-268.98%	0.00%	29,909.76%	-40,170.83%	-61.72%	-285.90%
Operating Margin	-12.08%	-21.15%	-40.83%	-51.42%	-220.39%	-910.44%	0.00%	-2,790.24%	-4,879.17%	-315.98%	-296.08%
EBIT Margin	-11.96%	-21.22%	-40.90%	-51.02%	-254.41%	-773.96%	0.00%	27,795.12%	-40,508.33%	-88.49%	-286.30%
Profit (Net Income) Margin	-10.85%	-21.04%	-55.71%	-59.99%	-275.27%	-892.69%	0.00%	25,546.34%	-41,941.67%	-789.32%	-288.05%
Tax Burden Percent	99.42%	97.94%	131.69%	108.04%	98.41%	87.85%	86.10%	100.00%	102.07%	-501.58%	100.00%
Interest Burden Percent	91.22%	101.28%	103.44%	108.83%	109.94%	131.29%	105.55%	91.91%	101.44%	-177.84%	100.61%
Effective Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Invested Capital (ROIC)	-33.58%	-42.49%	-54.59%	-42.67%	-85.89%	-10.82%	0.00%	0.00%	0.00%	0.00%	-9,536.11%
ROIC Less NNEP Spread (ROIC-NNEP)	-55.64%	-106.64%	2,987.31%	98.70%	738.99%	-56.77%	0.00%	0.00%	0.00%	0.00%	-7,500.83%
Return on Net Nonoperating Assets (RNNOA)	-42.22%	-41.31%	-50.03%	-16.53%	-55.79%	-5.91%	0.00%	0.00%	0.00%	0.00%	4,847.04%
Return on Equity (ROE)	-75.80%	-83.80%	-104.62%	-59.20%	-141.68%	-16.73%	-11.41%	-119.44%	101.62%	284.82%	-4,689.07%
Cash Return on Invested Capital (CROIC)	-9.70%	-34.40%	-42.41%	-50.73%	-150.18%	-21.78%	-105.54%	0.00%	0.00%	0.00%	-3,648.52%
Operating Return on Assets (OROA)	-16.81%	-23.13%	-31.16%	-29.22%	-90.26%	-10.10%	0.00%	11,339.30%	-4,542.99%	-197.97%	-441.77%
Return on Assets (ROA)	-15.25%	-22.94%	-42.45%	-34.36%	-97.65%	-11.65%	0.00%	10,421.89%	-4,703.74%	-1,765.92%	-444.47%
Return on Common Equity (ROCE)	-80.26%	-86.45%	-106.69%	-41.61%	-71.58%	-15.89%	-11.41%	-118.20%	99.88%	269.90%	-12,093.55%
Return on Equity Simple (ROE_SIMPLE)	-89.67%	-97.41%	-135.94%	-56.14%	-94.54%	-19.05%	-5.63%	-337.98%	69.74%	145.88%	-1,489.35%
Net Operating Profit after Tax (NOPAT)	-137	-203	-288	-230	-336	-27	-10	-1.14	-0.82	-3.05	-1.64
NOPAT Margin	-8.46%	-14.80%	-28.58%	-36.00%	-154.28%	-637.31%	0.00%	-2,790.24%	-3,415.42%	-315.98%	-207.26%
Net Nonoperating Expense Percent (NNEP)	22.05%	64.15%	-3,041.90%	-141.36%	-824.88%	45.95%	92.41%	-2,054.47%	1,224.68%	1,135.70%	-2,035.27%
Return On Investment Capital (ROIC_SIMPLE)	-26.33%	-29.63%	-35.88%	-	-	-	-	-	-	-	-
Cost of Revenue to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	25.00%	82.16%	79.87%
SG&A Expenses to Revenue	8.19%	9.73%	15.32%	22.65%	49.22%	311.45%	0.00%	2,890.24%	1,150.00%	105.60%	45.02%
R&D to Revenue	4.93%	4.95%	6.87%	8.68%	13.86%	0.00%	0.00%	0.00%	670.83%	0.00%	0.00%
Operating Expenses to Revenue	112.08%	121.15%	140.83%	151.42%	320.39%	1,010.44%	0.00%	2,890.24%	4,954.17%	333.82%	316.21%
Earnings before Interest and Taxes (EBIT)	-194	-290	-413	-326	-554	-33	-14	11	-9.72	-0.85	-2.26
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	-153	-248	-370	-272	-497	-11	-4.66	12	-9.64	-0.60	-2.26
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	2.14	3.15	0.82	3.29	8.32	1.20	0.23	0.00	0.00	0.00	0.00
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	0.26	0.68	0.34	3.52	8.68	56.10	0.00	835.13	6,045.04	0.00	0.00
Price to Earnings (P/E)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.27	0.00	0.00	0.00
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	30.59%	0.00%	0.00%	0.00%
Enterprise Value to Invested Capital (EV/IC)	1.62	2.35	0.80	3.92	4.22	1.15	0.25	0.00	0.00	0.00	0.00
Enterprise Value to Revenue (EV/Rev)	0.36	0.78	0.39	3.44	10.01	71.39	0.00	845.08	6,054.34	0.00	0.00
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.83	0.00	0.00	0.00
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.04	0.00	0.00	0.00
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	0.00	0.00	0.00	176.14	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	17.49	0.00	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	1.88	1.41	1.00	0.48	0.05	0.22	0.02	-0.16	-0.03	-0.14	5.89
Long-Term Debt to Equity	1.84	1.38	0.98	0.47	0.00	0.20	0.00	0.00	0.00	0.00	0.00
Financial Leverage	0.76	0.39	-0.02	-0.17	-0.08	0.10	0.02	-0.06	-0.08	-0.15	-0.65
Leverage Ratio	4.97	3.65	2.46	1.72	1.45	1.44	1.25	-0.01	-0.02	-0.16	10.55
Compound Leverage Factor	4.54	3.70	2.55	1.88	1.60	1.89	1.32	-0.01	-0.02	0.29	10.61
Debt to Total Capital	65.32%	58.48%	49.90%	32.39%	4.43%	18.26%	2.22%	-18.51%	-3.47%	-16.71%	85.49%
Short-Term Debt to Total Capital	1.55%	1.16%	0.95%	0.52%	4.43%	2.13%	2.22%	-18.51%	-3.47%	-16.71%	85.49%
Long-Term Debt to Total Capital	63.77%	57.31%	48.95%	31.88%	0.00%	16.12%	0.00%	0.00%	0.00%	0.00%	0.00%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	62.39%	0.00%	0.00%	-0.04%	-0.04%	0.00%	0.00%
Noncontrolling Interests to Total Capital	-2.99%	-1.72%	-1.24%	0.00%	-1.70%	8.45%	0.00%	0.00%	1.35%	3.39%	-62.09%
Common Equity to Total Capital	37.67%	43.24%	51.34%	68.74%	34.88%	73.30%	97.78%	118.55%	102.15%	113.32%	76.60%
Debt to EBITDA	-2.23	-1.61	-1.09	-1.18	-0.06	-4.34	-1.14	0.04	-0.05	-1.29	-0.08
Net Debt to EBITDA	-1.17	-0.62	-0.17	0.18	0.21	-3.67	-1.13	0.03	-0.04	-1.21	0.00
Long-Term Debt to EBITDA	-2.17	-1.58	-1.06	-1.16	0.00	-3.83	0.00	0.00	0.00	0.00	0.00
Debt to NOPAT	-2.48	-1.97	-1.39	-1.40	-0.09	-1.83	-0.51	-0.42	-0.59	-0.25	-0.10
Net Debt to NOPAT	-1.30	-0.76	-0.22	0.22	0.32	-1.55	-0.50	-0.36	-0.50	-0.24	-0.01
Long-Term Debt to NOPAT	-2.42	-1.93	-1.37	-1.38	0.00	-1.62	0.00	0.00	0.00	0.00	0.00
Altman Z-Score	-1.70	-1.30	-1.75	0.66	1.81	0.33	0.26	219.33	-686.74	0.00	0.00
Noncontrolling Interest Sharing Ratio	-5.88%	-3.17%	-1.98%	29.71%	49.48%	5.06%	0.00%	1.04%	1.72%	5.24%	-157.91%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	0.53	0.75	1.00	1.27	0.69	0.27	0.00	0.03	0.01	0.01	0.44
Quick Ratio	0.45	0.63	0.87	1.20	0.67	0.25	0.00	0.02	0.01	0.01	0.33
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-40	-164	-224	-273	-587	-55	-251	-12	8.31	1.59	-1.70
Operating Cash Flow to CapEx	-559.90%	-969.29%	-5,289.81%	-2,618.29%	-70,624.64%	989.14%	0.00%	-10,200.00%	0.00%	0.00%	-34,319.87%
Free Cash Flow to Firm to Interest Expense	0.00	-11.17	-13.44	-17.85	-23.95	0.00	-314.11	-13.36	59.35	0.00	-122.53
Operating Cash Flow to Interest Expense	0.00	-12.10	-19.00	-12.80	-6.08	0.00	-3.95	-0.67	-4.31	0.00	-29.81
Operating Cash Flow Less CapEx to Interest Expense	0.00	-13.35	-19.36	-13.29	-6.09	0.00	-3.95	-0.68	-4.31	0.00	-29.90
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	1.41	1.09	0.76	0.57	0.35	0.01	0.00	0.41	0.11	2.24	1.54
Accounts Receivable Turnover	21.44	22.02	25.77	24.65	16.50	0.00	0.00	0.00	0.00	0.00	0.00
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	297.35	278.95	0.00	0.00	206.79	24.48	0.00	0.00	0.00	426.55	226.59
Accounts Payable Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.09	8.74	4.49
Days Sales Outstanding (DSO)	17.02	16.58	14.17	14.81	22.13	0.00	0.00	0.00	0.00	0.00	0.00
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	4,045.42	41.75	81.38
Cash Conversion Cycle (CCC)	17.02	16.58	14.17	14.81	22.13	0.00	0.00	0.00	-4,045.42	-41.75	-81.38
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	360	457	496	560	517	265	238	-2.69	-14	-4.59	0.05
Invested Capital Turnover	3.97	2.87	1.91	1.19	0.56	0.02	0.00	-0.01	0.00	-0.42	46.01
Increase / (Decrease) in Invested Capital	-98	-39	-64	43	251	28	241	11	-9.13	-4.63	0.06
Enterprise Value (EV)	584	1,074	395	2,194	2,180	305	59	35	145	0.00	0.00
Market Capitalization	421	931	340	2,244	1,891	240	54	34	145	0.00	0.00
Book Value per Share	$0.59	$1.01	$2.12	$4.72	$3.37	$7.44	$1.08	($0.04)	($0.04)	($852.15)	$0.00
Tangible Book Value per Share	($1.65)	($1.66)	($1.93)	($0.98)	($6.92)	($5.36)	($0.25)	($0.04)	($0.04)	($852.15)	($0.01)
Total Capital	521	684	805	992	652	273	238	-2.62	-14	-4.60	0.20
Total Debt	340	400	402	321	29	50	5.29	0.48	0.48	0.77	0.17
Total Long-Term Debt	332	392	394	316	0.00	44	0.00	0.00	0.00	0.00	0.00
Net Debt	179	154	65	-50	-106	42	5.26	0.41	0.41	0.72	0.01
Capital Expenditures (CapEx)	14	18	5.99	7.48	0.21	0.18	0.00	0.01	0.00	0.00	0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-395	-368	-331	-275	-177	-51	-13	-2.70	-14	-4.90	-0.28
Debt-free Net Working Capital (DFNWC)	-233	-123	5.82	96	-42	-44	-13	-2.62	-14	-4.86	-0.12
Net Working Capital (NWC)	-241	-131	-1.85	91	-71	-49	-19	-3.11	-14	-5.62	-0.29
Net Nonoperating Expense (NNE)	39	85	274	153	263	11	2.62	-12	9.25	4.56	0.64
Net Nonoperating Obligations (NNO)	179	174	93	-111	-106	42	5.26	0.41	0.72	0.79	0.02
Total Depreciation and Amortization (D&A)	41	42	42	54	57	22	9.75	0.87	0.08	0.26	0.00
Debt-free, Cash-free Net Working Capital to Revenue	-24.32%	-26.89%	-32.84%	-43.02%	-81.15%	-1,200.59%	0.00%	-6,580.49%	-58,466.67%	-508.61%	-35.74%
Debt-free Net Working Capital to Revenue	-14.37%	-8.96%	0.58%	15.09%	-19.17%	-1,022.08%	0.00%	-6,392.68%	-58,145.83%	-503.63%	-15.45%
Net Working Capital to Revenue	-14.87%	-9.54%	-0.18%	14.29%	-32.42%	-1,158.25%	0.00%	-7,573.17%	-60,162.50%	-583.40%	-37.04%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	($0.54)	($1.04)	($3.08)	($2.78)	($12.82)	($5.15)	($2.37)	$0.24	($360.74)	($0.13)	($0.08)
Adjusted Weighted Average Basic Shares Outstanding	319.65M	276.28M	182.47M	154.11M	140.16M	22.29M	4.48M	44.16M	33.93K	6.12K	56.97M
Adjusted Diluted Earnings per Share	($0.54)	($1.04)	($3.08)	($2.78)	($12.82)	($5.15)	($2.37)	$0.16	($360.74)	($0.13)	($0.08)
Adjusted Weighted Average Diluted Shares Outstanding	319.65M	276.28M	182.47M	154.11M	140.16M	22.29M	4.48M	64.97M	33.93K	6.12K	56.97M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	($2.78)	($12.82)	($5.15)	$0.00	$0.00	($360.74)	($0.13)	($0.08)
Adjusted Weighted Average Basic & Diluted Shares Outstanding	341.48M	299.50M	209.69M	137.50M	44.49M	22.29M	4.48M	43.60M	28.01K	61.21M	31.22M
Normalized Net Operating Profit after Tax (NOPAT)	-135	-203	-288	-230	-162	-21	-10	-0.80	-0.64	-1.91	-1.64
Normalized NOPAT Margin	-8.29%	-14.80%	-28.58%	-36.00%	-74.25%	-496.39%	0.00%	-1,953.17%	-2,686.25%	-198.02%	-207.26%
Pre Tax Income Margin	-10.91%	-21.49%	-42.30%	-55.53%	-279.71%	-1,016.13%	0.00%	25,546.34%	-41,091.67%	157.37%	-288.05%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	0.00	-19.77	-24.75	-21.28	-22.59	0.00	-18.03	12.51	-69.44	0.00	-163.41
NOPAT to Interest Expense	0.00	-13.80	-17.29	-15.01	-13.70	0.00	-13.11	-1.26	-5.86	0.00	-118.30
EBIT Less CapEx to Interest Expense	0.00	-21.02	-25.11	-21.77	-22.60	0.00	-18.03	12.50	-69.44	0.00	-163.50
NOPAT Less CapEx to Interest Expense	0.00	-15.05	-17.65	-15.50	-13.71	0.00	-13.11	-1.26	-5.86	0.00	-118.38
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	0.00%	-0.75%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

This table displays calculated financial ratios and metrics derived from FuboTV's official financial filings.

Metric	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022
Period end date	3/31/2025	12/31/2024	9/30/2024	6/30/2024	3/31/2024	12/31/2023	9/30/2023	6/30/2023	3/31/2023	12/31/2022	9/30/2022
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	3.46%	8.07%	20.34%	25.01%	24.04%	28.46%	42.64%	40.83%	33.86%	38.19%	43.59%
EBITDA Growth	483.31%	55.64%	33.41%	44.16%	25.32%	27.56%	21.93%	47.04%	36.13%	-39.75%	-9.80%
EBIT Growth	406.25%	47.54%	29.57%	35.71%	22.34%	23.39%	18.84%	41.63%	34.49%	-26.56%	-4.22%
NOPAT Growth	44.02%	46.73%	29.60%	32.07%	22.28%	23.23%	19.62%	42.53%	33.75%	-19.06%	-0.35%
Net Income Growth	433.11%	41.96%	36.95%	48.49%	32.34%	53.63%	45.13%	57.04%	40.62%	-35.81%	-44.28%
EPS Growth	389.47%	47.62%	44.83%	52.94%	48.65%	71.62%	64.63%	73.02%	58.43%	0.00%	-10.81%
Operating Cash Flow Growth	339.90%	1,060.58%	100.90%	54.62%	13.95%	90.11%	66.69%	22.81%	37.39%	60.52%	-41.75%
Free Cash Flow Firm Growth	416.04%	694.53%	418.78%	-15.56%	-117.35%	-745.96%	104.02%	126.77%	141.90%	98.57%	-80.23%
Invested Capital Growth	-14.04%	-21.33%	-13.38%	-12.10%	-6.16%	-7.78%	-11.27%	-13.53%	-20.86%	-11.48%	9.77%
Revenue Q/Q Growth	-6.09%	14.78%	-1.22%	-2.83%	-1.91%	27.81%	2.62%	-3.59%	1.58%	41.92%	1.31%
EBITDA Q/Q Growth	859.18%	44.46%	-102.17%	55.03%	12.15%	16.63%	-69.55%	39.87%	14.78%	10.15%	-15.02%
EBIT Q/Q Growth	615.04%	35.99%	-72.04%	46.00%	11.78%	14.07%	-57.06%	34.77%	12.98%	8.96%	-12.96%
NOPAT Q/Q Growth	7.71%	34.51%	-64.35%	43.65%	12.18%	13.44%	-58.59%	35.53%	13.25%	9.38%	-13.38%
Net Income Q/Q Growth	560.49%	22.55%	-105.42%	54.53%	19.77%	15.86%	-67.80%	40.27%	45.01%	0.43%	-31.37%
EPS Q/Q Growth	600.00%	31.25%	-100.00%	57.89%	9.52%	27.59%	-70.59%	54.05%	50.00%	9.76%	-30.16%
Operating Cash Flow Q/Q Growth	713.68%	8,340.85%	100.73%	52.04%	-3,158.06%	92.14%	63.07%	9.05%	-274.40%	73.50%	14.44%
Free Cash Flow Firm Q/Q Growth	-40.92%	176.48%	-37.48%	409.44%	-11.15%	-341.25%	-89.82%	-36.42%	5,519.29%	98.85%	32.30%
Invested Capital Q/Q Growth	13.26%	-16.59%	-9.83%	0.91%	3.66%	-8.15%	-8.50%	7.73%	1.87%	-11.63%	-10.84%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	176.93%	100.00%
EBITDA Margin	49.15%	-6.08%	-12.56%	-6.14%	-13.27%	-14.81%	-22.71%	-13.74%	-22.03%	-26.27%	-41.49%
Operating Margin	-6.11%	-8.66%	-15.18%	-9.12%	-15.74%	-17.58%	-25.95%	-16.79%	-25.11%	-29.41%	-46.05%
EBIT Margin	46.62%	-8.50%	-15.24%	-8.75%	-15.75%	-17.51%	-26.05%	-17.02%	-25.16%	-29.37%	-45.78%
Profit (Net Income) Margin	45.28%	-9.23%	-13.68%	-6.58%	-14.06%	-17.19%	-26.12%	-15.97%	-25.78%	-47.63%	-67.89%
Tax Burden Percent	97.59%	100.62%	96.99%	99.97%	100.65%	98.73%	98.92%	91.94%	100.17%	157.71%	143.84%
Interest Burden Percent	99.51%	107.95%	92.55%	75.20%	88.70%	99.44%	101.35%	102.07%	102.30%	102.83%	103.09%
Effective Tax Rate	2.41%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Invested Capital (ROIC)	-22.13%	-24.09%	-36.36%	-19.04%	-32.53%	-35.31%	-43.81%	-23.66%	-33.53%	-39.32%	-55.34%
ROIC Less NNEP Spread (ROIC-NNEP)	144.20%	-32.06%	-42.67%	-19.46%	-40.57%	-50.39%	-63.13%	-39.96%	-336.86%	920.67%	-734.15%
Return on Net Nonoperating Assets (RNNOA)	59.16%	-24.33%	-28.70%	-10.50%	-18.38%	-19.52%	-20.98%	-6.39%	-5.25%	-15.42%	-16.54%
Return on Equity (ROE)	37.03%	-48.41%	-65.06%	-29.54%	-50.92%	-54.83%	-64.79%	-30.05%	-38.78%	-54.74%	-71.88%
Cash Return on Invested Capital (CROIC)	-18.19%	-9.70%	-20.27%	-21.94%	-32.42%	-34.40%	-29.19%	-25.02%	-22.04%	-42.41%	-61.12%
Operating Return on Assets (OROA)	64.69%	-11.94%	-20.87%	-11.36%	-18.66%	-19.09%	-26.74%	-15.45%	-19.93%	-22.38%	-34.71%
Return on Assets (ROA)	62.83%	-12.97%	-18.73%	-8.54%	-16.66%	-18.74%	-26.81%	-14.50%	-20.42%	-36.29%	-51.47%
Return on Common Equity (ROCE)	38.44%	-51.26%	-67.93%	-30.61%	-52.70%	-56.57%	-66.53%	-30.68%	-39.50%	-55.82%	-73.33%
Return on Equity Simple (ROE_SIMPLE)	17.23%	0.00%	-87.37%	-88.63%	-105.01%	0.00%	-107.17%	-104.03%	-112.38%	0.00%	-110.65%
Net Operating Profit after Tax (NOPAT)	-25	-27	-41	-25	-44	-50	-58	-37	-57	-66	-73
NOPAT Margin	-5.96%	-6.06%	-10.63%	-6.39%	-11.02%	-12.30%	-18.17%	-11.75%	-17.58%	-20.58%	-32.24%
Net Nonoperating Expense Percent (NNEP)	-166.33%	7.97%	6.32%	0.42%	8.03%	15.08%	19.32%	16.30%	303.33%	-959.99%	678.81%
Return On Investment Capital (ROIC_SIMPLE)	-3.40%	-5.16%	-	-	-	-7.38%	-	-	-	-8.18%	-
Cost of Revenue to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-76.93%	0.00%
SG&A Expenses to Revenue	9.68%	5.33%	10.59%	9.05%	8.20%	8.25%	9.67%	10.80%	10.62%	10.88%	14.60%
R&D to Revenue	4.84%	4.38%	5.49%	4.95%	4.98%	3.45%	5.45%	5.68%	5.62%	4.67%	7.82%
Operating Expenses to Revenue	106.11%	108.66%	115.18%	109.12%	115.74%	117.58%	125.95%	116.79%	125.11%	206.34%	146.05%
Earnings before Interest and Taxes (EBIT)	194	-38	-59	-34	-63	-72	-84	-53	-82	-94	-103
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	205	-27	-49	-24	-53	-61	-73	-43	-71	-84	-93
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	2.49	2.14	1.99	1.39	1.90	3.15	2.27	1.44	0.57	0.82	1.39
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	0.61	0.26	0.29	0.24	0.33	0.68	0.61	0.51	0.23	0.34	0.71
Price to Earnings (P/E)	13.80	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	7.25%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Enterprise Value to Invested Capital (EV/IC)	2.46	1.62	1.50	1.18	1.43	2.35	1.83	1.30	0.59	0.80	1.33
Enterprise Value to Revenue (EV/Rev)	0.61	0.36	0.41	0.37	0.47	0.78	0.72	0.60	0.27	0.39	0.81
Enterprise Value to EBITDA (EV/EBITDA)	9.55	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to EBIT (EV/EBIT)	15.86	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	6.73	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.87	1.88	1.53	1.42	1.64	1.41	1.21	0.98	0.92	1.00	0.87
Long-Term Debt to Equity	0.48	1.84	1.50	1.39	1.61	1.38	1.19	0.96	0.90	0.98	0.85
Financial Leverage	0.41	0.76	0.67	0.54	0.45	0.39	0.33	0.16	0.02	-0.02	0.02
Leverage Ratio	3.77	4.97	4.18	3.54	3.62	3.65	3.13	2.57	2.45	2.46	2.32
Compound Leverage Factor	3.76	5.37	3.87	2.66	3.21	3.63	3.17	2.62	2.50	2.53	2.39
Debt to Total Capital	46.64%	65.32%	60.52%	58.66%	62.15%	58.48%	54.77%	49.57%	47.89%	49.90%	46.48%
Short-Term Debt to Total Capital	20.84%	1.55%	1.41%	1.29%	1.28%	1.16%	1.06%	0.95%	0.91%	0.95%	0.86%
Long-Term Debt to Total Capital	25.80%	63.77%	59.11%	57.36%	60.87%	57.31%	53.71%	48.62%	46.98%	48.95%	45.62%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	-1.56%	-2.99%	-2.35%	-2.08%	-1.98%	-1.72%	-1.53%	-1.39%	0.00%	-1.24%	-1.16%
Common Equity to Total Capital	54.91%	37.67%	41.82%	43.42%	39.83%	43.24%	46.76%	51.82%	53.45%	51.34%	54.68%
Debt to EBITDA	3.24	-2.23	-1.83	-1.71	-1.69	-1.61	-1.49	-1.38	-1.22	-1.09	-1.16
Net Debt to EBITDA	0.18	-1.17	-1.04	-0.97	-0.95	-0.62	-0.53	-0.38	-0.13	-0.17	-0.29
Long-Term Debt to EBITDA	1.79	-2.17	-1.78	-1.67	-1.65	-1.58	-1.46	-1.36	-1.20	-1.06	-1.14
Debt to NOPAT	-2.32	-2.48	-2.12	-2.03	-2.04	-1.97	-1.85	-1.74	-1.55	-1.39	-1.44
Net Debt to NOPAT	-0.13	-1.30	-1.21	-1.15	-1.15	-0.76	-0.66	-0.47	-0.17	-0.22	-0.36
Long-Term Debt to NOPAT	-1.28	-2.42	-2.07	-1.98	-2.00	-1.93	-1.82	-1.70	-1.52	-1.37	-1.42
Altman Z-Score	0.32	-1.22	-1.18	-1.10	-1.12	-0.72	-0.76	-0.65	-0.93	-0.93	-0.57
Noncontrolling Interest Sharing Ratio	-3.79%	-5.88%	-4.41%	-3.63%	-3.51%	-3.17%	-2.69%	-2.09%	-1.85%	-1.98%	-2.02%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	0.70	0.53	0.55	0.60	0.63	0.75	0.84	1.02	1.09	1.00	1.11
Quick Ratio	0.64	0.45	0.44	0.49	0.50	0.63	0.71	0.88	0.94	0.87	0.97
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	42	71	26	41	-13	-12	4.93	48	76	-1.41	-122
Operating Cash Flow to CapEx	4,361.04%	569.51%	6.59%	-941.09%	-1,810.04%	-40.60%	-573.44%	-1,496.11%	-1,995.64%	-1,453.31%	-4,808.97%
Free Cash Flow to Firm to Interest Expense	9.53	16.06	0.00	0.00	0.00	-4.75	1.21	11.85	19.06	-0.09	-195.99
Operating Cash Flow to Interest Expense	36.81	4.51	0.00	0.00	0.00	-0.82	-6.42	-17.40	-19.57	-1.41	-126.11
Operating Cash Flow Less CapEx to Interest Expense	35.96	3.72	0.00	0.00	0.00	-2.85	-7.54	-18.56	-20.55	-1.51	-128.73
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	1.39	1.41	1.37	1.30	1.18	1.09	1.03	0.91	0.79	0.76	0.76
Accounts Receivable Turnover	24.96	21.44	22.88	25.25	25.17	22.02	24.09	29.31	29.12	25.77	26.27
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	307.63	297.35	300.65	282.22	0.00	278.95	227.11	196.79	0.00	0.00	158.45
Accounts Payable Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.10
Days Sales Outstanding (DSO)	14.62	17.02	15.95	14.45	14.50	16.58	15.15	12.45	12.53	14.17	13.89
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	174.05
Cash Conversion Cycle (CCC)	14.62	17.02	15.95	14.45	14.50	16.58	15.15	12.45	12.53	14.17	-160.16
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	408	360	431	478	474	457	498	544	505	496	561
Invested Capital Turnover	3.71	3.97	3.42	2.98	2.95	2.87	2.41	2.01	1.91	1.91	1.72
Increase / (Decrease) in Invested Capital	-67	-98	-67	-66	-31	-39	-63	-85	-133	-64	50
Enterprise Value (EV)	1,004	584	649	565	680	1,074	914	705	297	395	747
Market Capitalization	997	421	468	372	473	931	781	607	254	340	658
Book Value per Share	$1.17	$0.59	$0.71	$0.89	$0.83	$1.01	$1.18	$1.44	$2.14	$2.12	$2.55
Tangible Book Value per Share	($1.02)	($1.65)	($1.61)	($1.66)	($1.75)	($1.66)	($1.49)	($1.25)	($1.62)	($1.93)	($1.83)
Total Capital	729	521	563	615	624	684	737	813	840	805	862
Total Debt	340	340	341	361	388	400	404	403	402	402	401
Total Long-Term Debt	188	332	333	353	380	392	396	395	395	394	393
Net Debt	18	179	195	205	219	154	144	110	44	65	100
Capital Expenditures (CapEx)	3.70	3.48	3.57	3.43	3.72	5.09	4.58	4.75	3.92	1.44	1.64
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-344	-395	-371	-331	-342	-368	-322	-280	-315	-331	-255
Debt-free Net Working Capital (DFNWC)	-22	-233	-225	-176	-173	-123	-62	14	44	5.82	46
Net Working Capital (NWC)	-174	-241	-233	-184	-181	-131	-70	5.85	36	-1.85	39
Net Nonoperating Expense (NNE)	-213	14	12	0.75	12	20	26	13	27	86	80
Net Nonoperating Obligations (NNO)	18	179	209	224	238	174	165	134	67	93	100
Total Depreciation and Amortization (D&A)	10	11	10	10	10	11	11	10	10	9.91	9.67
Debt-free, Cash-free Net Working Capital to Revenue	-21.02%	-24.32%	-23.34%	-21.73%	-23.66%	-26.89%	-25.23%	-23.70%	-28.88%	-32.84%	-27.73%
Debt-free Net Working Capital to Revenue	-1.37%	-14.37%	-14.15%	-11.55%	-11.98%	-8.96%	-4.88%	1.15%	4.01%	0.58%	4.99%
Net Working Capital to Revenue	-10.65%	-14.87%	-14.65%	-12.07%	-12.53%	-9.54%	-5.49%	0.50%	3.31%	-0.18%	4.19%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.55	($0.11)	($0.16)	($0.08)	($0.19)	($0.21)	($0.29)	($0.17)	($0.37)	($0.74)	($0.82)
Adjusted Weighted Average Basic Shares Outstanding	341.06M	319.65M	331.58M	311.25M	299.36M	276.28M	292.69M	291.72M	225.46M	182.47M	186.75M
Adjusted Diluted Earnings per Share	$0.55	($0.11)	($0.16)	($0.08)	($0.19)	($0.21)	($0.29)	($0.17)	($0.37)	($0.74)	($0.82)
Adjusted Weighted Average Diluted Shares Outstanding	341.56M	319.65M	331.58M	311.25M	299.36M	276.28M	292.69M	291.72M	225.46M	182.47M	186.75M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	341.54M	341.48M	334.09M	329.34M	299.88M	299.50M	292.81M	292.58M	291.85M	209.69M	195.32M
Normalized Net Operating Profit after Tax (NOPAT)	-25	-27	-41	-25	-44	-50	-58	-37	-57	-66	-73
Normalized NOPAT Margin	-5.96%	-6.06%	-10.63%	-6.39%	-11.02%	-12.30%	-18.17%	-11.75%	-17.58%	-20.58%	-32.24%
Pre Tax Income Margin	46.40%	-9.18%	-14.11%	-6.58%	-13.97%	-17.42%	-26.40%	-17.37%	-25.74%	-30.20%	-47.20%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	44.26	-8.56	0.00	0.00	0.00	-28.67	-20.44	-13.02	-20.42	-6.33	-164.81
NOPAT to Interest Expense	-5.66	-6.11	0.00	0.00	0.00	-20.14	-14.25	-8.99	-14.27	-4.43	-116.05
EBIT Less CapEx to Interest Expense	43.42	-9.35	0.00	0.00	0.00	-30.70	-21.56	-14.19	-21.40	-6.42	-167.43
NOPAT Less CapEx to Interest Expense	-6.50	-6.90	0.00	0.00	0.00	-22.17	-15.37	-10.16	-15.25	-4.53	-118.67
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	-0.75%	-0.58%	-0.49%	-0.43%	0.00%	0.00%

Frequently Asked Questions About FuboTV's Financials

When does FuboTV's financial year end?

According to the most recent income statement we have on file, FuboTV's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has FuboTV's net income changed over the last 10 years?

FuboTV's net income appears to be on an upward trend, with a most recent value of -$176.09 million in 2024, rising from -$2.28 million in 2014. The previous period was -$287.92 million in 2023. See where experts think FuboTV is headed by visiting FuboTV's forecast page.

What is FuboTV's operating income?

FuboTV's total operating income in 2024 was -$196.02 million, based on the following breakdown:

Total Gross Profit: $1.62 billion
Total Operating Expenses: $1.82 billion

How has FuboTV revenue changed over the last 10 years?

Over the last 10 years, FuboTV's total revenue changed from $790.47 thousand in 2014 to $1.62 billion in 2024, a change of 205,195.9%.

How much debt does FuboTV have?

FuboTV's total liabilities were at $896.65 million at the end of 2024, a 5.5% decrease from 2023, and a 172,396.3% increase since 2014.

How much cash does FuboTV have?

In the past 10 years, FuboTV's cash and equivalents has ranged from $31 thousand in 2018 to $370.97 million in 2021, and is currently $161.44 million as of their latest financial filing in 2024.

How has FuboTV's book value per share changed over the last 10 years?

Over the last 10 years, FuboTV's book value per share changed from 0.00 in 2014 to 0.59 in 2024, a change of 11,895.9%.

Related Companies

This page (NYSE:FUBO) was last updated on 5/21/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

FuboTV (FUBO) Financials

Frequently Asked Questions About FuboTV's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

FuboTV (FUBO) Financials

Annual Income Statements for FuboTV

Quarterly Income Statements for FuboTV

Annual Cash Flow Statements for FuboTV

Quarterly Cash Flow Statements for FuboTV

Annual Balance Sheets for FuboTV

Quarterly Balance Sheets for FuboTV

Annual Metrics And Ratios for FuboTV

Quarterly Metrics And Ratios for FuboTV

Frequently Asked Questions About FuboTV's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools