Free Trial

Liberty Media Corporation - Liberty Formula One Series B (FWONB) Financials

Liberty Media Corporation - Liberty Formula One Series B logo
$105.36 0.00 (0.00%)
As of 11/10/2026
Annual Income Statements for Liberty Media Corporation - Liberty Formula One Series B

Annual Income Statements for Liberty Media Corporation - Liberty Formula One Series B

This table shows Liberty Media Corporation - Liberty Formula One Series B's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
- -4,038 1,354 531 106 -1,421 398 1,815 761 -2,063 555
Consolidated Net Income / (Loss)
- -3,550 1,890 865 347 -1,391 744 2,029 962 -2,475 555
Net Income / (Loss) Continuing Operations
- -3,550 1,786 847 347 -1,391 744 909 73 -44 596
Total Pre-Tax Income
- -3,550 827 1,041 513 -1,435 789 707 97 0.00 733
Total Operating Income
- -3,578 1,394 1,511 1,470 177 1,977 145 266 287 577
Total Gross Profit
- -3,988 4,273 4,459 5,471 4,810 5,943 1,411 3,572 3,653 4,482
Total Revenue
- 0.00 7,594 8,040 10,292 9,363 11,400 3,161 3,572 3,653 4,482
Operating Revenue
- - 7,594 8,040 10,292 9,363 11,400 3,161 3,572 3,653 4,482
Total Cost of Revenue
- 3,988 3,321 3,581 4,821 4,553 5,457 1,750 0.00 0.00 0.00
Total Operating Expenses
- -410 2,879 2,945 4,001 4,633 3,966 1,266 3,306 3,366 3,905
Selling, General & Admin Expense
- 612 1,646 1,649 2,232 2,112 2,232 393 659 421 514
Depreciation Expense
- - 824 905 1,061 1,083 1,072 433 406 352 393
Other Operating Expenses / (Income)
- - 409 391 624 434 642 434 2,240 2,488 2,971
Impairment Charge
- - - - 0.00 0.00 - 6.00 1.00 105 27
Total Other Income / (Expense), net
- 28 -567 -470 -957 -1,612 -1,188 562 -169 -287 156
Interest Expense
- - 591 606 657 634 642 186 234 208 249
Interest & Investment Income
- 28 -88 40 -315 -402 -451 524 44 -139 288
Other Income / (Expense), net
- - 8.00 78 15 -576 -95 205 21 60 117
Income Tax Expense
- - -1,063 176 166 -44 45 -202 24 44 137
Net Income / (Loss) Discontinued Operations
- - - - - - - 1,120 889 -2,431 -41
Net Income / (Loss) Attributable to Noncontrolling Interest
- 488 536 334 241 30 346 227 201 -412 0.00
Weighted Average Basic Shares Outstanding
338M 586.70M - 605.44M 598.17M 622.12M 617.67M 613.48M 652.95M 341.10M 250.47M
Weighted Average Diluted Shares Outstanding
338M 586.70M - 605.44M 598.17M 622.12M 617.67M 613.48M 652.95M 341.10M 250.47M
Weighted Average Basic & Diluted Shares Outstanding
338M 586.70M - 605.44M 598.17M 622.12M 617.67M 613.48M 652.95M 341.10M 250.47M

Quarterly Income Statements for Liberty Media Corporation - Liberty Formula One Series B

This table shows Liberty Media Corporation - Liberty Formula One Series B's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders
203 457 -7,200 4,477 5.00 204 13 2,379 57 5.00 163
Consolidated Net Income / (Loss)
245 507 -7,200 3,973 5.00 204 13 2,379 53 8.00 162
Net Income / (Loss) Continuing Operations
4.00 158 -1,196 971 17 386 63 2,420 53 8.00 162
Total Pre-Tax Income
7.00 193 -1,196 972 -9.00 459 86 2,533 58 33 244
Total Operating Income
93 57 -1,196 1,322 -67 280 158 2,332 64 88 237
Total Gross Profit
282 255 -1,190 1,818 122 474 1,085 5,986 298 329 494
Total Revenue
587 988 0.00 2,078 447 1,341 1,085 3,141 711 934 1,226
Operating Revenue
587 988 - - 447 1,341 1,085 - 711 934 1,226
Total Cost of Revenue
305 733 1,190 260 325 867 0.00 -2,845 413 605 732
Operating Cost of Revenue
305 733 1,190 260 325 867 - - 413 605 732
Total Operating Expenses
180 187 6.00 516 189 194 927 3,657 234 241 257
Selling, General & Admin Expense
93 98 - - 101 111 131 - 122 129 147
Depreciation Expense
86 89 - - 77 80 118 - 112 112 110
Restructuring Charge
- - 6.00 - 11 3.00 14 - 0.00 0.00 0.00
Total Other Income / (Expense), net
-86 136 0.00 -350 58 179 -72 201 -6.00 -55 7.00
Interest Expense
62 60 - - 48 49 79 - 68 68 69
Interest & Investment Income
-21 87 - - 75 160 16 - 57 -1.00 66
Other Income / (Expense), net
-3.00 109 - - 31 68 -9.00 - 5.00 14 10
Income Tax Expense
3.00 35 - - -26 73 23 - 5.00 25 82
Net Income / (Loss) Discontinued Operations
241 349 -6,004 3,002 -12 -182 -50 -41 0.00 0.00 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - 0.00 0.00 0.00 - -4.00 3.00 -1.00
Weighted Average Basic Shares Outstanding
653.45M 654.64M 340.44M 341.10M 341.29M 341.93M 341.96M 250.47M 250.61M 250.71M 250.80M
Weighted Average Diluted Shares Outstanding
653.45M 654.64M 340.44M 341.10M 341.29M 341.93M 341.96M 250.47M 250.61M 250.71M 250.80M
Weighted Average Basic & Diluted Shares Outstanding
653.45M 654.64M 340.44M 341.10M 341.29M 341.93M 341.96M 250.47M 250.61M 250.71M 250.80M

Annual Cash Flow Statements for Liberty Media Corporation - Liberty Formula One Series B

This table details how cash moves in and out of Liberty Media Corporation - Liberty Formula One Series B's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
- 361 471 -595 854 1,571 47 -648 -248 935 -1,908
Net Cash From Operating Activities
- 2,171 1,732 2,156 2,313 1,730 2,437 578 651 567 908
Net Cash From Continuing Operating Activities
- 2,171 1,732 2,155 2,313 1,730 2,437 578 651 567 908
Net Income / (Loss) Continuing Operations
- 924 1,890 865 347 -1,391 744 909 73 -44 596
Consolidated Net Income / (Loss)
- 924 1,890 865 347 -1,391 744 2,029 962 -2,475 555
Net Income / (Loss) Discontinued Operations
- - - - - - - 1,120 889 -2,431 -41
Depreciation Expense
- 354 824 905 1,061 1,083 1,072 433 406 352 393
Non-Cash Adjustments To Reconcile Net Income
- 580 263 285 679 2,201 861 -720 -7.00 295 -246
Changes in Operating Assets and Liabilities, net
- 302 -1,261 101 217 -180 -256 -44 179 -36 165
Net Cash From Investing Activities
- -1,264 -3,137 -370 314 -736 -689 447 -545 -292 -3,202
Net Cash From Continuing Investing Activities
- -1,264 -3,137 -370 314 -736 -689 447 -545 -292 -3,202
Purchase of Property, Plant & Equipment
- -568 -517 -403 -510 -452 -440 -309 -461 -75 -119
Acquisitions
- 0.00 -1,754 -2.00 313 -300 -14 0.00 0.00 -205 -3,267
Purchase of Investments
- -1,042 -862 -414 -29 -113 -252 -57 -173 -8.00 -3,528
Sale of Property, Plant & Equipment
- 62 21 399 442 13 383 101 110 10 26
Sale and/or Maturity of Investments
- 273 0.00 64 23 105 40 37 0.00 0.00 3,700
Other Investing Activities, net
- 11 -25 -14 75 11 -406 675 -21 -14 -14
Net Cash From Financing Activities
- -546 1,876 -2,380 -1,773 574 -1,698 -1,437 -605 965 694
Net Cash From Continuing Financing Activities
- -546 1,876 -2,380 -1,773 574 -1,698 -1,437 -605 965 694
Repayment of Debt
- -1,746 -5,155 -4,028 -4,912 -3,021 -6,394 -4,728 -74 -619 -793
Issuance of Debt
- 2,745 6,697 3,617 6,020 4,898 6,411 3,289 30 645 1,748
Issuance of Common Equity
- 203 1,938 -130 -211 634 575 0.00 0.00 939 0.00
Other Financing Activities, net
- -58 -135 - 0.00 - -154 618 -561 0.00 -261
Effect of Exchange Rate Changes
- - - -1.00 - 3.00 -3.00 0.00 1.00 -10 16
Other Net Changes in Cash
- - - - - - - -236 250 -295 -324

Quarterly Cash Flow Statements for Liberty Media Corporation - Liberty Formula One Series B

This table details how cash moves in and out of Liberty Media Corporation - Liberty Formula One Series B's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Change in Cash & Equivalents
-337 418 952 -98 191 318 -1,860 -557 277 133 293
Net Cash From Operating Activities
131 263 182 -23 391 231 173 123 357 316 382
Net Cash From Continuing Operating Activities
131 263 182 -23 391 231 173 123 357 316 382
Net Income / (Loss) Continuing Operations
4.00 158 132 -357 17 204 13 374 53 8.00 162
Consolidated Net Income / (Loss)
245 507 -2,870 -357 5.00 204 13 333 53 8.00 162
Depreciation Expense
86 89 88 89 77 80 118 118 112 112 110
Non-Cash Adjustments To Reconcile Net Income
31 -111 -25 405 -71 33 78 -294 -44 10 -48
Changes in Operating Assets and Liabilities, net
10 127 -13 -160 368 -87 -36 -75 236 186 158
Net Cash From Investing Activities
-296 96 28 -15 -180 61 -3,018 -64 -25 -53 -630
Net Cash From Continuing Investing Activities
-296 96 28 -15 -180 61 -3,018 -64 -25 -53 -630
Purchase of Property, Plant & Equipment
-27 -13 -12 -23 -33 -22 -3.00 -61 -20 -45 -45
Purchase of Investments
-1.00 - -9.00 -1.00 -5.00 -11 -3,509 -2.00 -4.00 -7.00 -584
Other Investing Activities, net
-63 2.00 49 -2.00 -11 -3.00 1.00 -1.00 -1.00 -1.00 -1.00
Net Cash From Financing Activities
-9.00 15 937 -49 -13 21 982 -296 -52 -127 546
Net Cash From Continuing Financing Activities
-9.00 15 937 -49 -13 21 982 -296 -52 -127 546
Repayment of Debt
-9.00 5.00 -636 -33 -13 21 -766 -35 -52 -243 -14
Issuance of Debt
- - 634 1.00 - - 1,748 - - - 681
Other Financing Activities, net
- - - - 0.00 - - - 0.00 - -121
Effect of Exchange Rate Changes
0.00 -8.00 9.00 -11 4.00 - 3.00 4.00 -3.00 -3.00 -5.00

Annual Balance Sheets for Liberty Media Corporation - Liberty Formula One Series B

This table presents Liberty Media Corporation - Liberty Formula One Series B's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
29,798 - 41,996 40,828 44,189 44,004 44,351 42,464 41,327 13,001 15,398
Total Current Assets
691 - 1,743 1,082 2,405 4,030 4,812 3,851 3,377 3,348 1,373
Cash & Equivalents
201 - 1,029 358 1,222 2,831 2,814 2,246 1,713 2,631 1,055
Short-Term Investments
- - - - - - - - - - 0.00
Accounts Receivable
247 - 358 364 767 823 828 837 123 114 115
Prepaid Expenses
- - - - - - - - - - 89
Other Current Assets
243 - 356 360 416 376 1,170 768 180 277 114
Plant, Property, & Equipment, net
1,879 - 2,541 2,469 2,262 2,239 2,010 2,255 838 810 868
Plant, Property & Equipment, gross
2,587 - 3,596 3,765 3,780 4,017 4,027 4,481 973 1,007 1,087
Accumulated Depreciation
708 - 1,055 1,296 1,518 1,778 2,017 2,226 135 197 219
Total Noncurrent Assets
27,228 - 37,712 37,277 39,522 37,735 37,529 36,358 37,112 8,843 13,157
Goodwill
14,345 - 18,383 18,386 19,939 19,218 19,248 19,341 3,956 4,134 7,025
Intangible Assets
10,770 - 15,866 15,389 15,945 15,363 14,782 14,254 2,858 2,689 5,102
Noncurrent Deferred & Refundable Income Taxes
- - - - - - - - 772 577 539
Other Noncurrent Operating Assets
465 - 599 1,861 2,013 2,136 2,554 1,811 612 778 491
Total Liabilities & Shareholders' Equity
29,798 - 41,996 40,828 44,189 44,004 44,351 42,464 41,327 13,001 15,398
Total Liabilities
11,667 - 19,422 19,130 22,264 24,403 25,514 23,338 21,882 5,950 6,948
Total Current Liabilities
2,813 - 3,979 3,244 3,888 4,490 6,610 5,410 4,743 1,134 939
Short-Term Debt
255 - 768 17 60 743 2,891 1,679 106 26 52
Accounts Payable
758 - 1,250 1,116 1,621 1,583 1,832 1,856 474 649 575
Current Deferred Revenue
1,797 - 1,941 2,079 2,113 2,070 1,790 1,773 247 267 263
Other Current Liabilities
3.00 - 20 32 94 94 97 102 40 192 49
Total Noncurrent Liabilities
8,854 - 15,443 15,886 18,376 19,913 18,904 17,928 17,139 4,816 6,009
Long-Term Debt
6,626 - 13,186 13,371 15,416 16,686 15,699 14,953 4,117 2,966 5,048
Noncurrent Deferred & Payable Income Tax Liabilities
1,667 - 1,478 1,651 1,913 2,126 2,218 2,101 - 52 656
Other Noncurrent Operating Liabilities
561 - 779 864 1,047 1,101 987 874 188 241 305
Commitments & Contingencies
0.00 - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
- - - - - 0.00 575 0.00 - 0.00 693
Total Equity & Noncontrolling Interests
18,131 - 22,574 21,698 21,925 19,601 18,262 19,126 19,445 7,051 7,757
Total Preferred & Common Equity
10,933 - 16,943 16,595 16,295 15,091 14,672 15,963 16,396 7,029 7,757
Preferred Stock
0.00 - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
10,933 - 16,943 16,595 16,295 15,091 14,672 15,963 16,396 7,029 7,757
Common Stock
3.00 - 3,897 2,989 2,580 2,693 1,959 1,413 1,323 3.00 2.00
Retained Earnings
10,981 - 13,081 13,644 13,748 12,320 12,718 14,589 15,061 7,179 7,785
Accumulated Other Comprehensive Income / (Loss)
-51 - -35 -38 -33 78 -5.00 -39 12 -153 -30

Quarterly Balance Sheets for Liberty Media Corporation - Liberty Formula One Series B

This table presents Liberty Media Corporation - Liberty Formula One Series B's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Total Assets
42,442 41,515 42,405 42,632 13,208 13,285 13,821 17,821 15,892 15,879 16,750
Total Current Assets
3,534 3,625 3,195 3,639 3,679 3,667 4,102 2,359 1,957 2,109 3,085
Cash & Equivalents
1,931 2,112 1,666 2,085 3,054 3,147 3,448 1,588 1,332 1,465 1,758
Short-Term Investments
- - - - - - - - - - 581
Accounts Receivable
822 808 789 826 122 144 144 303 262 255 204
Prepaid Expenses
- - - - - - - - - - 446
Other Current Assets
781 705 740 728 503 376 510 468 363 389 96
Plant, Property, & Equipment, net
2,557 2,005 2,129 2,123 827 825 828 827 861 882 901
Plant, Property & Equipment, gross
4,759 3,957 4,183 4,290 1,010 1,039 1,012 1,029 1,097 1,138 1,178
Accumulated Depreciation
2,202 1,952 2,054 2,167 183 214 184 202 236 256 277
Total Noncurrent Assets
36,351 35,885 37,081 36,870 8,702 8,793 8,891 14,635 13,074 12,888 12,764
Goodwill
19,341 19,165 19,399 19,400 4,192 4,134 4,135 7,200 6,959 6,877 6,870
Intangible Assets
14,025 13,783 13,731 13,670 2,757 2,632 2,570 5,267 4,955 4,843 4,749
Noncurrent Deferred & Refundable Income Taxes
- - - - - 788 790 799 535 528 476
Other Noncurrent Operating Assets
1,859 1,792 1,955 1,817 1,270 729 774 628 625 640 669
Total Liabilities & Shareholders' Equity
42,442 41,515 42,405 42,632 13,208 13,285 13,821 17,821 15,892 15,879 16,750
Total Liabilities
23,163 22,276 22,760 22,425 5,749 6,226 6,458 9,731 7,487 7,501 8,205
Total Current Liabilities
4,793 4,676 4,866 4,472 1,273 1,446 3,103 3,526 1,453 1,665 2,341
Short-Term Debt
787 827 1,185 685 76 30 1,803 1,915 53 72 635
Accounts Payable
1,754 1,715 1,621 1,768 404 330 470 474 524 417 348
Current Deferred Revenue
2,153 2,024 1,826 1,840 756 1,009 780 1,090 819 1,117 1,293
Other Current Liabilities
99 110 234 179 37 77 50 47 57 59 65
Total Noncurrent Liabilities
18,370 17,600 17,894 17,953 4,476 4,780 3,355 6,205 6,034 5,836 5,864
Long-Term Debt
15,432 14,836 14,257 14,343 4,289 4,534 2,996 5,122 4,968 4,852 4,893
Noncurrent Deferred & Payable Income Tax Liabilities
2,058 2,040 2,202 2,210 0.00 - - 660 644 589 584
Other Noncurrent Operating Liabilities
880 724 1,435 1,400 187 246 359 423 422 395 387
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
0.00 - - - - - - 692 674 759 667
Total Equity & Noncontrolling Interests
19,279 19,239 19,645 20,207 7,459 7,059 7,363 7,398 7,731 7,619 7,878
Total Preferred & Common Equity
16,284 16,247 16,551 17,060 7,436 7,037 7,341 7,376 0.00 0.00 7,878
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
16,284 16,247 16,551 17,060 7,436 7,037 7,341 7,376 7,731 7,619 7,878
Common Stock
1,474 1,304 1,341 1,393 3.00 3.00 3.00 3.00 2.00 9.00 19
Retained Earnings
14,857 14,953 15,267 15,724 7,520 7,182 7,419 7,440 7,840 7,759 8,010
Accumulated Other Comprehensive Income / (Loss)
-47 -10 -57 -57 -87 -148 -81 -67 -111 -149 -151

Annual Metrics And Ratios for Liberty Media Corporation - Liberty Formula One Series B

This table displays calculated financial ratios and metrics derived from Liberty Media Corporation - Liberty Formula One Series B's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 5.87% 28.01% -9.03% 21.76% -72.27% 13.00% 2.27% 22.69%
EBITDA Growth
-100.00% 0.00% 169.78% 11.20% 2.49% -72.56% 323.68% -73.64% 10.34% 9.72% 55.51%
EBIT Growth
-100.00% 0.00% 139.18% 13.34% -6.55% -126.87% 571.68% -81.40% 30.86% 30.13% 100.00%
NOPAT Growth
-100.00% 0.00% 227.20% -60.59% -20.80% -87.54% 1,404.64% -90.00% -4.25% 8.24% 133.53%
Net Income Growth
0.00% 0.00% 153.24% -54.23% -59.88% -500.86% 153.49% 172.72% -52.59% -357.28% 122.42%
EPS Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Growth
0.00% 0.00% -20.22% 24.48% 7.28% -25.21% 40.87% -76.28% 9.69% -12.78% 60.14%
Free Cash Flow Firm Growth
-67.52% 6,542.57% -242.55% 102.73% -158.82% 416.69% -7.99% -6.01% 1,781.02% -98.23% -760.44%
Invested Capital Growth
-1.32% -100.00% 0.00% 1.39% 4.43% -3.97% 1.47% -3.29% -74.23% -2.84% 56.62%
Revenue Q/Q Growth
0.00% 0.00% 339.86% 5.87% -24.88% 27.16% -23.29% -74.18% 3,261.06% 659.42% 31.09%
EBITDA Q/Q Growth
-100.00% 0.00% 123.04% 50.45% -66.29% 169.62% -50.62% -76.11% 147.66% 2,160.87% 1,675.36%
EBIT Q/Q Growth
-100.00% 0.00% 113.43% 107.44% -77.37% 52.04% -61.76% -84.25% 126.22% 240.57% 260.28%
NOPAT Q/Q Growth
-100.00% 0.00% 143.61% 63.91% -84.84% 121.27% -62.12% -88.16% 114.60% 165.09% 254.79%
Net Income Q/Q Growth
0.00% 0.00% 120.21% -19.31% -93.35% 38.83% -79.75% 64.42% 70.27% 54.39% -74.17%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -5.56% 5.02% 0.96% 8.19% 3.83% -76.92% 208.93% -12.22% 19.16%
Free Cash Flow Firm Q/Q Growth
-77.58% 3,524.28% -86.27% 436.21% -110.88% 2,291.21% -72.87% -41.93% 14,130.57% -98.13% 15.92%
Invested Capital Q/Q Growth
-0.75% -100.00% 4.36% 2.51% 0.18% -1.97% -0.07% -1.45% -73.49% -1.63% -2.37%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 0.00% 56.27% 55.46% 53.16% 51.37% 52.13% 44.64% 37.29% 31.89% 100.00%
EBITDA Margin
0.00% 0.00% 29.52% 31.01% 24.83% 7.49% 26.05% 24.77% 24.19% 25.95% 24.25%
Operating Margin
0.00% 0.00% 18.36% 18.79% 14.28% 1.89% 17.34% 4.59% 7.14% 7.56% 12.87%
EBIT Margin
0.00% 0.00% 18.46% 19.76% 14.43% -4.26% 16.51% 11.07% 12.82% 16.32% 15.48%
Profit (Net Income) Margin
0.00% 0.00% 24.89% 10.76% 3.37% -14.86% 6.53% 64.19% 26.93% -67.75% 12.38%
Tax Burden Percent
0.00% 100.00% 228.54% 83.09% 67.64% 96.93% 94.30% 286.99% -3,848.00% 10,312.50% 75.72%
Interest Burden Percent
0.00% 99.22% 58.99% 65.51% 34.55% 359.65% 41.92% 202.00% -5.46% -4.03% 105.62%
Effective Tax Rate
0.00% 0.00% -128.54% 16.91% 32.36% 0.00% 5.70% -28.57% 0.00% 0.00% 18.69%
Return on Invested Capital (ROIC)
0.00% 0.00% 19.52% 3.82% 2.94% 0.37% 5.58% 0.56% 0.87% 2.34% 4.58%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% -6.24% 0.18% -2.45% -11.19% -2.31% 13.60% 66.74% 55.95% 8.04%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% -2.78% 0.09% -1.35% -7.07% -1.71% 10.13% 4.12% -21.02% 2.58%
Return on Equity (ROE)
0.00% -39.16% 16.74% 3.91% 1.59% -6.70% 3.87% 10.69% 4.99% -18.68% 7.16%
Cash Return on Invested Capital (CROIC)
1.33% 178.37% -180.48% 2.45% -1.40% 4.42% 4.12% 3.91% 118.92% 5.21% -39.54%
Operating Return on Assets (OROA)
0.00% 0.00% 6.68% 3.84% 3.49% -0.90% 4.26% 0.81% 1.09% 2.20% 4.89%
Return on Assets (ROA)
0.00% 0.00% 9.00% 2.09% 0.82% -3.15% 1.68% 4.67% 2.30% -9.12% 3.91%
Return on Common Equity (ROCE)
0.00% -23.61% 12.57% 2.96% 1.20% -5.06% 3.00% 8.63% 4.18% -16.52% 6.83%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 11.16% 5.21% 2.13% -9.22% 5.07% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
0.00 -2,505 3,186 1,256 994 124 1,864 186 179 193 469
NOPAT Margin
0.00% 0.00% 41.95% 15.62% 9.66% 1.32% 16.35% 5.90% 5.00% 5.29% 10.47%
Net Nonoperating Expense Percent (NNEP)
0.00% 41.55% 25.76% 3.64% 5.39% 11.56% 7.89% -13.04% -65.87% -53.61% -3.45%
Return On Investment Capital (ROIC_SIMPLE)
0.00% 0.00% 8.72% 3.58% 2.66% 0.33% 5.06% 0.52% 0.75% 1.67% 3.65%
Cost of Revenue to Revenue
0.00% 0.00% 43.73% 44.54% 46.84% 48.63% 47.87% 55.36% 62.71% 68.11% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 21.68% 20.51% 21.69% 22.56% 19.58% 12.43% 11.09% 11.47% 11.47%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 0.00% 37.91% 36.63% 38.87% 49.48% 34.79% 40.05% 30.15% 24.34% 87.13%
Earnings before Interest and Taxes (EBIT)
0.00 -3,578 1,402 1,589 1,485 -399 1,882 350 458 596 694
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
0.00 -3,213 2,242 2,493 2,555 701 2,970 783 864 948 1,087
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.20 0.00 1.19 1.09 1.61 1.57 2.18 2.00 2.31 4.07 3.94
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.95 138.89 0.00
Price to Revenue (P/Rev)
0.00 0.00 2.65 2.25 2.55 2.53 2.81 10.12 10.60 7.83 6.82
Price to Earnings (P/E)
0.00 0.00 14.87 34.12 247.18 0.00 80.43 17.62 49.74 0.00 55.07
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% 6.73% 2.93% 0.40% 0.00% 1.24% 5.68% 2.01% 0.00% 1.82%
Enterprise Value to Invested Capital (EV/IC)
1.09 0.00 1.10 1.05 1.29 1.26 1.52 1.49 5.13 3.65 2.83
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 4.72 4.30 4.32 4.46 4.47 15.37 12.05 8.14 7.88
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 15.98 13.88 17.40 59.59 17.17 62.03 49.81 31.36 32.48
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 25.55 21.78 29.94 0.00 27.10 138.78 93.97 49.89 50.87
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 11.24 27.56 44.71 337.14 27.36 260.54 241.10 153.90 75.25
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 6.76 20.68 16.05 19.22 24.15 20.93 84.04 67.88 53.77 38.88
Enterprise Value to Free Cash Flow (EV/FCFF)
81.50 0.71 0.00 43.07 0.00 27.91 37.04 37.52 1.77 68.96 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.38 0.00 0.62 0.62 0.71 0.89 0.99 0.87 0.22 0.65 0.60
Long-Term Debt to Equity
0.37 0.00 0.58 0.62 0.70 0.85 0.83 0.78 0.21 0.64 0.60
Financial Leverage
0.22 0.28 0.45 0.48 0.55 0.63 0.74 0.74 0.06 -0.38 0.32
Leverage Ratio
1.57 1.64 1.86 1.87 1.95 2.12 2.30 2.29 2.17 2.05 1.83
Compound Leverage Factor
0.00 1.63 1.10 1.23 0.67 7.64 0.96 4.62 -0.12 -0.08 1.94
Debt to Total Capital
27.51% 0.00% 38.20% 38.16% 41.38% 47.07% 49.67% 46.51% 17.84% 39.21% 37.64%
Short-Term Debt to Total Capital
1.02% 0.00% 2.10% 0.05% 0.16% 2.01% 7.72% 4.70% 0.45% 0.22% 0.38%
Long-Term Debt to Total Capital
26.49% 0.00% 36.10% 38.11% 41.22% 45.06% 41.95% 41.82% 17.39% 38.99% 37.25%
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
28.78% 0.00% 15.42% 14.54% 15.05% 12.18% 11.13% 8.85% 12.88% 0.19% 5.11%
Common Equity to Total Capital
43.71% 0.00% 46.38% 47.30% 43.57% 40.75% 39.20% 44.64% 69.28% 60.60% 57.25%
Debt to EBITDA
0.00 0.00 6.22 5.37 6.06 24.86 6.26 21.24 4.89 4.80 4.69
Net Debt to EBITDA
0.00 0.00 4.49 4.57 4.94 19.37 4.99 17.16 2.47 1.16 3.72
Long-Term Debt to EBITDA
0.00 0.00 5.88 5.36 6.03 23.80 5.29 19.10 4.77 4.77 4.64
Debt to NOPAT
0.00 0.00 4.38 10.66 15.56 140.67 9.97 89.21 23.66 23.54 10.87
Net Debt to NOPAT
0.00 0.00 3.16 9.07 12.70 109.60 7.96 72.06 11.97 5.70 8.62
Long-Term Debt to NOPAT
0.00 0.00 4.14 10.65 15.50 134.67 8.42 80.21 23.06 23.41 10.76
Altman Z-Score
1.11 0.00 1.29 1.30 1.45 1.14 1.50 1.36 1.63 4.33 3.82
Noncontrolling Interest Sharing Ratio
41.71% 39.70% 24.94% 24.25% 24.60% 24.42% 22.57% 19.30% 16.11% 11.59% 4.61%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.25 0.00 0.44 0.33 0.62 0.90 0.73 0.71 0.71 2.95 1.46
Quick Ratio
0.16 0.00 0.35 0.22 0.51 0.81 0.55 0.57 0.39 2.71 1.25
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
311 20,658 -29,449 804 -473 1,497 1,377 1,294 24,349 431 -4,048
Operating Cash Flow to CapEx
0.00% 429.05% 349.19% 53,900.00% 3,401.47% 394.08% 4,275.44% 277.88% 181.14% 0.00% 976.34%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -49.83 1.33 -0.72 2.36 2.15 6.96 98.18 1.82 -16.26
Operating Cash Flow to Interest Expense
0.00 0.00 2.93 3.56 3.52 2.73 3.80 3.11 2.56 2.33 3.65
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 2.09 3.55 3.42 2.04 3.71 1.99 1.15 2.51 3.27
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.36 0.19 0.24 0.21 0.26 0.07 0.09 0.13 0.32
Accounts Receivable Turnover
0.00 0.00 0.00 22.27 18.20 11.78 13.81 3.80 7.44 30.83 39.14
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
0.00 0.00 0.00 3.21 4.35 4.16 5.37 1.48 2.31 4.43 5.34
Accounts Payable Turnover
0.00 0.00 0.00 3.03 3.52 2.84 3.20 0.95 1.92 4.43 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 16.39 20.06 30.99 26.43 96.13 49.05 11.84 9.32
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 0.00 120.58 103.61 128.43 114.21 384.61 189.83 82.30 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 -104.19 -83.55 -97.44 -87.78 -288.48 -140.78 -70.46 9.32
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
23,163 0.00 32,635 33,087 34,554 33,181 33,668 32,560 8,390 8,152 12,495
Invested Capital Turnover
0.00 0.00 0.47 0.24 0.30 0.28 0.34 0.10 0.17 0.44 0.44
Increase / (Decrease) in Invested Capital
-311 -23,163 32,635 452 1,467 -1,373 487 -1,108 -24,170 -238 4,517
Enterprise Value (EV)
25,348 14,678 35,819 34,609 44,460 41,772 51,008 48,573 43,036 29,734 35,302
Market Capitalization
13,118 14,678 20,127 18,117 26,201 23,682 32,012 31,976 37,851 28,611 30,564
Book Value per Share
$32.71 $0.00 $27.54 $27.22 $27.23 $24.21 $23.90 $26.03 $25.12 $20.65 $22.68
Tangible Book Value per Share
($42.43) $0.00 ($28.13) ($28.18) ($32.73) ($31.27) ($31.54) ($28.76) $14.68 $0.61 ($12.78)
Total Capital
25,012 0.00 36,528 35,086 37,401 37,030 37,427 35,758 23,668 11,599 13,550
Total Debt
6,881 0.00 13,954 13,388 15,476 17,429 18,590 16,632 4,223 4,548 5,100
Total Long-Term Debt
6,626 0.00 13,186 13,371 15,416 16,686 15,699 14,953 4,117 4,522 5,048
Net Debt
5,032 0.00 10,061 11,389 12,629 13,580 14,831 13,434 2,136 1,101 4,045
Capital Expenditures (CapEx)
0.00 506 496 4.00 68 439 57 208 350 -42 93
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-2,068 0.00 -2,497 -2,503 -2,645 -2,548 -1,721 -2,126 -2,973 -716 -569
Debt-free Net Working Capital (DFNWC)
-1,867 0.00 -1,468 -2,145 -1,423 283 1,093 120 -1,260 2,240 486
Net Working Capital (NWC)
-2,122 0.00 -2,236 -2,162 -1,483 -460 -1,798 -1,559 -1,366 2,214 434
Net Nonoperating Expense (NNE)
0.00 1,045 1,296 391 647 1,515 1,120 -1,843 -784 2,668 -86
Net Nonoperating Obligations (NNO)
5,032 0.00 10,061 11,389 12,629 13,580 14,831 13,434 -11,055 1,101 4,045
Total Depreciation and Amortization (D&A)
0.00 365 840 904 1,070 1,100 1,088 433 406 352 393
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% -32.88% -31.13% -25.70% -27.21% -15.10% -67.26% -83.23% -19.60% -12.70%
Debt-free Net Working Capital to Revenue
0.00% 0.00% -19.33% -26.68% -13.83% 3.02% 9.59% 3.80% -35.27% 61.32% 10.84%
Net Working Capital to Revenue
0.00% 0.00% -29.44% -26.89% -14.41% -4.91% -15.77% -49.32% -38.24% 60.61% 9.68%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.79 $3.94 $2.54 $0.00 $0.00
Adjusted Weighted Average Basic Shares Outstanding
334.64M 586.70M 0.00 605.44M 598.17M 622.12M 617.67M 613.48M 652.95M 341.10M 250.47M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $1.46 ($1.33) ($6.90) $1.78 $3.66 $2.42 $0.00 $0.00
Adjusted Weighted Average Diluted Shares Outstanding
334.64M 586.70M 0.00 605.44M 598.17M 622.12M 617.67M 613.48M 652.95M 341.10M 250.47M
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
334.64M 586.70M 0.00 605.44M 598.17M 622.12M 617.67M 613.48M 652.95M 341.10M 250.47M
Normalized Net Operating Profit after Tax (NOPAT)
0.00 -3,220 976 1,256 1,051 827 1,883 106 179 267 491
Normalized NOPAT Margin
0.00% 0.00% 12.85% 15.62% 10.21% 8.83% 16.52% 3.34% 5.02% 7.30% 10.96%
Pre Tax Income Margin
0.00% 0.00% 10.89% 12.95% 4.98% -15.33% 6.92% 22.37% -0.70% -0.66% 16.35%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 2.37 2.62 2.26 -0.63 2.93 1.88 1.85 2.51 2.79
NOPAT to Interest Expense
0.00 0.00 5.39 2.07 1.51 0.20 2.90 1.00 0.72 0.82 1.88
EBIT Less CapEx to Interest Expense
0.00 0.00 1.53 2.62 2.16 -1.32 2.84 0.76 0.44 2.69 2.41
NOPAT Less CapEx to Interest Expense
0.00 0.00 4.55 2.07 1.41 -0.50 2.82 -0.12 -0.69 0.99 1.51
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% -0.45% 3.17% 6.82% 19.60% -4.60% 7.80% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% -47.61% 77.72% 212.60% 769.45% -139.25% 287.10% 1.82% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Liberty Media Corporation - Liberty Formula One Series B

This table displays calculated financial ratios and metrics derived from Liberty Media Corporation - Liberty Formula One Series B's official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
DEI Shares Outstanding
- - - - - - - - 250,474,777.00 250,605,708.00 250,708,485.00
DEI Adjusted Shares Outstanding
- - - - - - - - 250,474,777.00 250,605,708.00 250,708,485.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 0.23 0.02 0.65
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-77.03% -69.54% 0.00% 193.27% -100.00% 35.73% 0.00% 51.16% 59.06% -30.35% 13.00%
EBITDA Growth
-70.86% -72.28% 23.90% 91.45% -438.07% 93.73% -11.73% 72.29% 341.46% -50.00% 33.71%
EBIT Growth
-73.84% -74.96% 2.76% 112.54% -846.67% 149.40% -13.38% 74.94% 291.67% -70.69% 65.77%
NOPAT Growth
-69.34% -89.19% 2.76% 112.54% -985.16% 423.46% -13.38% 74.94% 224.70% -90.94% 35.95%
Net Income Growth
371.15% 67.33% -1,634.94% 288.75% -374.29% -59.76% 81.17% -40.12% 960.00% -96.08% 1,146.15%
EPS Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Growth
-80.18% -51.02% 129.45% -142.59% 190.84% -12.17% -4.95% 1,466.67% -8.70% 32.77% 106.49%
Free Cash Flow Firm Growth
-29.75% 10.53% 4,125.29% -93.71% 2,494.23% 1,665.72% -124.25% -225.21% -117.38% -115.97% 127.79%
Invested Capital Growth
-2.58% -3.93% -73.81% -2.84% -74.65% -74.04% 54.43% 56.62% 51.82% 46.28% -8.31%
Revenue Q/Q Growth
126.35% 68.31% -100.00% 0.00% -100.00% 0.00% -100.00% 0.00% -77.36% 31.36% 31.26%
EBITDA Q/Q Growth
-76.12% 44.89% -534.51% 227.35% -142.17% 183.03% -350.61% 297.90% -92.61% 18.23% 66.82%
EBIT Q/Q Growth
-85.53% 84.44% -820.48% 210.54% -150.83% 161.61% -427.54% 271.98% -97.04% 47.83% 142.16%
NOPAT Q/Q Growth
-91.46% -12.19% -1,894.13% 257.91% -135.58% 151.93% -488.60% 345.68% -97.49% -63.52% 637.59%
Net Income Q/Q Growth
-76.03% 106.94% -1,520.12% 155.18% -116.91% 130.36% -764.71% 275.44% -97.77% -84.91% 1,925.00%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
142.59% 100.76% -30.80% -112.64% 1,756.52% -39.37% -25.11% -28.90% 190.24% -11.48% 20.89%
Free Cash Flow Firm Q/Q Growth
-96.43% 49.04% 1,605.26% -93.07% 1,373.63% 1.44% -123.42% 59.98% -86.25% 8.50% 132.80%
Invested Capital Q/Q Growth
274.55% -0.82% -73.41% -1.63% -2.28% 1.58% 58.16% -2.37% -3.21% -2.13% -0.87%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
48.04% 25.81% 0.00% 87.49% 0.00% 35.35% 0.00% 190.58% 41.91% 35.22% 40.29%
EBITDA Margin
29.98% 25.81% 0.00% 67.90% 0.00% 36.84% 0.00% 78.00% 25.46% 22.91% 29.12%
Operating Margin
15.84% 5.77% 0.00% 63.62% 0.00% 20.36% 0.00% 74.24% 9.00% 9.42% 19.33%
EBIT Margin
15.33% 16.80% 0.00% 63.62% 0.00% 30.87% 0.00% 74.24% 9.70% 10.92% 20.15%
Profit (Net Income) Margin
41.74% 51.32% 0.00% 191.19% 0.00% 15.21% 0.00% 75.74% 7.45% 0.86% 13.21%
Tax Burden Percent
3,500.00% 262.69% 602.01% 408.74% 100.00% 89.47% 100.00% 93.92% 91.38% 24.24% 66.39%
Interest Burden Percent
7.78% 116.27% 100.00% 73.53% 100.00% 55.07% 100.00% 108.62% 84.06% 32.35% 98.79%
Effective Tax Rate
42.86% 18.13% 0.00% 0.00% 0.00% 10.53% 0.00% 0.00% 8.62% 75.76% 33.61%
Return on Invested Capital (ROIC)
0.46% 0.00% 0.00% 28.10% 0.00% 3.17% 0.00% 32.51% 3.89% 0.99% 4.69%
ROIC Less NNEP Spread (ROIC-NNEP)
1.99% 0.00% 0.00% -25.17% 0.00% 2.48% 0.00% 34.40% 3.65% 0.36% 4.81%
Return on Net Nonoperating Assets (RNNOA)
1.28% 0.00% 0.00% 9.45% 0.00% 1.05% 0.00% 11.03% 1.09% 0.10% 2.28%
Return on Equity (ROE)
1.74% 6.88% -40.65% 37.55% 0.00% 4.23% 0.00% 43.54% 4.98% 1.09% 6.97%
Cash Return on Invested Capital (CROIC)
2.63% 3.00% 115.50% 5.21% 117.37% 116.58% -45.66% -39.54% -35.58% -34.07% 11.89%
Operating Return on Assets (OROA)
0.58% 0.00% 0.00% 8.56% 0.00% 3.74% 0.00% 23.43% 3.16% 3.19% 5.22%
Return on Assets (ROA)
1.58% 0.00% 0.00% 25.74% 0.00% 1.84% 0.00% 23.91% 2.43% 0.25% 3.42%
Return on Common Equity (ROCE)
1.46% 5.81% -36.06% 33.20% 0.00% 3.74% 0.00% 41.53% 4.75% 1.04% 6.39%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
53 47 -837 1,322 -470 244 -949 2,332 58 21 157
NOPAT Margin
9.05% 4.72% 0.00% 63.62% 0.00% 18.22% 0.00% 74.24% 8.23% 2.28% 12.83%
Net Nonoperating Expense Percent (NNEP)
-1.54% -3.82% 96.16% 53.27% 3.18% 0.69% 14.70% -1.89% 0.24% 0.64% -0.12%
Return On Investment Capital (ROIC_SIMPLE)
0.15% 0.13% -7.08% 11.40% -4.05% 2.01% -6.58% 18.14% 0.46% 0.17% 1.17%
Cost of Revenue to Revenue
51.96% 74.19% 0.00% 12.51% 0.00% 64.65% 0.00% -90.58% 58.09% 64.78% 59.71%
SG&A Expenses to Revenue
15.84% 9.92% 0.00% 0.00% 0.00% 8.80% 0.00% 0.00% 17.16% 13.81% 11.99%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
30.66% 18.93% 0.00% 24.83% 0.00% 14.77% 0.00% 116.43% 32.91% 25.80% 20.96%
Earnings before Interest and Taxes (EBIT)
90 166 -1,196 1,322 -672 414 -1,356 2,332 69 102 247
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
176 255 -1,108 1,411 -595 494 -1,238 2,450 181 214 357
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.32 2.46 6.30 4.07 3.95 4.41 4.41 3.94 2.53 2.88 2.69
Price to Tangible Book Value (P/TBV)
0.00 0.00 96.15 138.89 102.54 50.96 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
23.92 0.00 0.00 7.83 9.06 9.48 9.52 6.82 4.12 5.06 4.74
Price to Earnings (P/E)
40.41 36.40 0.00 0.00 0.00 0.00 12.27 55.07 32.22 53.77 38.02
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
2.47% 2.75% 0.00% 0.00% 0.00% 0.00% 8.15% 1.82% 3.10% 1.86% 2.63%
Enterprise Value to Invested Capital (EV/IC)
1.69 1.80 5.75 3.65 3.61 4.10 2.97 2.83 1.98 2.21 2.14
Enterprise Value to Revenue (EV/Rev)
33.20 0.00 0.00 8.14 9.37 9.70 11.11 7.88 5.04 6.03 5.60
Enterprise Value to EBITDA (EV/EBITDA)
122.07 0.00 0.00 31.36 0.00 543.60 0.00 32.48 19.49 25.82 22.73
Enterprise Value to EBIT (EV/EBIT)
260.89 0.00 0.00 49.89 0.00 0.00 0.00 50.87 29.94 47.30 38.52
Enterprise Value to NOPAT (EV/NOPAT)
9,503.77 0.00 0.00 153.90 0.00 0.00 0.00 75.25 42.77 74.64 63.51
Enterprise Value to Operating Cash Flow (EV/OCF)
511.74 0.00 75.68 53.77 35.76 43.01 49.84 38.88 27.37 27.47 21.82
Enterprise Value to Free Cash Flow (EV/FCFF)
63.46 58.82 2.07 68.96 1.24 1.45 0.00 0.00 0.00 0.00 17.19
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.79 0.74 0.59 0.65 0.65 0.65 0.87 0.60 0.60 0.59 0.65
Long-Term Debt to Equity
0.73 0.71 0.58 0.64 0.64 0.41 0.63 0.60 0.59 0.58 0.57
Financial Leverage
0.64 0.61 0.50 -0.38 0.48 0.42 0.36 0.32 0.30 0.27 0.47
Leverage Ratio
2.19 2.15 2.05 2.05 2.09 2.05 2.00 1.83 1.89 1.89 2.08
Compound Leverage Factor
0.17 2.51 2.05 1.51 2.09 1.13 2.00 1.99 1.59 0.61 2.05
Debt to Total Capital
44.01% 42.65% 36.92% 39.21% 39.27% 39.46% 46.52% 37.64% 37.40% 37.02% 39.28%
Short-Term Debt to Total Capital
3.38% 1.94% 0.64% 0.22% 0.26% 14.82% 12.66% 0.38% 0.39% 0.54% 4.51%
Long-Term Debt to Total Capital
40.63% 40.71% 36.27% 38.99% 39.01% 24.63% 33.86% 37.25% 37.00% 36.48% 34.77%
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
8.82% 8.93% 0.19% 0.19% 0.19% 0.18% 4.72% 5.11% 5.02% 5.71% 4.74%
Common Equity to Total Capital
47.17% 48.42% 62.89% 60.60% 60.54% 60.36% 48.76% 57.25% 57.58% 57.28% 55.98%
Debt to EBITDA
35.42 -65.62 -94.89 4.80 -31.26 78.67 -101.99 4.69 4.09 4.86 5.01
Net Debt to EBITDA
27.02 -47.86 -18.00 1.16 -6.21 11.95 -68.23 3.72 3.01 3.41 2.89
Long-Term Debt to EBITDA
32.70 -62.63 -93.24 4.77 -31.05 49.11 -74.23 4.64 4.05 4.79 4.44
Debt to NOPAT
2,757.50 -46.87 -14.71 23.54 -13.33 -25.11 -23.22 10.87 8.98 14.05 14.00
Net Debt to NOPAT
2,103.57 -34.19 -2.79 5.70 -2.65 -3.81 -15.53 8.62 6.60 9.87 8.08
Long-Term Debt to NOPAT
2,545.89 -44.74 -14.45 23.41 -13.25 -15.68 -16.90 10.76 8.88 13.85 12.39
Altman Z-Score
1.51 1.61 5.55 4.51 3.70 4.20 2.45 4.17 2.61 2.77 2.59
Noncontrolling Interest Sharing Ratio
16.05% 15.55% 11.29% 11.59% 0.00% 11.49% 0.00% 4.61% 4.50% 4.96% 8.30%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.66 0.81 2.89 2.95 2.54 1.32 0.67 1.46 1.35 1.27 1.32
Quick Ratio
0.50 0.65 2.49 2.71 2.28 1.16 0.54 1.25 1.10 1.03 1.09
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
886 1,321 22,521 1,560 22,989 23,319 -5,460 -2,185 -4,070 -3,724 1,221
Operating Cash Flow to CapEx
485.19% 2,023.08% 1,516.67% -176.92% 1,154.55% 1,050.00% 5,766.67% 201.64% 1,785.00% 702.22% 848.89%
Free Cash Flow to Firm to Interest Expense
14.29 22.01 0.00 0.00 0.00 409.11 0.00 0.00 -59.85 -54.76 17.70
Operating Cash Flow to Interest Expense
2.11 4.38 0.00 0.00 0.00 4.05 0.00 0.00 5.25 4.65 5.54
Operating Cash Flow Less CapEx to Interest Expense
1.68 4.17 0.00 0.00 0.00 3.67 0.00 0.00 4.96 3.99 4.88
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.04 0.00 0.00 0.13 0.11 0.12 0.22 0.32 0.33 0.29 0.26
Accounts Receivable Turnover
2.15 0.00 0.00 30.83 6.57 7.05 16.09 39.14 23.38 21.75 17.67
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
0.71 0.00 0.00 4.43 2.08 2.32 4.13 5.34 5.63 5.07 5.19
Accounts Payable Turnover
0.81 0.26 0.40 4.43 2.90 2.65 7.07 0.00 0.21 0.00 1.36
Days Sales Outstanding (DSO)
169.64 0.00 0.00 11.84 55.54 51.78 22.69 9.32 15.61 16.78 20.65
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)
448.83 1,379.32 907.79 82.30 125.68 137.66 51.61 0.00 1,771.08 0.00 268.84
Cash Conversion Cycle (CCC)
-279.19 0.00 0.00 -70.46 -70.15 -85.88 -28.92 9.32 -1,755.47 16.78 -248.19
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
31,425 31,167 8,287 8,152 7,966 8,092 12,798 12,495 12,094 11,837 11,734
Invested Capital Turnover
0.05 0.00 0.00 0.44 0.16 0.17 0.32 0.44 0.47 0.44 0.37
Increase / (Decrease) in Invested Capital
-833 -1,274 -23,358 -238 -23,459 -23,075 4,511 4,517 4,128 3,745 -1,064
Enterprise Value (EV)
53,221 56,078 47,678 29,734 28,718 33,160 37,981 35,302 23,920 26,156 25,073
Market Capitalization
38,347 41,971 46,827 28,611 27,789 32,409 32,559 30,564 19,557 21,938 21,217
Book Value per Share
$25.33 $26.11 $11.36 $20.65 $20.63 $21.51 $21.57 $22.68 $30.87 $30.40 $31.42
Tangible Book Value per Share
($25.37) ($24.50) $0.74 $0.61 $0.79 $1.86 ($14.89) ($12.78) ($16.70) ($16.36) ($14.92)
Total Capital
35,087 35,235 11,824 11,599 11,623 12,162 15,127 13,550 13,426 13,302 14,073
Total Debt
15,442 15,028 4,365 4,548 4,564 4,799 7,037 5,100 5,021 4,924 5,528
Total Long-Term Debt
14,257 14,343 4,289 4,522 4,534 2,996 5,122 5,048 4,968 4,852 4,893
Net Debt
11,780 10,960 828 1,101 907 729 4,708 4,045 3,689 3,459 3,189
Capital Expenditures (CapEx)
27 13 12 13 33 22 3.00 61 20 45 45
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-2,152 -2,233 -572 -716 -896 -646 -840 -569 -775 -949 -960
Debt-free Net Working Capital (DFNWC)
-486 -148 2,482 2,240 2,251 2,802 748 486 557 516 1,379
Net Working Capital (NWC)
-1,671 -833 2,406 2,214 2,221 999 -1,167 434 504 444 744
Net Nonoperating Expense (NNE)
-192 -460 6,363 -2,651 202 40 407 -47 5.48 13 -4.65
Net Nonoperating Obligations (NNO)
11,780 10,960 828 1,101 907 729 4,708 4,045 3,689 3,459 3,189
Total Depreciation and Amortization (D&A)
86 89 88 89 77 80 118 118 112 112 110
Debt-free, Cash-free Net Working Capital to Revenue
-134.25% 0.00% 0.00% -19.60% -29.22% -18.89% -24.57% -12.70% -16.33% -21.87% -21.43%
Debt-free Net Working Capital to Revenue
-30.32% 0.00% 0.00% 61.32% 73.42% 81.95% 21.88% 10.84% 11.74% 11.89% 30.78%
Net Working Capital to Revenue
-104.24% 0.00% 0.00% 60.61% 72.44% 29.22% -34.13% 9.68% 10.62% 10.23% 16.61%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.61 $0.91 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic Shares Outstanding
653.45M 654.64M 340.44M 341.10M 341.29M 341.93M 341.96M 250.47M 250.61M 250.71M 250.80M
Adjusted Diluted Earnings per Share
$0.52 $0.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Diluted Shares Outstanding
653.45M 654.64M 340.44M 341.10M 341.29M 341.93M 341.96M 250.47M 250.61M 250.71M 250.80M
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
653.45M 654.64M 340.44M 341.10M 341.29M 341.93M 341.96M 250.47M 250.61M 250.71M 250.80M
Normalized Net Operating Profit after Tax (NOPAT)
53 47 -833 925 -455 244 -930 1,632 58 62 157
Normalized NOPAT Margin
9.05% 4.72% 0.00% 44.53% 0.00% 18.22% 0.00% 51.97% 8.23% 6.60% 12.83%
Pre Tax Income Margin
1.19% 19.53% 0.00% 46.78% 0.00% 17.00% 0.00% 80.64% 8.16% 3.53% 19.90%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.45 2.77 0.00 0.00 0.00 7.26 0.00 0.00 1.01 1.50 3.58
NOPAT to Interest Expense
0.86 0.78 0.00 0.00 0.00 4.29 0.00 0.00 0.86 0.31 2.28
EBIT Less CapEx to Interest Expense
1.02 2.55 0.00 0.00 0.00 6.88 0.00 0.00 0.72 0.84 2.93
NOPAT Less CapEx to Interest Expense
0.42 0.56 0.00 0.00 0.00 3.90 0.00 0.00 0.57 -0.35 1.63
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% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Data note: The requested security is Atlanta Braves (OTCMKTS: BATRB), but the supplied financial statements identify Liberty Media Corp. (FWONA) as the reporting company. The analysis below therefore reflects the provided Liberty Media data and may not describe Atlanta Braves directly.

Q2 2026 showed sequential revenue growth but weaker profitability. Revenue increased to $934 million from $711 million in Q1 2026, while gross profit rose to $329 million from $298 million. However, the gross margin declined to approximately 35.2% from 41.9%. Operating income improved to $88 million from $64 million, but net income attributable to common shareholders fell sharply to $5 million from $57 million, primarily because net interest expense and other expenses weighed on pretax results.

Compared with the restated Q2 2025 results, the trend is less favorable. Revenue declined approximately 30%, operating income fell from $280 million to $88 million, and common-shareholder net income dropped from $204 million to $5 million. The supplied historical statements also contain substantial restructuring, discontinued-operation and restatement effects, making direct quarter-to-quarter comparisons difficult.

Cash generation remained a key strength. Operating cash flow was $316 million in Q2 2026, down from $357 million in Q1 but up from $231 million in Q2 2025. After $45 million of capital expenditures, implied free cash flow was approximately $271 million. Cash increased by $133 million during the quarter despite $243 million of debt repayments and $53 million of investing outflows.

The balance sheet appears reasonably liquid, although leverage remains material. Cash and equivalents totaled $1.465 billion, compared with $1.665 billion of current liabilities, producing a current ratio of roughly 1.27. Total debt was approximately $4.924 billion, or about $3.459 billion net of cash. Goodwill and intangible assets totaled $11.62 billion, representing roughly 73% of total assets, which increases sensitivity to impairment charges or changes in the value of acquired businesses.

  • Operating cash flow remained strong at $316 million in Q2 2026, supporting ongoing investment and debt service.
  • Estimated free cash flow was approximately $271 million after $45 million of capital expenditures.
  • Cash increased by $133 million during Q2 despite debt repayments and investing outflows.
  • Debt declined sequentially, with total short- and long-term debt falling from approximately $5.021 billion in Q1 2026 to $4.924 billion.
  • Operating income improved sequentially from $64 million to $88 million as revenue increased.
  • Revenue remains volatile, with Q2 2026 revenue of $934 million well below Q2 2025 revenue of $1.341 billion but above Q2 2024 revenue of $988 million on the supplied figures.
  • Deferred revenue increased to $1.117 billion from $819 million in Q1 2026, which may indicate stronger advance bookings or contractual obligations but will require future delivery of products or services.
  • The statements include significant restatements and discontinued-operation effects, limiting the reliability of simple four-year trend comparisons.
  • Net income attributable to common shareholders plunged to $5 million in Q2 2026 from $57 million in Q1, despite higher revenue and operating income.
  • Leverage remains significant, with approximately $4.924 billion of debt and $3.459 billion of net debt at quarter-end.

Overall, the supplied Q2 2026 statements present a mixed picture: cash generation and liquidity improved the company’s financial flexibility, but revenue and earnings quality remain uneven, interest costs are substantial, and the balance sheet is heavily concentrated in goodwill and intangible assets. Investors should first verify the reporting-company mismatch before applying these figures to BATRB.

11/11/26 10:55 AM ETAI Generated. May Contain Errors.

Liberty Media Corporation - Liberty Formula One Series B Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Liberty Media Corporation - Liberty Formula One Series B's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Liberty Media Corporation - Liberty Formula One Series B's net income appears to be on an upward trend, with a most recent value of $555 million in 2025, rising from $0.00 in 2015. The previous period was -$2.48 billion in 2024.

Liberty Media Corporation - Liberty Formula One Series B's total operating income in 2025 was $577 million, based on the following breakdown:
  • Total Gross Profit: $4.48 billion
  • Total Operating Expenses: $3.91 billion

Over the last 10 years, Liberty Media Corporation - Liberty Formula One Series B's total revenue changed from $0.00 in 2015 to $4.48 billion in 2025, a change of 448,200,000,000.0%.

In the past 13 quarters, Liberty Media Corporation - Liberty Formula One Series B's cash and equivalents has ranged from $1.33 billion in Q1 2026 to $3.45 billion in Q2 2025, and is currently $1.76 billion as of their latest financial filing in Q3 2026.

Liberty Media Corporation - Liberty Formula One Series B had total debt of $5.10 billion at the end of 2025, a 12.1% increase from 2024, and a 25.9% decrease since 2015.

Over the last 10 years, Liberty Media Corporation - Liberty Formula One Series B's book value per share changed from 32.71 in 2015 to 22.68 in 2025, a change of -30.7%.



Financial statements for OTCMKTS:FWONB last updated on 11/5/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners