Liberty Media Corporation Series C Liberty Formula One Common Stock (FWONK) Financial Statements, Valuation & DCF | Akyla

Showing the most recent year. Subscribe for full statement history.

Income Statement(in millions of USD, except per-share data)

Source: Akyla.ai

Line Item	Mar 31, 2026	Sep 30, 2025	Jun 30, 2025	Mar 31, 2025	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019
Revenue:
Total revenue
YoY growth	-39.1%	+19.1%	+35.7%
Operating costs and expenses:
Selling, general and administrative, including stock-based compensation
Acquisition costs
Depreciation and amortization
Total operating costs and expenses
% of revenue	91.0%	86.3%	79.6%
Operating income (loss)
% of revenue	9.0%	13.7%	20.4%
Other income (expense):
Interest expense
Realized and unrealized gains (losses) on financial instruments, net
Other, net
Total other income (expense)
Earnings (loss) from continuing operations before income taxes
Income tax (expense) benefit
Net earnings (loss) from continuing operations
Net earnings (loss) from discontinued operations
Net earnings (loss)
% of revenue	7.5%	1.2%	15.2%
Net earnings (loss) attributable to redeemable noncontrolling interest		—	—
Net earnings (loss) attributable to Liberty stockholders
% of revenue	8.0%	1.2%	15.2%
Other income (expense):
Net earnings (loss) from continuing operations attributable to Liberty stockholders:
Basic net earnings (loss) from continuing operations attributable to Liberty stockholders per common share
Diluted net earnings (loss) attributable to Liberty stockholders per common share:
Diluted net earnings (loss) from continuing operations attributable to Liberty stockholders per common share
Other income (expense):
Net earnings (loss) from discontinued operations attributable to Liberty stockholders:
Basic net earnings (loss) from discontinued operations attributable to Liberty stockholders per common share
Diluted net earnings (loss) attributable to Liberty stockholders per common share:
Diluted net earnings (loss) from discontinued operations attributable to Liberty stockholders per common share
Operating costs and expenses:
Cost of services
Share of earnings (losses) of affiliates, net	—
Less net earnings (loss) attributable to the noncontrolling interests	—
Other operating expense	—	—	—
Impairment and acquisition costs	—	—	—
Unrealized gains (losses) on intergroup interests	—	—	—
Subscriber acquisition costs	—	—	—
Impairment, restructuring and acquisition costs	—	—	—
Series A, B and C common stock, basic earnings loss per share	—	—	—
Series A, B and C common stock, diluted earnings loss per share	—	—	—
Other operating expense	—	—	—
Legal settlement, net	—	—	—
Less net earnings (losses) attributable to the noncontrolling interests	—	—	—
Subscriber revenue	—	—	—
Other revenue	—	—	—
Revenue share and royalties	—	—	—
Programming and content	—	—	—
Customer service and billing	—	—	—
Other	—	—	—
Revenue share and royalties	—	—	—
Programming and content	—	—	—
Customer service and billing	—	—	—
Other	—	—	—
Subscriber acquisition costs	—	—	—
Other operating expense	—	—	—
Selling, general and administrative	—	—	—
Earnings (loss) before income taxes	—	—	—
Revenue	—	—	—
Share of earnings (loss) of affiliates	—	—	—
Unrealized holding gains (losses) arising during the period	—	—	—
Recognition of previously unrealized (gains) losses on available-for-sale securities, net	—	—	—
Share of other comprehensive earnings (loss) of equity affiliates	—	—	—
Other comprehensive earnings (loss)	—	—	—
Comprehensive earnings (loss)	—	—	—
Less comprehensive earnings (loss) attributable to the noncontrolling interests	—	—	—
Comprehensive earnings (loss) attributable to Liberty stockholders	—	—	—
As reported by SIRIUS XM	—	—	—
Subscriber revenue	—	—	—
Other revenue	—	—	—
Cost of subscriber services	—	—	—
Subscriber acquisition costs	—	—	—
Other operating expenses	—	—	—
Selling, general and administrative expenses	—	—	—
Adjusted OIBDA	—	—	—
Stock-based compensation	—	—	—
Operating income	—	—	—
Earnings (loss) attributable to the noncontrolling interests	—	—	—
Series A and B common stock	—	—	—