2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.1B | $2.1B | $2.6B | $3.2B | $3.7B |
Cost of Revenue | $974M | $1.5B | $1.8B | $2.2B | $2.5B |
Gross Profit | $171M | $647M | $823M | $982M | $1.2B |
Gross Profit % | 15% | 30% | 32% | 31% | 32% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$594M | -$120M | $562M | $185M | -$30M |
Dep. & Amort. | $441M | $397M | $362M | $369M | $352M |
Def. Tax | -$102M | -$46M | -$415M | -$158M | -$72M |
Stock Comp. | $21M | $29M | $16M | $20M | $30M |
Chg. in WC | -$45M | $143M | $116M | $132M | -$65M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1.7B | $2.1B | $1.7B | $1.4B | $2.6B |
ST Investments | $0 | $0 | $699M | $0 | $0 |
Cash & ST Inv. | $1.7B | $2.1B | $1.7B | $1.4B | $2.6B |
Receivables | $121M | $66M | $123M | $123M | $114M |
Inventory | $0 | $0 | $0 | $0 | $0 |
Liberty Media's near-term priorities include closing the Dorna acquisition, simplifying its structure, and driving growth at Formula One (F1), with a focus on improving the Las Vegas Grand Prix's financial performance.
Formula One achieved 6% revenue growth in 2024, driven by additional races, sponsorship increases, and strong demand across its ecosystem. The Las Vegas Grand Prix underperformed financially but is expected to improve in 2025 with cost management and strategic adjustments.
F1 has $14.4 billion in future revenue contracted under multi-year agreements and plans to host 24 races in 2025. The organization is also launching a premium F1 TV tier to enhance fan engagement and revenue.
Sponsorship revenue is robust for 2025, with new partnerships such as LVMH, Amex, and Santander. F1 is focusing on long-term growth opportunities, including regional deals and innovative hospitality products.
Discussions around U.S. media rights are ongoing, with strong interest from multiple parties. F1 aims to balance monetization with fan reach and is integrating its F1 TV product into negotiations to maximize value.