Formula One Group

General ticker "FWONB" information:

Formula One Group does not follow the US Stock Market performance with the rate: -24.0%.

Estimated limits based on current volatility of 0.1%: low 82.18$, high 82.32$

Factors to consider:

Total employees count: 1184 (-81.7%) as of 2024
US accounted for 9.2% of revenue in the fiscal year ended 2024-12-31
Top business risk factors: Economic downturns and volatility, Cybersecurity threats, Market competition, Labor/talent shortage/retention, Audience acceptance
Price in estimated range
Earnings for 3 months up through Q1 are below our estimates

Stock Forecast*

* forecast is subjective and experimental, should not be used for any investment decisions

Long term estimates were made for the period from 2025-12-31 to 2027-12-31

YTD	2023-12-31	2024-12-31	2025-12-31
Operating Revenue	$3,222.00MM	$3,653.00MM	$4,482.00MM
Operating Expenses	$2,925.00MM	$3,377.00MM	$3,905.00MM
Operating Income	$297.00MM	$276.00MM	$577.00MM
Non-Operating Income	$-86.00MM	$-300.00MM	$156.00MM
Interest Expense	$214.00MM	$237.00MM	$249.00MM
Income(Loss)	$211.00MM	$-24.00MM	$733.00MM
Taxes	$27.00MM	$39.00MM	$137.00MM
Other Income(Loss)	$986.00MM	$-2,412.00MM	$-41.00MM
Net Income(Loss)*	$185.00MM	$-2,063.00MM	$555.00MM
Stockholders Equity	$16,396.00MM	$7,029.00MM	$7,757.00MM
Assets	$41,327.00MM	$12,948.00MM	$15,398.00MM
Operating Cash Flow	$619.00MM	$567.00MM	$870.00MM
Capital expenditure	$426.00MM	$75.00MM	$119.00MM
Investing Cash Flow	$-510.00MM	$-292.00MM	$-3,202.00MM
Financing Cash Flow	$-435.00MM	$965.00MM	$408.00MM
Earnings Per Share**	$0.79	$-8.60	$2.22

* Profit(Loss) attributable to entity.
** EPS are Split Adjusted, recent splits may be reflected with a delay.