Formula One Group (FWONK) delivered a surprising beat on earnings in the first quarter of 2025, reporting earnings per share of $0.05, significantly outperforming analyst estimates of a -$0.18 loss per share. This result comes despite a quarter marked by expected revenue seasonality due to fewer Formula 1 races compared to the prior year period. The performance underscores the underlying strength in the company's core assets and its ability to manage costs or generate revenue streams less tied to race volume in the short term, setting a potentially positive tone for the year.
This earnings performance provides a glimpse into the operational dynamics of Liberty Media's motorsport empire as it navigates a period of strategic transformation and potential expansion. The company's focus remains squarely on maximizing the value of its premier racing properties, Formula 1 and the prospective acquisition of MotoGP. Understanding the interplay between race promotion, media rights, sponsorship, and the significant corporate actions underway is crucial for assessing FWONK's trajectory.
Recent Financial Performance and Underlying Trends#
Looking beyond the Q1 2025 earnings beat, a review of Formula One Group's full-year financial statements reveals a dynamic operational and financial landscape. The company reported total revenue of $3.65 billion for the fiscal year ended December 31, 2024, a +13.38% increase from the $3.22 billion reported in 2023, according to Monexa AI financial data. This continues a pattern of robust top-line growth, with a three-year revenue CAGR standing at 19.59% from 2021 to 2024. This growth is primarily fueled by increasing race promotion fees, broadcasting revenue, and sponsorship income.
Stay ahead of market trends
Get comprehensive market analysis and real-time insights across all sectors.
Despite the strong revenue growth, the company reported a net loss of -$30 million in 2024, a significant shift from the net income of $185 million in 2023 and $558 million in 2022. This resulted in a negative net income ratio of -0.82% in 2024, down from 5.74% in 2023 and 21.69% in 2022. While the data does not provide a detailed breakdown of the factors contributing to this loss, it suggests that increased costs of revenue or operating expenses outpaced revenue growth during the year. Operating expenses rose to $878 million in 2024 from $685 million in 2023, with selling, general, and administrative expenses increasing to $408 million from $316 million over the same period.
Gross profit continued to rise, reaching $1.17 billion in 2024, up from $982 million in 2023, maintaining a relatively stable gross profit margin around 31-32% over the past four years. However, operating income saw a slight decrease to $287 million in 2024 from $297 million in 2023, leading to a lower operating income margin of 7.86% compared to 9.22% in the prior year. EBITDA also decreased to $577 million in 2024 from $794 million in 2023, impacting the EBITDA margin, which stood at 15.8% in 2024 compared to 24.64% in 2023. This divergence between revenue growth and profitability metrics in 2024 is a key point for investors to consider.
| Metric (USD) | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|
| Revenue | 3.65B | 3.22B | 2.57B | 2.14B |
| Gross Profit | 1.17B | 982MM | 823MM | 647MM |
| Operating Income | 287MM | 297MM | 173MM | 40MM |
| Net Income | -30MM | 185MM | 558MM | -190MM |
| EBITDA | 577MM | 794MM | 762MM | 363MM |
| Gross Profit Ratio | 31.89% | 30.48% | 31.99% | 30.29% |
| Operating Income Ratio | 7.86% | 9.22% | 6.72% | 1.87% |
| Net Income Ratio | -0.82% | 5.74% | 21.69% | -8.9% |
Examining cash flow, the company saw a significant increase in cash and cash equivalents, rising to $2.63 billion by the end of 2024 from $1.41 billion at the end of 2023. Net cash provided by operating activities was strong at $567 million in 2024, although slightly down from $619 million in 2023. Free Cash Flow (FCF) saw a substantial increase, reaching $492 million in 2024 compared to $193 million in 2023, representing a +154.92% growth. This FCF improvement was largely driven by lower capital expenditures (-$75 million in 2024 vs. -$426 million in 2023) and reduced net investment in acquisitions (-$212 million vs. -$173 million), alongside the operating cash flow generation. The increase in cash, coupled with a relatively stable total debt level ($2.99 billion in 2024 vs. $2.91 billion in 2023), resulted in a significant reduction in net debt to $361 million at the end of 2024, down from $1.5 billion in 2023. This strengthening balance sheet provides greater financial flexibility.
Strategic Initiatives and Asset Focus#
Liberty Media has been actively reshaping its corporate structure to sharpen its focus on core assets. A significant move announced earlier in 2025 was the planned spin-off of the Liberty Live Group, aiming to allow investors to directly participate in the performance of its non-motorsport assets while concentrating the publicly traded FWONK entity more purely on Formula 1 and other potential motorsport ventures. This strategic restructuring is intended to enhance valuation transparency and potentially unlock value by allowing different investor bases to align with specific asset classes.
The core of FWONK's strategy remains the expansion and monetization of the Formula 1 brand. This involves not only increasing the number of races but also securing lucrative, long-term agreements for race promotion, broadcasting rights, and sponsorships. Recent examples include the renewal of the Mexican Grand Prix through 2028 and the Miami race through 2041, providing significant revenue visibility for years to come. The signing of the 2026 Concorde Agreement with all ten F1 teams further solidifies the commercial and governance framework for the sport, ensuring stability and predictability in revenue sharing and operational parameters.
The MotoGP Acquisition and Regulatory Landscape#
A pivotal strategic move for FWONK is the planned acquisition of MotoGP, the premier global motorcycle racing series. This acquisition, announced in April 2024 and valued at approximately €4.2 billion, aims to create a global motorsport powerhouse under one roof. However, the deal is subject to regulatory approval, most notably from the European Commission (EU). The EU's review process has been extended, with a current deadline for a decision set for June 30, 2025. This extension is typical for complex mergers of this scale and reflects the Commission's thorough examination of potential market impacts.
The primary regulatory concern revolves around potential monopolistic practices, particularly concerning broadcasting rights. Combining Formula 1 and MotoGP under a single owner could raise questions about competition in the market for acquiring and selling global motorsport media rights. Liberty Media is reportedly working constructively with the EU authorities, emphasizing the distinct nature of the two sports (four-wheel vs. two-wheel racing) and the benefits of unified ownership for global promotion and fan engagement. The outcome of this regulatory review by the end of June 2025 will be a critical determinant of FWONK's near-term strategic direction and growth potential. Approval would significantly expand FWONK's portfolio and market reach, while a denial or conditional approval requiring divestitures could necessitate a reassessment of expansion plans.
Securing Long-Term Revenue Streams#
The financial health and growth prospects of Formula 1 are heavily reliant on securing long-term revenue streams through strategic agreements. The revenue model is diversified, primarily comprising race promotion fees, broadcasting fees, and sponsorship. Race promotion fees are paid by circuits to host events, broadcasting fees come from media companies for the right to air races, and sponsorship revenue is generated from global partners.
The recent renewals of key races like the Mexican Grand Prix (through 2028) and the Miami Grand Prix (through 2041) demonstrate the continued demand for Formula 1 events globally and provide a stable base for future revenue. The long-term nature of these agreements mitigates risk and allows for predictable revenue forecasting. Similarly, the 2026 Concorde Agreement, which governs the relationship between Formula 1, the FIA (the sport's governing body), and the teams, provides financial stability for the teams and outlines the distribution of the sport's revenues. Securing this agreement with all ten teams is a significant achievement that ensures the sport's structure and commercial model remain intact for the coming years. Continued negotiations and potential uplifts in future media rights deals, particularly in key markets, are expected to be significant growth drivers.
Financial Health and Capital Allocation#
An assessment of FWONK's balance sheet indicates a strengthening financial position. As noted, cash and cash equivalents increased substantially in 2024, while total debt remained relatively stable. This resulted in a decrease in net debt. The company's total assets grew to $11.76 billion in 2024 from $10.27 billion in 2023, driven partly by the increase in cash and potentially other asset categories. Total liabilities also increased slightly but at a slower pace than assets, leading to an increase in total stockholders' equity to $7.39 billion from $6.42 billion.
| Metric (USD) | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|
| Cash & Cash Equivalents | 2.63B | 1.41B | 1.73B | 2.07B |
| Total Current Assets | 3.02B | 1.71B | 2.02B | 2.37B |
| Total Assets | 11.76B | 10.27B | 11.02B | 11.66B |
| Total Current Liabilities | 1.13B | 787MM | 833MM | 1.3B |
| Long-Term Debt | 2.97B | 2.87B | 2.89B | 2.94B |
| Total Liabilities | 4.37B | 3.85B | 4.08B | 4.72B |
| Total Stockholders Equity | 7.39B | 6.42B | 6.91B | 6.34B |
| Net Debt | 361MM | 1.5B | 1.21B | 1.56B |
Key financial health ratios reflect this position. The Total Debt to EBITDA ratio improved to 8.74x in 2024 from a higher level in prior years (though specific prior year Total Debt/EBITDA ratios are not provided, Net Debt to EBITDA was 8.74x TTM, implying a similar figure for FY2024 given the net debt position). While the Current Ratio is listed as 0x in the TTM metrics, which appears to be a data anomaly as total current assets significantly exceed total current liabilities, the balance sheet data shows total current assets of $3.02 billion against total current liabilities of $1.13 billion in 2024, indicating a healthy current ratio of approximately 2.67x. This suggests strong short-term liquidity.
Capital allocation in 2024 saw a significant decrease in capital expenditures compared to 2023. This may reflect the completion of certain infrastructure investments or a strategic shift in spending priorities. Net cash used for investing activities decreased from -$510 million in 2023 to -$292 million in 2024. Net cash provided by financing activities turned positive at $965 million in 2024, compared to cash used of -$435 million in 2023, contributing to the substantial increase in cash reserves. The company has not paid dividends in recent years, prioritizing reinvestment in the business and potentially debt reduction or strategic acquisitions.
Valuation and Market Perception#
Formula One Group's stock (FWONK) currently trades at a significant premium based on traditional valuation metrics. The trailing twelve-month (TTM) PE ratio is approximately 279.13x, and the reported full-year 2024 PE ratio is even higher at 1629.33x based on the $0.06 EPS for the year. This extremely high PE multiple is heavily influenced by the reported net loss in 2024 and the relatively low EPS figure, which makes the denominator small. Such high trailing PE ratios are often seen in companies with temporary earnings dips or significant investments impacting short-term profitability but strong future growth expectations.
The Enterprise Value to EBITDA (EV/EBITDA) ratio provides an alternative perspective, standing at 56.87x for the TTM period. While lower than the PE, this multiple is still considerably higher than typical industry averages for mature media or sports properties, which might fall closer to the 20x range depending on growth profile and market conditions. This high EV/EBITDA multiple suggests that the market is pricing in significant future growth and profitability improvements.
However, forward-looking valuation metrics show a projected decrease in these multiples, aligning with analyst expectations for earnings recovery and growth. The forward PE ratio is estimated to be 76.63x for 2025, dropping to 62.95x in 2026 and further to 50.52x in 2027. Similarly, the forward EV/EBITDA is projected to decrease to 49.56x in 2025, 45.48x in 2026, and 42.28x in 2027. These forward multiples, while still elevated, suggest an expected normalization of earnings and EBITDA, making the valuation appear less extreme on a future basis. The market's willingness to assign such high multiples reflects optimism about the long-term growth trajectory of Formula 1 and the potential accretive impact of the MotoGP acquisition.
Competitive Landscape and Industry Trends#
The global motorsport industry is characterized by intense competition for fan attention, media rights value, and sponsorship dollars. Formula 1, under Liberty Media's stewardship, has successfully expanded its global footprint and significantly increased fan engagement, particularly through digital platforms and popular content like the "Drive to Survive" series. The sport competes not only with other racing series (like NASCAR, IndyCar, and potentially MotoGP if the acquisition is approved) but also with other major global sports leagues and entertainment options for consumer time and advertising spend.
Key industry trends include the increasing value of live sports content, the shift towards digital consumption, and the globalization of fan bases. FWONK's strategy aligns well with these trends, focusing on enhancing the fan experience both at events and through digital channels, expanding the race calendar to new markets, and negotiating increasingly valuable media rights deals. The potential acquisition of MotoGP is a direct move to consolidate leadership in the motorsport landscape and leverage synergies in media rights, sponsorship, and event promotion across two major global series.
Future Growth Prospects and Analyst Expectations#
Analyst estimates, as provided by Monexa AI data, project continued revenue and earnings growth for Formula One Group in the coming years. Revenue is estimated to grow to approximately $4.11 billion in 2025, reaching $4.48 billion in 2026 and exceeding $5.56 billion by 2029. This represents a projected future revenue CAGR of 7.85%. Earnings per share are expected to rebound strongly from the 2024 loss, with estimates of approximately $1.66 per share in 2025, growing to $2.02 in 2026, and potentially reaching $2.73 by 2029. This translates to a projected future EPS CAGR of 13.27%.
These growth projections are predicated on the successful execution of FWONK's strategic initiatives, including the continued expansion and monetization of the Formula 1 platform, the successful integration and growth of MotoGP (assuming regulatory approval), and the effective management of operating costs. The upcoming Las Vegas Grand Prix remains a key event for driving revenue and expanding the sport's presence in the lucrative US market. New media rights deals, particularly as existing contracts expire and are renegotiated, are also expected to contribute significantly to future revenue growth.
| Year | Estimated Revenue (Avg) | Estimated EPS (Avg) |
|---|---|---|
| 2025 | $4.11B | $1.66 |
| 2026 | $4.48B | $2.02 |
| 2027 | $4.82B | $2.52 |
| 2028 | $5.2B | $2.80 |
| 2029 | $5.56B | $2.73 |
Analyst consensus, as of June 2025, projects a 12-month price target of approximately $108.75 for FWONK, suggesting potential upside from the current price around $97.76. This bullish sentiment appears to be driven by the long-term growth prospects of the motorsport assets and the expectation that strategic initiatives will translate into improved financial performance.
Key Takeaways for Investors#
Formula One Group (FWONK) is in a transformative phase, strategically focusing on its core motorsport assets while pursuing expansion opportunities like the MotoGP acquisition. The company's ability to generate revenue continues to be strong, as evidenced by the +13.38% revenue growth in 2024 and the positive Q1 2025 earnings surprise despite seasonality. Long-term race and media rights agreements provide a solid foundation for future revenue stability.
However, the net loss reported in 2024 and the decrease in EBITDA and operating margins highlight potential cost pressures or investments that impacted profitability. The high valuation multiples, particularly the trailing PE and EV/EBITDA, reflect market optimism about future growth but also introduce valuation risk if the company does not meet elevated expectations. The pending EU regulatory decision on the MotoGP acquisition by June 30, 2025, is a critical near-term event that could significantly influence the company's strategic path and growth trajectory. Investors will need to carefully monitor the outcome of this review, the company's ability to control costs and improve margins, and the successful execution of its global expansion and fan engagement strategies to assess the sustainability of its growth and justify its premium valuation.