Income Statement
LIBERTY MEDIA CORP
FWONA
Performance Overview
Click any row in the table to add it to this chart
in millions USD
| Metric | Dec 31, 2025 2025 FY | Dec 31, 2024 2024 FY | Dec 31, 2023 2023 FY | Dec 31, 2022 2022 FY | Dec 31, 2021 2021 FY | Dec 31, 2020 2020 FY | Dec 31, 2019 2019 FY | Dec 31, 2018 2018 FY | Dec 31, 2017 2017 FY | Dec 31, 2016 2016 FY | Dec 31, 2015 2015 FY | Dec 31, 2014 2014 FY | Dec 31, 2013 2013 FY | Dec 31, 2012 2012 FY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue
|
4,482.00 | 23,156.00 | 22,749.00 | 16,681.00 | 14,964.00 | 9,363.00 | 10,292.00 | 8,040.00 | 7,594.00 | 5,276.00 | 4,795.00 | 4,450.00 | 4,002.00 | - |
|
Cost of Revenue
|
- | - | - | - | - | - | - | - | 1,219.00 | - | - | - | - | - |
|
Gross Profit
|
4,482.00 | 23,156.00 | 22,749.00 | 16,681.00 | 14,964.00 | 9,363.00 | 10,292.00 | 8,040.00 | 6,375.00 | 5,276.00 | 4,795.00 | 4,450.00 | 4,002.00 | - |
|
Operating Expenses
|
514.00 | -422.00 | 3,557.00 | 2,956.00 | 1,907.00 | 1,750.00 | 1,809.00 | 370.00 | 394.00 | 306.00 | 262.00 | 304.00 | 284.00 | 1,201.00 |
|
Research & Development
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - |
|
Selling, General & Administrative
|
514.00 | 4,096.00 | 3,557.00 | 2,956.00 | 1,907.00 | 1,750.00 | 1,809.00 | 1,203.00 | 1,162.00 | 886.00 | 861.00 | 873.00 | 764.00 | 414.00 |
|
Other Operating Expenses
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - |
|
Operating Income
|
3,968.00 | 19,060.00 | 19,192.00 | 13,725.00 | 13,057.00 | 7,613.00 | 8,483.00 | 7,670.00 | 5,981.00 | 4,970.00 | 4,533.00 | 4,146.00 | 3,718.00 | -1,201.00 |
|
Non-Operating Income
|
156.00 | 240.00 | 178.00 | 129.00 | 89.00 | 12.00 | -53.00 | -5.00 | 51.00 | 57.00 | -496.00 | -380.00 | 8,042.00 | 1,686.00 |
|
Interest Income
|
- | - | - | - | - | - | - | - | - | - | - | - | 48.00 | 78.00 |
|
Interest Expense
|
- | - | 782.00 | 689.00 | 642.00 | 634.00 | 657.00 | 606.00 | 591.00 | 362.00 | 328.00 | 255.00 | 132.00 | 33.00 |
|
Other Non-Op Income / Expense
|
117.00 | 92.00 | 93.00 | 110.00 | 14.00 | 6.00 | 18.00 | 69.00 | 104.00 | 14.00 | -1.00 | 6.00 | 54.00 | 1,367.00 |
|
Income Before Tax
|
733.00 | 739.00 | 1,268.00 | 2,193.00 | 949.00 | -116.00 | 1,006.00 | 1,245.00 | 1,193.00 | 1,419.00 | 458.00 | 461.00 | 8,856.00 | 2,012.00 |
|
Income Tax Expense
|
178.00 | 2,039.00 | 424.00 | 378.00 | 391.00 | -14.00 | 407.00 | 510.00 | -161.00 | 739.00 | 394.00 | 283.00 | 76.00 | 598.00 |
|
Non-Controlling Interest
|
- | - | - | - | 292.00 | 30.00 | 241.00 | 334.00 | 536.00 | 244.00 | 184.00 | 217.00 | 211.00 | 1,737.00 |
|
Net Income
|
555.00 | -2,063.00 | 761.00 | 1,815.00 | 398.00 | -1,421.00 | 106.00 | 531.00 | 1,354.00 | 680.00 | 64.00 | 178.00 | 8,780.00 | 1,414.00 |
Supplemental
Per share data, derived & other items — not part of the income statement
in millions USD unless noted
| Metric | Dec 31, 2025 2025 FY | Dec 31, 2024 2024 FY | Dec 31, 2023 2023 FY | Dec 31, 2022 2022 FY | Dec 31, 2021 2021 FY | Dec 31, 2020 2020 FY | Dec 31, 2019 2019 FY | Dec 31, 2018 2018 FY | Dec 31, 2017 2017 FY | Dec 31, 2016 2016 FY | Dec 31, 2015 2015 FY | Dec 31, 2014 2014 FY | Dec 31, 2013 2013 FY | Dec 31, 2012 2012 FY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Depreciation & Amortization
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - |
|
EBITDA
|
4,361.00 | 19,610.00 | 20,222.00 | 14,769.00 | 14,129.00 | 8,696.00 | 9,544.00 | 8,575.00 | 6,805.00 | 5,324.00 | 4,895.00 | 4,505.00 | 4,033.00 | -1,143.00 |
|
Earnings Per Share (Basic)
|
- | - | 2.54 | 3.94 | 1.79 | -1.53 | 1.55 | 2.04 | 3.35 | 1.13 | 0.19 | 0.52 | 74.41 | 12.76 |
|
Diluted EPS
|
- | - | 2.42 | 3.66 | 1.78 | -2.00 | 1.53 | 2.01 | 3.31 | 1.12 | 0.19 | 0.52 | 73.17 | 12.35 |
|
Weighted Average Shares
|
250.00 | 240.00 | 327.00 | 328.00 | 335.00 | 334.00 | 319.00 | 332.00 | 336.00 | - | 338.00 | 342.00 | 118.00 | 120.00 |
|
Diluted Weighted Avg Shares
|
258.00 | 243.00 | 343.00 | 345.00 | 337.00 | 336.00 | 323.00 | 336.00 | 340.00 | - | 340.00 | 345.00 | 120.00 | 124.00 |
|
Comprehensive Income
|
659.00 | -2,259.00 | 823.00 | 1,781.00 | 528.00 | -86.00 | 512.00 | 663.00 | 1,381.00 | 669.00 | 34.00 | 161.00 | 8,769.00 | 1,397.00 |