Income Statement

Revenue

+55%

+242%

10Y

Currency: USD

	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	5	6	7	15	41	79	132	174	208	239	255	279	300	314	328	254	175	96	19	72	130	182	220	211	196	188	192	195	199	198	195	191	177	160	146	132	124	125	123	120	121	130	149	171	195	210	214	218	217	215	208	201	197	222
Revenue	862 N/A	865 +0%	368 -57%	1 122 +205%	2 065 +84%	3 021 +46%	4 002 +32%	4 224 +6%	4 306 +2%	4 380 +2%	4 450 +2%	4 520 +2%	4 582 +1%	4 682 +2%	4 795 +2%	3 714 -23%	2 492 -33%	1 208 -52%	0 N/A	96 N/A	712 +642%	1 213 +70%	1 783 +47%	1 801 +1%	1 770 -2%	1 916 +8%	1 827 -5%	1 959 +7%	1 994 +2%	1 980 -1%	2 022 +2%	1 815 -10%	1 219 -33%	1 183 -3%	1 145 -3%	1 286 +12%	1 763 +37%	1 834 +4%	2 136 +16%	2 316 +8%	2 559 +10%	2 606 +2%	2 573 -1%	2 594 +1%	2 574 -1%	2 746 +7%	3 222 +17%	3 428 +6%	3 692 +8%	3 716 +1%	3 653 -2%	3 513 -4%	3 866 +10%	4 040 +5%
Gross Profit
Cost of Revenue	(376)	(279)	0	(271)	(605)	(946)	(1 334)	(1 446)	(1 499)	(1 555)	(1 580)	(1 595)	(1 728)	(1 765)	(1 823)	(1 425)	(905)	(471)	0	(68)	(482)	(836)	(1 219)	(1 232)	(1 232)	(1 328)	(1 273)	(1 340)	(1 367)	(1 351)	(1 394)	(1 289)	(864)	(981)	(974)	(1 015)	(1 397)	(1 295)	(1 489)	(1 600)	(1 736)	(1 781)	(1 750)	(1 761)	(1 746)	(1 867)	(2 240)	(2 339)	(2 553)	(2 533)	(2 488)	(2 508)	(2 642)	(2 711)
Gross Profit	486 N/A	586 +21%	368 -37%	851 +131%	1 460 +72%	2 075 +42%	2 668 +29%	2 778 +4%	2 807 +1%	2 825 +1%	2 870 +2%	2 925 +2%	2 854 -2%	2 917 +2%	2 972 +2%	2 289 -23%	1 587 -31%	737 -54%	0 N/A	28 N/A	230 +721%	377 +64%	564 +50%	569 +1%	538 -5%	588 +9%	554 -6%	619 +12%	627 +1%	629 +0%	628 0%	526 -16%	355 -33%	202 -43%	171 -15%	271 +58%	366 +35%	539 +47%	647 +20%	716 +11%	823 +15%	825 +0%	823 0%	833 +1%	828 -1%	879 +6%	982 +12%	1 089 +11%	1 139 +5%	1 183 +4%	1 165 -2%	1 005 -14%	1 224 +22%	1 329 +9%
Operating Income
Operating Expenses	(293)	(392)	(448)	(748)	(1 133)	(1 510)	(1 854)	(1 960)	(1 984)	(2 001)	(2 029)	(1 995)	(1 985)	(1 975)	(2 018)	(1 603)	(1 084)	(571)	(68)	(153)	(310)	(458)	(604)	(647)	(643)	(645)	(664)	(669)	(669)	(670)	(663)	(655)	(634)	(628)	(615)	(610)	(612)	(602)	(607)	(610)	(625)	(631)	(650)	(663)	(655)	(663)	(685)	(704)	(736)	(774)	(773)	(773)	(779)	(825)
Selling, General & Administrative	(146)	(150)	(176)	(401)	(685)	(990)	(1 269)	(1 354)	(1 372)	(1 363)	(1 383)	(1 368)	(1 365)	(1 377)	(1 412)	(1 104)	(773)	(443)	(58)	(74)	(122)	(160)	(199)	(203)	(195)	(190)	(204)	(210)	(212)	(215)	(210)	(208)	(197)	(189)	(174)	(173)	(180)	(188)	(210)	(223)	(244)	(261)	(288)	(307)	(308)	(319)	(316)	(332)	(354)	(388)	(408)	(417)	(437)	(455)
Depreciation & Amortization	(41)	(41)	(42)	(103)	(180)	(247)	(315)	(335)	(339)	(350)	(359)	(353)	(353)	(359)	(362)	(281)	(192)	(97)	(10)	(79)	(188)	(298)	(405)	(444)	(448)	(455)	(460)	(459)	(457)	(455)	(453)	(447)	(437)	(439)	(441)	(437)	(432)	(414)	(397)	(387)	(381)	(370)	(362)	(356)	(347)	(344)	(369)	(371)	(376)	(378)	(352)	(343)	(334)	(364)
Other Operating Expenses	(106)	(201)	(230)	(244)	(268)	(273)	(270)	(271)	(273)	(288)	(287)	(273)	(265)	(238)	(244)	(218)	(119)	(31)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(6)	(8)	(13)	(13)	(8)	(6)
Operating Income	193 N/A	194 +1%	(80) N/A	103 N/A	327 +217%	565 +73%	814 +44%	818 +0%	823 +1%	824 +0%	841 +2%	930 +11%	869 -7%	942 +8%	954 +1%	686 -28%	503 -27%	166 -67%	(68) N/A	(125) -84%	(80) +36%	(81) -1%	(40) +51%	(78) -95%	(105) -35%	(57) +46%	(110) -93%	(50) +55%	(42) +16%	(41) +2%	(35) +15%	(129) -269%	(279) -116%	(426) -53%	(444) -4%	(339) +24%	(246) +27%	(63) +74%	40 N/A	106 +165%	198 +87%	194 -2%	173 -11%	170 -2%	173 +2%	216 +25%	297 +38%	385 +30%	403 +5%	409 +1%	392 -4%	232 -41%	445 +92%	504 +13%
Pre-Tax Income
Interest Income Expense	1 369	1 539	1 645	1 606	416	275	179	(77)	(163)	(277)	(303)	(308)	(302)	(472)	(491)	(381)	(387)	(72)	36	18	(21)	(117)	(280)	(189)	(104)	(27)	(108)	(288)	(400)	(407)	(411)	(493)	(478)	(502)	(285)	(28)	104	30	(211)	(304)	(284)	(189)	20	(64)	(67)	(70)	(161)	(30)	(135)	(179)	(338)	(297)	(132)	(181)
Non-Reccuring Items	(9)	12	22	7 479	7 481	7 460	7 978	500	499	498	0	0	0	0	(4)	507	507	507	511	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(9)	(20)	(23)	(105)	(107)	(99)	(110)
Total Other Income	32	270	42	69	48	(68)	(115)	(160)	(149)	(95)	(77)	(21)	(13)	4	(1)	3	3	2	21	23	18	22	16	8	15	12	18	23	29	29	45	45	40	41	23	23	18	15	14	14	27	32	58	63	70	77	75	80	76	83	68	87	133	108
Pre-Tax Income	1 585 N/A	2 015 +27%	1 629 -19%	9 257 +468%	8 272 -11%	8 232 0%	8 856 +8%	1 081 -88%	1 010 -7%	950 -6%	461 -51%	601 +30%	554 -8%	474 -14%	458 -3%	815 +78%	626 -23%	603 -4%	500 -17%	(84) N/A	(83) +1%	(176) -112%	(304) -73%	(259) +15%	(194) +25%	(72) +63%	(200) -178%	(315) -57%	(413) -31%	(419) -1%	(401) +4%	(577) -44%	(717) -24%	(887) -24%	(706) +20%	(344) +51%	(124) +64%	(18) +85%	(157) -772%	(184) -17%	(59) +68%	37 N/A	251 +578%	169 -33%	176 +4%	223 +27%	211 -5%	426 +102%	324 -24%	290 -10%	17 -94%	(85) N/A	347 N/A	321 -7%
Net Income
Tax Provision	(368)	(532)	(469)	(65)	205	199	135	(122)	(97)	(66)	(66)	(259)	(219)	(185)	(210)	(297)	(248)	(225)	(171)	28	41	58	577	611	583	538	39	23	34	40	90	71	88	124	112	100	151	88	37	22	(62)	1	311	319	315	276	(27)	(56)	(45)	(12)	(47)	0	(74)	(99)
Income from Continuing Operations	1 217	1 483	1 160	9 192	8 477	8 431	8 991	959	913	884	395	342	335	289	248	518	378	378	329	(56)	(42)	(118)	273	352	389	466	(161)	(292)	(379)	(379)	(311)	(506)	(629)	(763)	(594)	(244)	27	70	(120)	(162)	(121)	38	562	488	491	499	184	370	279	278	(30)	(85)	273	222
Income to Minority Interest	(1)	(1)	2	(42)	(100)	(141)	(211)	(216)	(213)	(227)	(217)	(205)	(187)	(196)	(184)	(146)	(108)	(45)	0	0	0	(2)	(2)	(2)	(3)	(1)	0	0	1	0	0	0	0	(2)	(2)	(55)	(71)	(69)	(70)	(17)	(2)	(3)	(4)	(4)	(2)	0	1	1	0	0	0	0	0	0
Net Income (Common)	1 632 N/A	1 956 +20%	1 414 -28%	9 323 +559%	8 479 -9%	8 334 -2%	8 780 +5%	743 -92%	700 -6%	657 -6%	178 -73%	137 -23%	148 +8%	93 -37%	64 -31%	372 +481%	270 -27%	333 +23%	329 -1%	(56) N/A	(42) +25%	(120) -186%	255 N/A	334 +31%	370 +11%	449 +21%	(150) N/A	(281) -87%	(367) -31%	(368) 0%	(311) +15%	(506) -63%	(629) -24%	(765) -22%	(596) +22%	(299) +50%	(44) +85%	1 N/A	(190) N/A	(179) +6%	(123) +31%	35 N/A	558 +1 494%	484 -13%	489 +1%	499 +2%	185 -63%	371 +101%	279 -25%	278 0%	(30) N/A	(85) -183%	273 N/A	222 -19%
EPS (Diluted)	13.26 N/A	15.9 +20%	3.8 -76%	77.04 +1 927%	69.32 -10%	68.87 -1%	24.46 -64%	6.46 -74%	2.02 -69%	1.89 -6%	0.52 -72%	0.39 -25%	0.43 +10%	0.26 -40%	0.19 -27%	4.44 +2 237%	3.19 -28%	3.97 +24%	3.93 -1%	-0.27 N/A	-0.19 +30%	-0.52 -174%	1.1 N/A	1.44 +31%	1.6 +11%	1.94 +21%	-0.64 N/A	-1.21 -89%	-1.58 -31%	-1.59 -1%	-1.34 +16%	-2.18 -63%	-2.71 -24%	-3.3 -22%	-2.57 +22%	-1.29 +50%	-0.19 +85%	0.04 N/A	-0.82 N/A	-0.77 +6%	-0.52 +32%	0.16 N/A	2.39 +1 394%	2.07 -13%	2.08 +0%	2.12 +2%	0.79 -63%	1.57 +99%	1.19 -24%	1.11 -7%	-0.12 N/A	-0.33 -175%	1.1 N/A	0.89 -19%

Income Statement Balance Sheet Cash Flow Statement

Liberty Media Corp
OTC:LLYVB

Income Statement

Earnings Waterfall
Liberty Media Corp

Income Statement
Liberty Media Corp

See Also

Company

Help

Tools

Stocks

Liberty Media Corp OTC:LLYVB

Income Statement

Earnings Waterfall Liberty Media Corp

Income Statement Liberty Media Corp

See Also

Company

Help

Tools

Stocks

Liberty Media Corp
OTC:LLYVB

Earnings Waterfall
Liberty Media Corp

Income Statement
Liberty Media Corp