Formula One Group (LLYVA) Cash Flow: Operating & Free Cash Flow

Formula One Group Cash Flow Statement Analysis

Values in billions USD

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for Formula One Group (LLYVA) - Annual data in billions USD
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period ending	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021
Operating Activities
Net Income	0.56	-2.48	0.96	2.03	0.74
Depreciation & Amortization	0.39	0.35	0.41	0.43	1.07
Deferred Income Tax	0.02	-0.03	-0.04	0.01	0.00
Stock Based Compensation	0.02	0.01	0.00	0.03	0.26
Change in Working Capital	0.00	-0.01	0.00	0.00	0.00
Change in Accounts Receivable	-0.01	0.00	0.00	0.00	0.00
Change in Accounts Payable	0.00	0.00	0.01	0.00	0.00
Change in Other Working Capital	0.01	-0.07	0.16	0.11	-0.22
Other Operating Activities	-1.02	2.73	-0.91	-2.02	0.58
Net Cash from Operating Activities	-0.03	-0.03	-0.01	1.96	-0.03
Investing Activities
Capital Expenditures	0.00	-0.08	-0.46	-0.31	-0.44
Acquisitions	-3.27	-0.21	0.00	-0.14	-0.01
Purchases of Investments	-0.03	-0.01	-0.17	-0.06	-0.25
Sales/Maturities of Investments	0.03	0.11	0.00	0.62	-0.52
Other Investing Activities	3.26	-0.01	-0.02	0.10	0.16
Net Cash from Investing Activities	0.00	-0.10	0.00	-0.49	0.02
Financing Activities
Debt Repayment	0.00	-0.68	-0.09	-4.79	-6.29
Common Stock Issued	0.00	0.94	0.00	0.00	0.58
Common Stock Repurchased	0.00	0.00	0.00	-0.04	-2.08
Dividends Paid	0.00	0.00	0.00	0.00	-0.06
Other Financing Activities	0.17	-0.01	0.10	-1.04	-0.38
Net Cash from Financing Activities	0.17	0.23	0.32	-1.70	0.00
Summary
Effect of Forex Changes on Cash	0.09	-0.01	0.00	0.00	0.00
Net Change in Cash	0.22	0.10	0.31	-0.24	0.05
Cash at Beginning of Period	0.33	0.30	0.00	2.92	0.00
Cash at End of Period	0.55	0.41	0.31	2.28	0.00
Free Cash Flow	-0.03	0.49	0.19	0.27	2.00
Supplemental Disclosures
Interest Paid	-	0.22	0.23	0.17	-
Income Taxes Paid	-	0.12	0.16	0.10	-

Source: Company financial statements from annual and quarterly filings. Data as of Jun 30, 2026. Data sources and methodology

Frequently Asked Questions About Formula One Group Cash Flow

What is Formula One Group's free cash flow?

Formula One Group had negative free cash flow of $29.45M in fiscal 2025 (fiscal year ended Dec 31, 2025).

Does Formula One Group pay dividends or buy back shares?

Formula One Group's cash flow statement for fiscal 2025 shows no dividend payments or share repurchases.

What is free cash flow?

Free cash flow is operating cash flow minus capital expenditures. It is the cash a company has left for dividends, buybacks, debt repayment or acquisitions after funding its operations and investment. Full definition