FuboTV (FUBO) Financials

$2.88 +0.03 (+1.05%)

Closing price 04/14/2025 03:58 PM Eastern

Extended Trading

$2.88 0.00 (-0.17%)

As of 08:05 AM Eastern

Annual Income Statements for FuboTV

This table shows FuboTV's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Income / (Loss) Attributable to Common Shareholders	-2.22	-7.58	-10	10	-11	-35	-571	-383	-561	-287	-172
Consolidated Net Income / (Loss)	-2.28	-7.61	-10	10	-13	-38	-599	-383	-562	-288	-176
Net Income / (Loss) Continuing Operations	-2.28	1.52	-9.86	10	-13	-38	-599	-352	-425	-293	-178
Total Pre-Tax Income	-2.28	1.52	-9.86	10	-15	-43	-609	-354	-427	-294	-177
Total Operating Income	-2.34	-3.05	-1.17	-1.14	-15	-39	-480	-328	-412	-289	-196
Total Gross Profit	0.16	0.17	0.02	0.04	0.00	4.27	218	638	1,009	1,368	1,623
Total Revenue	0.79	0.96	0.02	0.04	0.00	4.27	218	638	1,009	1,368	1,623
Operating Revenue	0.79	0.96	0.02	0.04	0.00	4.27	218	638	1,009	1,368	1,623
Total Cost of Revenue	0.63	0.79	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Operating Expenses	2.50	3.22	1.19	1.19	15	43	698	967	1,421	1,658	1,819
Selling, General & Admin Expense	0.36	1.02	0.28	1.19	6.75	13	107	145	155	133	133
Marketing Expense	-	-	-	-	-	0.49	63	136	184	207	202
Research & Development Expense	-	0.00	0.16	-	-	0.00	30	55	69	68	80
Depreciation Expense	-	-	-	0.00	0.01	21	44	38	37	36	39
Other Operating Expenses / (Income)	2.14	1.88	0.50	-	-	-	204	593	976	1,213	1,361
Impairment Charge	0.00	0.32	0.25	-	0.00	8.60	249	-	0.00	0.00	3.81
Total Other Income / (Expense), net	0.06	4.56	-8.69	12	-0.24	-4.51	-129	-26	-15	-4.63	19
Interest Expense	0.01	-2.37	0.14	0.91	0.80	0.00	25	15	17	15	-9.89
Interest & Investment Income	-	-	-	-	0.00	-10	-31	-13	2.50	11	7.16
Other Income / (Expense), net	0.08	2.19	-8.55	13	0.56	5.83	-74	2.57	-0.68	-0.92	1.86
Income Tax Expense	-	-	-	0.00	-2.11	-5.27	-9.66	-2.68	-1.67	-0.88	0.66
Net Income / (Loss) Discontinued Operations	-	-	-0.20	-0.01	-	-	0.00	-31	-137	5.19	1.69
Net Income / (Loss) Attributable to Noncontrolling Interest	-0.06	-0.03	-	0.00	-2.48	-3.77	-29	-0.13	-0.44	-0.46	-3.84
Basic Earnings per Share	($0.08)	($1,237.87)	($359.42)	$7.12	($2.37)	($1.57)	($12.82)	($2.78)	($3.08)	($1.04)	($0.54)
Weighted Average Basic Shares Outstanding	31.22M	6.12K	28.01K	1.47M	4.48M	22.29M	44.49M	137.50M	182.47M	276.28M	319.65M
Diluted Earnings per Share	($0.08)	($1,237.87)	($359.42)	$0.74	($2.37)	($1.57)	($12.82)	($2.78)	($3.08)	($1.04)	($0.54)
Weighted Average Diluted Shares Outstanding	31.22M	6.12K	28.01K	2.17M	4.48M	22.29M	44.49M	137.50M	182.47M	276.28M	319.65M
Weighted Average Basic & Diluted Shares Outstanding	31.22M	6.12K	28.01K	43.60M	4.48M	22.29M	44.49M	137.50M	209.69M	299.50M	341.48M

This table shows FuboTV's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Net Income / (Loss) Attributable to Common Shareholders	-153	-152	-84	-50	-84	-70	-56	-25	-52	-39
Consolidated Net Income / (Loss)	-153	-152	-84	-50	-84	-71	-57	-26	-53	-41
Net Income / (Loss) Continuing Operations	-106	-96	-83	-54	-84	-71	-56	-26	-55	-41
Total Pre-Tax Income	-106	-96	-83	-54	-85	-71	-56	-26	-54	-41
Total Operating Income	-104	-94	-81	-53	-83	-72	-63	-36	-59	-38
Total Gross Profit	225	565	324	313	321	410	402	391	386	443
Total Revenue	225	319	324	313	321	410	402	391	386	443
Operating Revenue	225	319	324	313	321	410	402	391	386	443
Total Operating Expenses	329	659	406	365	404	482	466	427	445	482
Selling, General & Admin Expense	33	35	34	34	31	34	33	35	41	24
Marketing Expense	55	58	43	34	60	70	43	36	55	68
Research & Development Expense	18	15	18	18	18	14	20	19	21	19
Depreciation Expense	8.41	8.56	8.84	8.91	9.10	9.64	9.26	9.52	9.82	9.95
Other Operating Expenses / (Income)	214	-	301	271	286	355	360	326	318	357
Total Other Income / (Expense), net	-2.58	-2.53	-2.02	-1.82	-1.45	0.65	7.10	9.94	4.14	-2.28
Interest Expense	0.63	15	4.00	4.09	4.09	2.51	-4.63	-6.83	-2.82	4.40
Interest & Investment Income	-2.56	12	2.12	2.99	2.96	2.91	2.53	1.66	1.57	1.41
Other Income / (Expense), net	0.61	0.12	-0.14	-0.71	-0.32	0.25	-0.06	1.45	-0.25	0.72
Income Tax Expense	-0.39	-0.52	-0.11	-0.12	-0.25	-0.40	0.11	0.10	0.20	0.25
Net Income / (Loss) Attributable to Noncontrolling Interest	-0.10	-0.10	-0.01	-0.01	-0.01	-0.44	-0.57	-0.46	-0.43	-2.38
Basic Earnings per Share	($0.82)	($0.74)	($0.37)	($0.17)	($0.29)	($0.21)	($0.19)	($0.08)	($0.16)	($0.11)
Weighted Average Basic Shares Outstanding	186.75M	182.47M	225.46M	291.72M	292.69M	276.28M	299.36M	311.25M	331.58M	319.65M
Diluted Earnings per Share	($0.82)	($0.74)	($0.37)	($0.17)	($0.29)	($0.21)	($0.19)	($0.08)	($0.16)	($0.11)
Weighted Average Diluted Shares Outstanding	186.75M	182.47M	225.46M	291.72M	292.69M	276.28M	299.36M	311.25M	331.58M	319.65M
Weighted Average Basic & Diluted Shares Outstanding	195.32M	209.69M	291.85M	292.58M	292.81M	299.50M	299.88M	329.34M	334.09M	341.48M

This table details how cash moves in and out of FuboTV's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Change in Cash & Equivalents	0.02	-0.11	0.03	0.00	-0.05	7.59	129	240	-33	-92	-84
Net Cash From Operating Activities	-0.41	-9.35	-0.60	-0.61	-3.15	1.73	-149	-196	-317	-178	-79
Net Cash From Continuing Operating Activities	-0.41	-0.92	-0.58	-0.41	-3.15	1.73	-149	-172	-290	-173	-76
Net Income / (Loss) Continuing Operations	-2.28	-7.61	-10	10	-13	-38	-599	-352	-425	-293	-178
Consolidated Net Income / (Loss)	-2.28	-7.61	-10	10	-13	-38	-599	-383	-562	-288	-176
Net Income / (Loss) Discontinued Operations	-	-	-	-	-	-	0.00	-31	-137	5.19	1.69
Depreciation Expense	0.00	0.00	0.00	0.00	0.01	21	44	38	37	36	39
Amortization Expense	0.00	0.26	0.08	0.87	9.74	0.80	13	16	5.55	5.70	2.76
Non-Cash Adjustments To Reconcile Net Income	1.91	-2.04	8.78	-12	1.70	13	325	54	52	50	17
Changes in Operating Assets and Liabilities, net	-0.05	0.04	0.62	0.37	-1.51	5.21	68	73	41	28	44
Net Cash From Discontinued Operating Activities	-	-	-0.02	-0.20	-	-	0.00	-24	-27	-4.58	-3.85
Net Cash From Investing Activities	-0.05	-0.25	0.18	-0.01	0.00	1.51	-1.46	-76	-12	-25	-16
Net Cash From Continuing Investing Activities	-0.05	-0.25	0.18	-0.01	0.00	1.51	-1.46	-30	-5.99	-25	-16
Purchase of Property, Plant & Equipment	-0.00	-	0.00	-0.01	0.00	-0.18	-0.21	-7.48	-5.99	-18	-14
Acquisitions	0.00	-	-	-	0.00	2.05	9.37	-23	0.00	-3.59	-1.64
Purchase of Investments	-	-	-	-	0.00	-1.00	0.00	0.00	-100	-3.50	0.00
Sale of Property, Plant & Equipment	-	-	-	-	-	-	-	0.00	0.00	0.03	0.00
Sale and/or Maturity of Investments	-	-	-	-	-	-	0.00	0.00	100	0.00	0.00
Net Cash From Discontinued Investing Activities	-	-	-	-	-	-	0.00	-46	-6.44	0.00	0.00
Net Cash From Financing Activities	0.49	1.05	0.45	0.62	3.11	4.35	279	512	296	111	11
Net Cash From Continuing Financing Activities	0.49	1.05	0.45	0.62	3.11	4.35	279	512	296	111	11
Repayment of Debt	-0.17	-0.03	-0.25	-0.04	-1.80	-0.96	-40	-25	-1.68	-3.75	-32
Repurchase of Common Equity	-	-	-	-	-	-	-	0.00	0.00	-2.15	0.00
Issuance of Common Equity	0.20	0.34	0.26	0.18	3.13	-	-	140	292	117	43
Other Financing Activities, net	0.08	0.01	-	-	0.00	3.68	283	6.78	5.83	0.25	-0.18
Net Cash From Discontinued Financing Activities	-	-	-	-	-	-	0.00	0.00	0.00	0.00	0.00
Cash Interest Paid	0.00	0.01	0.02	0.00	0.59	0.17	5.37	8.02	14	13	15
Cash Income Taxes Paid	0.00	0.00	0.00	0.00	0.00	0.00	-	0.00	0.00	0.26	0.25

This table details how cash moves in and out of FuboTV's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Net Change in Cash & Equivalents	-74	141	22	-65	-34	-15	-76	-14	-9.01	15
Net Cash From Operating Activities	-79	-21	-78	-71	-26	-2.07	-67	-32	0.24	20
Net Cash From Continuing Operating Activities	-68	-19	-77	-71	-25	-0.06	-67	-32	2.44	21
Net Income / (Loss) Continuing Operations	-106	-96	-83	-54	-84	-71	-56	-26	-55	-41
Consolidated Net Income / (Loss)	-153	-152	-84	-50	-84	-71	-57	-26	-53	-41
Depreciation Expense	8.41	8.56	8.84	8.91	9.10	9.64	9.26	9.52	9.82	9.95
Amortization Expense	1.26	1.35	1.29	1.34	1.63	1.45	0.74	0.70	0.54	0.78
Non-Cash Adjustments To Reconcile Net Income	12	8.21	14	13	13	10	3.34	-1.82	1.57	14
Changes in Operating Assets and Liabilities, net	16	59	-17	-40	36	50	-24	-14	45	37
Net Cash From Discontinued Operating Activities	-11	-1.77	-1.15	-0.08	-1.34	-2.01	-0.23	-0.40	-2.21	-1.01
Net Cash From Investing Activities	-3.66	98	-3.92	-4.75	-7.47	-9.28	-4.26	-3.43	-3.57	-4.58
Net Cash From Continuing Investing Activities	-1.64	99	-3.92	-4.75	-7.47	-9.28	-4.26	-3.43	-3.57	-4.58
Purchase of Property, Plant & Equipment	-1.64	-1.44	-3.92	-4.75	-4.58	-5.10	-3.72	-3.43	-3.57	-3.48
Acquisitions	-	-	0.00	-	-2.90	-0.69	-0.54	-	-	-1.10
Net Cash From Financing Activities	8.84	63	104	11	0.14	-3.31	-4.89	22	-5.68	0.00
Net Cash From Continuing Financing Activities	8.84	63	104	11	0.14	-3.31	-4.89	22	-5.68	0.00
Repayment of Debt	-0.11	-0.21	-0.22	-0.11	-0.01	-3.42	-4.70	-15	-12	0.04
Issuance of Common Equity	8.77	63	106	11	-0.01	-0.00	-0.02	37	6.47	-0.03
Cash Interest Paid	6.83	0.32	6.55	0.03	6.54	0.05	4.75	0.35	9.53	0.31
Cash Income Taxes Paid	-	-	0.01	-	0.18	0.07	0.03	0.09	0.07	0.06

This table presents FuboTV's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	0.55	0.31	0.12	0.09	286	368	859	1,370	1,278	1,233	1,077
Total Current Assets	0.23	0.06	0.12	0.08	0.03	18	157	429	437	387	274
Cash & Equivalents	0.16	0.05	0.08	0.08	0.03	7.62	135	371	337	245	161
Accounts Receivable	0.01	0.00	0.01	-	0.00	8.90	17	34	44	80	71
Prepaid Expenses	0.06	0.01	-	0.00	0.00	1.45	4.28	17	51	61	42
Other Current Nonoperating Assets	-	-	0.03	-	-	-	-	6.36	4.64	0.46	0.00
Plant, Property, & Equipment, net	0.00	0.00	0.00	0.01	0.01	0.34	1.77	0.00	4.98	4.84	6.08
Total Noncurrent Assets	0.32	0.25	0.00	0.00	286	350	701	866	836	841	797
Goodwill	0.32	-	-	0.00	150	228	478	620	619	623	615
Intangible Assets	-	-	0.00	-	136	117	216	204	172	158	134
Other Noncurrent Operating Assets	0.00	0.25	0.00	0.00	0.00	5.51	6.01	43	46	60	48
Total Liabilities & Shareholders' Equity	0.55	0.31	0.12	0.09	286	368	859	1,370	1,278	1,233	1,077
Total Liabilities	0.52	5.69	15	3.19	54	145	236	699	874	949	897
Total Current Liabilities	0.52	5.69	15	3.19	19	67	227	337	439	517	515
Short-Term Debt	0.17	0.77	0.48	0.48	5.29	5.82	29	5.11	7.67	7.94	8.07
Accounts Payable	0.13	0.05	0.08	0.63	2.87	36	31	56	67	74	68
Accrued Expenses	-	-	-	0.00	5.86	20	126	215	264	320	336
Current Deferred Revenue	0.06	0.00	-	-	-	0.00	17	44	65	90	98
Other Current Liabilities	0.00	4.67	13	2.02	4.53	4.85	23	7.37	1.76	5.25	5.02
Other Current Nonoperating Liabilities	0.01	0.07	0.35	-	-	-	-	5.80	33	20	0.00
Total Noncurrent Liabilities	0.00	0.00	0.00	0.00	35	78	9.09	350	436	431	381
Long-Term Debt	-	-	-	-	0.00	44	0.00	316	394	392	332
Other Noncurrent Operating Liabilities	-	-	-	-	0.00	2.71	3.99	32	41	40	49
Commitments & Contingencies	-	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	0.03	-5.37	-14	-3.10	233	223	623	671	402	284	181
Total Preferred & Common Equity	0.15	-5.22	-14	-3.10	233	200	634	682	413	296	196
Total Common Equity	0.15	-5.22	-14	-3.10	233	200	227	682	413	296	196
Common Stock	4.18	6.38	7.37	8.05	228	257	854	1,691	1,972	2,137	2,219
Retained Earnings	-4.02	-12	-22	-11	-22	-56	-626	-1,009	-1,558	-1,846	-2,018
Accumulated Other Comprehensive Income / (Loss)	-	-	-	-	0.00	-0.77	0.00	0.17	-0.60	4.22	-4.87
Noncontrolling Interest	-0.12	-0.16	-0.19	0.00	-	23	-11	-	-12	-12	-16

This table presents FuboTV's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q1 2023	Q2 2023	Q3 2023	Q1 2024	Q2 2024	Q3 2024
Total Assets	1,268	1,298	1,240	1,220	1,144	1,109	1,102
Total Current Assets	394	460	397	381	308	281	279
Cash & Equivalents	201	359	294	260	169	155	146
Accounts Receivable	44	41	49	62	74	72	77
Prepaid Expenses	48	57	53	58	65	53	55
Other Current Nonoperating Assets	-	2.77	2.15	0.81	0.46	0.46	0.39
Plant, Property, & Equipment, net	6.31	0.00	5.02	4.94	4.55	5.79	5.63
Total Noncurrent Assets	868	833	838	834	831	822	818
Goodwill	607	621	621	617	620	619	624
Intangible Assets	203	167	166	163	153	147	140
Other Noncurrent Operating Assets	58	45	51	55	58	56	54
Total Liabilities & Shareholders' Equity	1,268	1,298	1,240	1,220	1,144	1,109	1,102
Total Liabilities	806	860	830	887	908	855	880
Total Current Liabilities	355	424	391	451	490	465	512
Short-Term Debt	7.43	7.65	7.70	7.81	7.96	7.95	7.96
Accounts Payable	74	62	49	60	53	38	60
Accrued Expenses	210	253	243	271	314	308	320
Current Deferred Revenue	59	66	61	86	90	86	103
Other Current Liabilities	5.77	2.55	3.89	5.00	5.34	5.45	5.49
Other Current Nonoperating Liabilities	-	32	27	21	20	19	15
Total Noncurrent Liabilities	451	436	439	436	418	390	368
Long-Term Debt	393	395	395	396	380	353	333
Other Noncurrent Operating Liabilities	56	41	43	39	38	37	36
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	460	438	410	333	236	254	222
Total Preferred & Common Equity	472	449	421	345	248	267	235
Total Common Equity	472	449	421	345	248	267	235
Common Stock	1,889	2,089	2,111	2,122	2,149	2,195	2,210
Retained Earnings	-1,406	-1,642	-1,692	-1,775	-1,902	-1,927	-1,979
Accumulated Other Comprehensive Income / (Loss)	-12	2.15	2.29	-1.57	1.20	-1.16	4.65
Noncontrolling Interest	-12	-	-11	-11	-12	-13	-13

This table displays calculated financial ratios and metrics derived from FuboTV's official financial filings.

Metric	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	0.00%	21.95%	-97.51%	70.83%	-100.00%	0.00%	4,998.24%	193.17%	58.01%	35.64%	18.61%
EBITDA Growth	-430.36%	73.67%	-1,520.34%	227.20%	-137.96%	-146.79%	-4,226.21%	45.24%	-36.04%	33.00%	38.39%
EBIT Growth	-427.85%	62.31%	-1,039.74%	217.22%	-226.42%	-129.44%	-1,575.87%	41.21%	-26.66%	29.64%	33.11%
NOPAT Growth	-445.89%	-85.92%	73.09%	-39.56%	-815.57%	-159.87%	-1,134.15%	31.59%	-25.46%	29.75%	32.25%
Net Income Growth	-429.51%	-234.18%	-32.29%	204.05%	-225.00%	-191.22%	-1,472.09%	36.11%	-46.73%	48.76%	38.84%
EPS Growth	-700.00%	-1,547,237.50%	70.96%	100.21%	-420.27%	33.76%	-716.56%	78.32%	-10.79%	66.23%	48.08%
Operating Cash Flow Growth	-127.64%	-2,164.65%	93.55%	-1.49%	-415.20%	154.90%	-8,708.78%	-31.48%	-61.64%	43.91%	55.25%
Free Cash Flow Firm Growth	-664.26%	193.49%	423.75%	-246.43%	-1,962.75%	78.16%	-971.85%	53.49%	18.02%	26.79%	75.83%
Invested Capital Growth	482.78%	-9,960.03%	-199.06%	80.37%	8,933.92%	11.60%	94.75%	8.40%	-11.48%	-7.78%	-21.33%
Revenue Q/Q Growth	22.57%	5.52%	-88.99%	-4.65%	0.00%	-26.79%	95.98%	24.59%	9.59%	7.11%	2.08%
EBITDA Q/Q Growth	19.31%	-186.77%	-724.02%	813.79%	-566.91%	-736.10%	-47.08%	29.13%	-6.89%	8.52%	18.11%
EBIT Q/Q Growth	19.30%	-56.52%	-1,654.87%	627.71%	-170.10%	-41.01%	-42.01%	24.90%	-5.01%	7.03%	14.96%
NOPAT Q/Q Growth	16.54%	-449.02%	76.87%	-150.88%	-91.96%	-45.79%	-17.80%	3.93%	-3.79%	7.01%	14.67%
Net Income Q/Q Growth	16.57%	-320.33%	5.86%	80.52%	-74.37%	-99.72%	-39.70%	17.87%	-7.68%	22.07%	14.39%
EPS Q/Q Growth	11.11%	-2,475,640.00%	75.39%	100.54%	-60.14%	-26.61%	-17.83%	0.00%	0.00%	33.76%	15.63%
Operating Cash Flow Q/Q Growth	-152.58%	-795.51%	93.23%	7.13%	-16.09%	205.83%	-107.04%	10.78%	9.18%	9.58%	21.60%
Free Cash Flow Firm Q/Q Growth	7.55%	468.18%	110.29%	-100.61%	-2.97%	-12.48%	-9.90%	-16.31%	31.66%	-6.07%	57.92%
Invested Capital Q/Q Growth	177.93%	-2,398.08%	-78.60%	-30.05%	0.68%	-0.33%	0.25%	9.59%	-11.63%	-8.15%	-16.59%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	20.13%	17.84%	75.00%	100.00%	0.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
EBITDA Margin	-285.90%	-61.72%	-40,170.83%	29,909.76%	0.00%	-268.98%	-228.25%	-42.63%	-36.71%	-18.13%	-9.42%
Operating Margin	-296.08%	-315.98%	-4,879.17%	-2,790.24%	0.00%	-910.44%	-220.39%	-51.42%	-40.83%	-21.15%	-12.08%
EBIT Margin	-286.30%	-88.49%	-40,508.33%	27,795.12%	0.00%	-773.96%	-254.41%	-51.02%	-40.90%	-21.22%	-11.96%
Profit (Net Income) Margin	-288.05%	-789.32%	-41,941.67%	25,546.34%	0.00%	-892.69%	-275.27%	-59.99%	-55.71%	-21.04%	-10.85%
Tax Burden Percent	100.00%	-501.58%	102.07%	100.00%	86.10%	87.85%	98.41%	108.04%	131.69%	97.94%	99.42%
Interest Burden Percent	100.61%	-177.84%	101.44%	91.91%	105.55%	131.29%	109.94%	108.83%	103.44%	101.28%	91.22%
Effective Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Invested Capital (ROIC)	-9,536.11%	0.00%	0.00%	0.00%	0.00%	-10.82%	-85.89%	-42.67%	-54.59%	-42.49%	-33.58%
ROIC Less NNEP Spread (ROIC-NNEP)	-7,500.83%	0.00%	0.00%	0.00%	0.00%	-56.77%	738.99%	98.70%	2,987.31%	-106.64%	-55.64%
Return on Net Nonoperating Assets (RNNOA)	4,847.04%	0.00%	0.00%	0.00%	0.00%	-5.91%	-55.79%	-16.53%	-50.03%	-41.31%	-42.22%
Return on Equity (ROE)	-4,689.07%	284.82%	101.62%	-119.44%	-11.41%	-16.73%	-141.68%	-59.20%	-104.62%	-83.80%	-75.80%
Cash Return on Invested Capital (CROIC)	-3,648.52%	0.00%	0.00%	0.00%	-105.54%	-21.78%	-150.18%	-50.73%	-42.41%	-34.40%	-9.70%
Operating Return on Assets (OROA)	-441.77%	-197.97%	-4,542.99%	11,339.30%	0.00%	-10.10%	-90.26%	-29.22%	-31.16%	-23.13%	-16.81%
Return on Assets (ROA)	-444.47%	-1,765.92%	-4,703.74%	10,421.89%	0.00%	-11.65%	-97.65%	-34.36%	-42.45%	-22.94%	-15.25%
Return on Common Equity (ROCE)	-12,093.55%	269.90%	99.88%	-118.20%	-11.41%	-15.89%	-71.58%	-41.61%	-106.69%	-86.45%	-80.26%
Return on Equity Simple (ROE_SIMPLE)	-1,489.35%	145.88%	69.74%	-337.98%	-5.63%	-19.05%	-94.54%	-56.14%	-135.94%	-97.41%	-89.67%
Net Operating Profit after Tax (NOPAT)	-1.64	-3.05	-0.82	-1.14	-10	-27	-336	-230	-288	-203	-137
NOPAT Margin	-207.26%	-315.98%	-3,415.42%	-2,790.24%	0.00%	-637.31%	-154.28%	-36.00%	-28.58%	-14.80%	-8.46%
Net Nonoperating Expense Percent (NNEP)	-2,035.27%	1,135.70%	1,224.68%	-2,054.47%	92.41%	45.95%	-824.88%	-141.36%	-3,041.90%	64.15%	22.05%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	-	-	-35.88%	-29.63%	-26.33%
Cost of Revenue to Revenue	79.87%	82.16%	25.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
SG&A Expenses to Revenue	45.02%	105.60%	1,150.00%	2,890.24%	0.00%	311.45%	49.22%	22.65%	15.32%	9.73%	8.19%
R&D to Revenue	0.00%	0.00%	670.83%	0.00%	0.00%	0.00%	13.86%	8.68%	6.87%	4.95%	4.93%
Operating Expenses to Revenue	316.21%	333.82%	4,954.17%	2,890.24%	0.00%	1,010.44%	320.39%	151.42%	140.83%	121.15%	112.08%
Earnings before Interest and Taxes (EBIT)	-2.26	-0.85	-9.72	11	-14	-33	-554	-326	-413	-290	-194
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	-2.26	-0.60	-9.64	12	-4.66	-11	-497	-272	-370	-248	-153
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	0.00	0.00	0.00	0.00	0.23	1.20	8.32	3.29	0.82	3.15	2.14
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	0.00	0.00	6,045.04	835.13	0.00	56.10	8.68	3.52	0.34	0.68	0.26
Price to Earnings (P/E)	0.00	0.00	0.00	3.27	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	0.00%	0.00%	0.00%	30.59%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Enterprise Value to Invested Capital (EV/IC)	0.00	0.00	0.00	0.00	0.25	1.15	4.22	3.92	0.80	2.35	1.62
Enterprise Value to Revenue (EV/Rev)	0.00	0.00	6,054.34	845.08	0.00	71.39	10.01	3.44	0.39	0.78	0.36
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	0.00	2.83	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	0.00	3.04	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	0.00	0.00	0.00	176.14	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	17.49	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	5.89	-0.14	-0.03	-0.16	0.02	0.22	0.05	0.48	1.00	1.41	1.88
Long-Term Debt to Equity	0.00	0.00	0.00	0.00	0.00	0.20	0.00	0.47	0.98	1.38	1.84
Financial Leverage	-0.65	-0.15	-0.08	-0.06	0.02	0.10	-0.08	-0.17	-0.02	0.39	0.76
Leverage Ratio	10.55	-0.16	-0.02	-0.01	1.25	1.44	1.45	1.72	2.46	3.65	4.97
Compound Leverage Factor	10.61	0.29	-0.02	-0.01	1.32	1.89	1.60	1.88	2.55	3.70	4.54
Debt to Total Capital	85.49%	-16.71%	-3.47%	-18.51%	2.22%	18.26%	4.43%	32.39%	49.90%	58.48%	65.32%
Short-Term Debt to Total Capital	85.49%	-16.71%	-3.47%	-18.51%	2.22%	2.13%	4.43%	0.52%	0.95%	1.16%	1.55%
Long-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	16.12%	0.00%	31.88%	48.95%	57.31%	63.77%
Preferred Equity to Total Capital	0.00%	0.00%	-0.04%	-0.04%	0.00%	0.00%	62.39%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	-62.09%	3.39%	1.35%	0.00%	0.00%	8.45%	-1.70%	0.00%	-1.24%	-1.72%	-2.99%
Common Equity to Total Capital	76.60%	113.32%	102.15%	118.55%	97.78%	73.30%	34.88%	68.74%	51.34%	43.24%	37.67%
Debt to EBITDA	-0.08	-1.29	-0.05	0.04	-1.14	-4.34	-0.06	-1.18	-1.09	-1.61	-2.23
Net Debt to EBITDA	0.00	-1.21	-0.04	0.03	-1.13	-3.67	0.21	0.18	-0.17	-0.62	-1.17
Long-Term Debt to EBITDA	0.00	0.00	0.00	0.00	0.00	-3.83	0.00	-1.16	-1.06	-1.58	-2.17
Debt to NOPAT	-0.10	-0.25	-0.59	-0.42	-0.51	-1.83	-0.09	-1.40	-1.39	-1.97	-2.48
Net Debt to NOPAT	-0.01	-0.24	-0.50	-0.36	-0.50	-1.55	0.32	0.22	-0.22	-0.76	-1.30
Long-Term Debt to NOPAT	0.00	0.00	0.00	0.00	0.00	-1.62	0.00	-1.38	-1.37	-1.93	-2.42
Altman Z-Score	0.00	0.00	-686.74	219.33	0.26	0.33	1.81	0.66	-1.75	-1.30	-1.70
Noncontrolling Interest Sharing Ratio	-157.91%	5.24%	1.72%	1.04%	0.00%	5.06%	49.48%	29.71%	-1.98%	-3.17%	-5.88%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	0.44	0.01	0.01	0.03	0.00	0.27	0.69	1.27	1.00	0.75	0.53
Quick Ratio	0.33	0.01	0.01	0.02	0.00	0.25	0.67	1.20	0.87	0.63	0.45
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-1.70	1.59	8.31	-12	-251	-55	-587	-273	-224	-164	-40
Operating Cash Flow to CapEx	-34,319.87%	0.00%	0.00%	-10,200.00%	0.00%	989.14%	-70,624.64%	-2,618.29%	-5,289.81%	-969.29%	-559.90%
Free Cash Flow to Firm to Interest Expense	-122.53	0.00	59.35	-13.36	-314.11	0.00	-23.95	-17.85	-13.44	-11.17	0.00
Operating Cash Flow to Interest Expense	-29.81	0.00	-4.31	-0.67	-3.95	0.00	-6.08	-12.80	-19.00	-12.10	0.00
Operating Cash Flow Less CapEx to Interest Expense	-29.90	0.00	-4.31	-0.68	-3.95	0.00	-6.09	-13.29	-19.36	-13.35	0.00
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	1.54	2.24	0.11	0.41	0.00	0.01	0.35	0.57	0.76	1.09	1.41
Accounts Receivable Turnover	0.00	0.00	0.00	0.00	0.00	0.00	16.50	24.65	25.77	22.02	21.44
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	226.59	426.55	0.00	0.00	0.00	24.48	206.79	0.00	0.00	278.95	297.35
Accounts Payable Turnover	4.49	8.74	0.09	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Sales Outstanding (DSO)	0.00	0.00	0.00	0.00	0.00	0.00	22.13	14.81	14.17	16.58	17.02
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	81.38	41.75	4,045.42	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash Conversion Cycle (CCC)	-81.38	-41.75	-4,045.42	0.00	0.00	0.00	22.13	14.81	14.17	16.58	17.02
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	0.05	-4.59	-14	-2.69	238	265	517	560	496	457	360
Invested Capital Turnover	46.01	-0.42	0.00	-0.01	0.00	0.02	0.56	1.19	1.91	2.87	3.97
Increase / (Decrease) in Invested Capital	0.06	-4.63	-9.13	11	241	28	251	43	-64	-39	-98
Enterprise Value (EV)	0.00	0.00	145	35	59	305	2,180	2,194	395	1,074	584
Market Capitalization	0.00	0.00	145	34	54	240	1,891	2,244	340	931	421
Book Value per Share	$0.00	($852.15)	($0.04)	($0.04)	$1.08	$7.44	$3.37	$4.72	$2.12	$1.01	$0.59
Tangible Book Value per Share	($0.01)	($852.15)	($0.04)	($0.04)	($0.25)	($5.36)	($6.92)	($0.98)	($1.93)	($1.66)	($1.65)
Total Capital	0.20	-4.60	-14	-2.62	238	273	652	992	805	684	521
Total Debt	0.17	0.77	0.48	0.48	5.29	50	29	321	402	400	340
Total Long-Term Debt	0.00	0.00	0.00	0.00	0.00	44	0.00	316	394	392	332
Net Debt	0.01	0.72	0.41	0.41	5.26	42	-106	-50	65	154	179
Capital Expenditures (CapEx)	0.00	0.00	0.00	0.01	0.00	0.18	0.21	7.48	5.99	18	14
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-0.28	-4.90	-14	-2.70	-13	-51	-177	-275	-331	-368	-395
Debt-free Net Working Capital (DFNWC)	-0.12	-4.86	-14	-2.62	-13	-44	-42	96	5.82	-123	-233
Net Working Capital (NWC)	-0.29	-5.62	-14	-3.11	-19	-49	-71	91	-1.85	-131	-241
Net Nonoperating Expense (NNE)	0.64	4.56	9.25	-12	2.62	11	263	153	274	85	39
Net Nonoperating Obligations (NNO)	0.02	0.79	0.72	0.41	5.26	42	-106	-111	93	174	179
Total Depreciation and Amortization (D&A)	0.00	0.26	0.08	0.87	9.75	22	57	54	42	42	41
Debt-free, Cash-free Net Working Capital to Revenue	-35.74%	-508.61%	-58,466.67%	-6,580.49%	0.00%	-1,200.59%	-81.15%	-43.02%	-32.84%	-26.89%	-24.32%
Debt-free Net Working Capital to Revenue	-15.45%	-503.63%	-58,145.83%	-6,392.68%	0.00%	-1,022.08%	-19.17%	15.09%	0.58%	-8.96%	-14.37%
Net Working Capital to Revenue	-37.04%	-583.40%	-60,162.50%	-7,573.17%	0.00%	-1,158.25%	-32.42%	14.29%	-0.18%	-9.54%	-14.87%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	($0.08)	($0.13)	($360.74)	$0.24	($2.37)	($5.15)	($12.82)	($2.78)	($3.08)	($1.04)	($0.54)
Adjusted Weighted Average Basic Shares Outstanding	56.97M	6.12K	33.93K	44.16M	4.48M	22.29M	140.16M	154.11M	182.47M	276.28M	319.65M
Adjusted Diluted Earnings per Share	($0.08)	($0.13)	($360.74)	$0.16	($2.37)	($5.15)	($12.82)	($2.78)	($3.08)	($1.04)	($0.54)
Adjusted Weighted Average Diluted Shares Outstanding	56.97M	6.12K	33.93K	64.97M	4.48M	22.29M	140.16M	154.11M	182.47M	276.28M	319.65M
Adjusted Basic & Diluted Earnings per Share	($0.08)	($0.13)	($360.74)	$0.00	$0.00	($5.15)	($12.82)	($2.78)	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	31.22M	61.21M	28.01K	43.60M	4.48M	22.29M	44.49M	137.50M	209.69M	299.50M	341.48M
Normalized Net Operating Profit after Tax (NOPAT)	-1.64	-1.91	-0.64	-0.80	-10	-21	-162	-230	-288	-203	-135
Normalized NOPAT Margin	-207.26%	-198.02%	-2,686.25%	-1,953.17%	0.00%	-496.39%	-74.25%	-36.00%	-28.58%	-14.80%	-8.29%
Pre Tax Income Margin	-288.05%	157.37%	-41,091.67%	25,546.34%	0.00%	-1,016.13%	-279.71%	-55.53%	-42.30%	-21.49%	-10.91%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	-163.41	0.00	-69.44	12.51	-18.03	0.00	-22.59	-21.28	-24.75	-19.77	0.00
NOPAT to Interest Expense	-118.30	0.00	-5.86	-1.26	-13.11	0.00	-13.70	-15.01	-17.29	-13.80	0.00
EBIT Less CapEx to Interest Expense	-163.50	0.00	-69.44	12.50	-18.03	0.00	-22.60	-21.77	-25.11	-21.02	0.00
NOPAT Less CapEx to Interest Expense	-118.38	0.00	-5.86	-1.26	-13.11	0.00	-13.71	-15.50	-17.65	-15.05	0.00
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-0.75%	0.00%

This table displays calculated financial ratios and metrics derived from FuboTV's official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	43.59%	38.19%	33.86%	40.83%	42.64%	28.46%	24.04%	25.01%	20.34%	8.07%
EBITDA Growth	-9.80%	-39.75%	36.13%	47.04%	21.93%	27.56%	25.32%	44.16%	33.41%	55.64%
EBIT Growth	-4.22%	-26.56%	34.49%	41.63%	18.84%	23.39%	22.34%	35.71%	29.57%	47.54%
NOPAT Growth	-0.35%	-19.06%	33.75%	42.53%	19.62%	23.23%	22.28%	32.07%	29.60%	46.73%
Net Income Growth	-44.28%	-35.81%	40.62%	57.04%	45.13%	53.63%	32.34%	48.49%	36.95%	41.96%
EPS Growth	-10.81%	0.00%	58.43%	73.02%	64.63%	71.62%	48.65%	52.94%	44.83%	47.62%
Operating Cash Flow Growth	-41.75%	60.52%	37.39%	22.81%	66.69%	90.11%	13.95%	54.62%	100.90%	1,060.58%
Free Cash Flow Firm Growth	-80.23%	98.57%	141.90%	126.77%	104.02%	-745.96%	-117.35%	-15.56%	418.78%	694.53%
Invested Capital Growth	9.77%	-11.48%	-20.86%	-13.53%	-11.27%	-7.78%	-6.16%	-12.10%	-13.38%	-21.33%
Revenue Q/Q Growth	1.31%	41.92%	1.58%	-3.59%	2.62%	27.81%	-1.91%	-2.83%	-1.22%	14.78%
EBITDA Q/Q Growth	-15.02%	10.15%	14.78%	39.87%	-69.55%	16.63%	12.15%	55.03%	-102.17%	44.46%
EBIT Q/Q Growth	-12.96%	8.96%	12.98%	34.77%	-57.06%	14.07%	11.78%	46.00%	-72.04%	35.99%
NOPAT Q/Q Growth	-13.38%	9.38%	13.25%	35.53%	-58.59%	13.44%	12.18%	43.65%	-64.35%	34.51%
Net Income Q/Q Growth	-31.37%	0.43%	45.01%	40.27%	-67.80%	15.86%	19.77%	54.53%	-105.42%	22.55%
EPS Q/Q Growth	-30.16%	9.76%	50.00%	54.05%	-70.59%	27.59%	9.52%	57.89%	-100.00%	31.25%
Operating Cash Flow Q/Q Growth	14.44%	73.50%	-274.40%	9.05%	63.07%	92.14%	-3,158.06%	52.04%	100.73%	8,340.85%
Free Cash Flow Firm Q/Q Growth	32.30%	98.85%	5,519.29%	-36.42%	-89.82%	-341.25%	-11.15%	409.44%	-37.48%	176.48%
Invested Capital Q/Q Growth	-10.84%	-11.63%	1.87%	7.73%	-8.50%	-8.15%	3.66%	0.91%	-9.83%	-16.59%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	100.00%	176.93%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
EBITDA Margin	-41.49%	-26.27%	-22.03%	-13.74%	-22.71%	-14.81%	-13.27%	-6.14%	-12.56%	-6.08%
Operating Margin	-46.05%	-29.41%	-25.11%	-16.79%	-25.95%	-17.58%	-15.74%	-9.12%	-15.18%	-8.66%
EBIT Margin	-45.78%	-29.37%	-25.16%	-17.02%	-26.05%	-17.51%	-15.75%	-8.75%	-15.24%	-8.50%
Profit (Net Income) Margin	-67.89%	-47.63%	-25.78%	-15.97%	-26.12%	-17.19%	-14.06%	-6.58%	-13.68%	-9.23%
Tax Burden Percent	143.84%	157.71%	100.17%	91.94%	98.92%	98.73%	100.65%	99.97%	96.99%	100.62%
Interest Burden Percent	103.09%	102.83%	102.30%	102.07%	101.35%	99.44%	88.70%	75.20%	92.55%	107.95%
Effective Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Invested Capital (ROIC)	-55.34%	-39.32%	-33.53%	-23.66%	-43.81%	-35.31%	-32.53%	-19.04%	-36.36%	-24.09%
ROIC Less NNEP Spread (ROIC-NNEP)	-734.15%	920.67%	-336.86%	-39.96%	-63.13%	-50.39%	-40.57%	-19.46%	-42.67%	-32.06%
Return on Net Nonoperating Assets (RNNOA)	-16.54%	-15.42%	-5.25%	-6.39%	-20.98%	-19.52%	-18.38%	-10.50%	-28.70%	-24.33%
Return on Equity (ROE)	-71.88%	-54.74%	-38.78%	-30.05%	-64.79%	-54.83%	-50.92%	-29.54%	-65.06%	-48.41%
Cash Return on Invested Capital (CROIC)	-61.12%	-42.41%	-22.04%	-25.02%	-29.19%	-34.40%	-32.42%	-21.94%	-20.27%	-9.70%
Operating Return on Assets (OROA)	-34.71%	-22.38%	-19.93%	-15.45%	-26.74%	-19.09%	-18.66%	-11.36%	-20.87%	-11.94%
Return on Assets (ROA)	-51.47%	-36.29%	-20.42%	-14.50%	-26.81%	-18.74%	-16.66%	-8.54%	-18.73%	-12.97%
Return on Common Equity (ROCE)	-73.33%	-55.82%	-39.50%	-30.68%	-66.53%	-56.57%	-52.70%	-30.61%	-67.93%	-51.26%
Return on Equity Simple (ROE_SIMPLE)	-110.65%	0.00%	-112.38%	-104.03%	-107.17%	0.00%	-105.01%	-88.63%	-87.37%	0.00%
Net Operating Profit after Tax (NOPAT)	-73	-66	-57	-37	-58	-50	-44	-25	-41	-27
NOPAT Margin	-32.24%	-20.58%	-17.58%	-11.75%	-18.17%	-12.30%	-11.02%	-6.39%	-10.63%	-6.06%
Net Nonoperating Expense Percent (NNEP)	678.81%	-959.99%	303.33%	16.30%	19.32%	15.08%	8.03%	0.42%	6.32%	7.97%
Return On Investment Capital (ROIC_SIMPLE)	-	-8.18%	-	-	-	-7.38%	-	-	-	-5.16%
Cost of Revenue to Revenue	0.00%	-76.93%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
SG&A Expenses to Revenue	14.60%	10.88%	10.62%	10.80%	9.67%	8.25%	8.20%	9.05%	10.59%	5.33%
R&D to Revenue	7.82%	4.67%	5.62%	5.68%	5.45%	3.45%	4.98%	4.95%	5.49%	4.38%
Operating Expenses to Revenue	146.05%	206.34%	125.11%	116.79%	125.95%	117.58%	115.74%	109.12%	115.18%	108.66%
Earnings before Interest and Taxes (EBIT)	-103	-94	-82	-53	-84	-72	-63	-34	-59	-38
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	-93	-84	-71	-43	-73	-61	-53	-24	-49	-27
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	1.39	0.82	0.57	1.44	2.27	3.15	1.90	1.39	1.99	2.14
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	0.71	0.34	0.23	0.51	0.61	0.68	0.33	0.24	0.29	0.26
Price to Earnings (P/E)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Enterprise Value to Invested Capital (EV/IC)	1.33	0.80	0.59	1.30	1.83	2.35	1.43	1.18	1.50	1.62
Enterprise Value to Revenue (EV/Rev)	0.81	0.39	0.27	0.60	0.72	0.78	0.47	0.37	0.41	0.36
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.87	1.00	0.92	0.98	1.21	1.41	1.64	1.42	1.53	1.88
Long-Term Debt to Equity	0.85	0.98	0.90	0.96	1.19	1.38	1.61	1.39	1.50	1.84
Financial Leverage	0.02	-0.02	0.02	0.16	0.33	0.39	0.45	0.54	0.67	0.76
Leverage Ratio	2.32	2.46	2.45	2.57	3.13	3.65	3.62	3.54	4.18	4.97
Compound Leverage Factor	2.39	2.53	2.50	2.62	3.17	3.63	3.21	2.66	3.87	5.37
Debt to Total Capital	46.48%	49.90%	47.89%	49.57%	54.77%	58.48%	62.15%	58.66%	60.52%	65.32%
Short-Term Debt to Total Capital	0.86%	0.95%	0.91%	0.95%	1.06%	1.16%	1.28%	1.29%	1.41%	1.55%
Long-Term Debt to Total Capital	45.62%	48.95%	46.98%	48.62%	53.71%	57.31%	60.87%	57.36%	59.11%	63.77%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	-1.16%	-1.24%	0.00%	-1.39%	-1.53%	-1.72%	-1.98%	-2.08%	-2.35%	-2.99%
Common Equity to Total Capital	54.68%	51.34%	53.45%	51.82%	46.76%	43.24%	39.83%	43.42%	41.82%	37.67%
Debt to EBITDA	-1.16	-1.09	-1.22	-1.38	-1.49	-1.61	-1.69	-1.71	-1.83	-2.23
Net Debt to EBITDA	-0.29	-0.17	-0.13	-0.38	-0.53	-0.62	-0.95	-0.97	-1.04	-1.17
Long-Term Debt to EBITDA	-1.14	-1.06	-1.20	-1.36	-1.46	-1.58	-1.65	-1.67	-1.78	-2.17
Debt to NOPAT	-1.44	-1.39	-1.55	-1.74	-1.85	-1.97	-2.04	-2.03	-2.12	-2.48
Net Debt to NOPAT	-0.36	-0.22	-0.17	-0.47	-0.66	-0.76	-1.15	-1.15	-1.21	-1.30
Long-Term Debt to NOPAT	-1.42	-1.37	-1.52	-1.70	-1.82	-1.93	-2.00	-1.98	-2.07	-2.42
Altman Z-Score	-0.57	-0.93	-0.93	-0.65	-0.76	-0.72	-1.12	-1.10	-1.18	-1.22
Noncontrolling Interest Sharing Ratio	-2.02%	-1.98%	-1.85%	-2.09%	-2.69%	-3.17%	-3.51%	-3.63%	-4.41%	-5.88%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.11	1.00	1.09	1.02	0.84	0.75	0.63	0.60	0.55	0.53
Quick Ratio	0.97	0.87	0.94	0.88	0.71	0.63	0.50	0.49	0.44	0.45
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-122	-1.41	76	48	4.93	-12	-13	41	26	71
Operating Cash Flow to CapEx	-4,808.97%	-1,453.31%	-1,995.64%	-1,496.11%	-573.44%	-40.60%	-1,810.04%	-941.09%	6.59%	569.51%
Free Cash Flow to Firm to Interest Expense	-195.99	-0.09	19.06	11.85	1.21	-4.75	0.00	0.00	0.00	16.06
Operating Cash Flow to Interest Expense	-126.11	-1.41	-19.57	-17.40	-6.42	-0.82	0.00	0.00	0.00	4.51
Operating Cash Flow Less CapEx to Interest Expense	-128.73	-1.51	-20.55	-18.56	-7.54	-2.85	0.00	0.00	0.00	3.72
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.76	0.76	0.79	0.91	1.03	1.09	1.18	1.30	1.37	1.41
Accounts Receivable Turnover	26.27	25.77	29.12	29.31	24.09	22.02	25.17	25.25	22.88	21.44
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	158.45	0.00	0.00	196.79	227.11	278.95	0.00	282.22	300.65	297.35
Accounts Payable Turnover	2.10	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Sales Outstanding (DSO)	13.89	14.17	12.53	12.45	15.15	16.58	14.50	14.45	15.95	17.02
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	174.05	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash Conversion Cycle (CCC)	-160.16	14.17	12.53	12.45	15.15	16.58	14.50	14.45	15.95	17.02
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	561	496	505	544	498	457	474	478	431	360
Invested Capital Turnover	1.72	1.91	1.91	2.01	2.41	2.87	2.95	2.98	3.42	3.97
Increase / (Decrease) in Invested Capital	50	-64	-133	-85	-63	-39	-31	-66	-67	-98
Enterprise Value (EV)	747	395	297	705	914	1,074	680	565	649	584
Market Capitalization	658	340	254	607	781	931	473	372	468	421
Book Value per Share	$2.55	$2.12	$2.14	$1.44	$1.18	$1.01	$0.83	$0.89	$0.71	$0.59
Tangible Book Value per Share	($1.83)	($1.93)	($1.62)	($1.25)	($1.49)	($1.66)	($1.75)	($1.66)	($1.61)	($1.65)
Total Capital	862	805	840	813	737	684	624	615	563	521
Total Debt	401	402	402	403	404	400	388	361	341	340
Total Long-Term Debt	393	394	395	395	396	392	380	353	333	332
Net Debt	100	65	44	110	144	154	219	205	195	179
Capital Expenditures (CapEx)	1.64	1.44	3.92	4.75	4.58	5.09	3.72	3.43	3.57	3.48
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-255	-331	-315	-280	-322	-368	-342	-331	-371	-395
Debt-free Net Working Capital (DFNWC)	46	5.82	44	14	-62	-123	-173	-176	-225	-233
Net Working Capital (NWC)	39	-1.85	36	5.85	-70	-131	-181	-184	-233	-241
Net Nonoperating Expense (NNE)	80	86	27	13	26	20	12	0.75	12	14
Net Nonoperating Obligations (NNO)	100	93	67	134	165	174	238	224	209	179
Total Depreciation and Amortization (D&A)	9.67	9.91	10	10	11	11	10	10	10	11
Debt-free, Cash-free Net Working Capital to Revenue	-27.73%	-32.84%	-28.88%	-23.70%	-25.23%	-26.89%	-23.66%	-21.73%	-23.34%	-24.32%
Debt-free Net Working Capital to Revenue	4.99%	0.58%	4.01%	1.15%	-4.88%	-8.96%	-11.98%	-11.55%	-14.15%	-14.37%
Net Working Capital to Revenue	4.19%	-0.18%	3.31%	0.50%	-5.49%	-9.54%	-12.53%	-12.07%	-14.65%	-14.87%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	($0.82)	($0.74)	($0.37)	($0.17)	($0.29)	($0.21)	($0.19)	($0.08)	($0.16)	($0.11)
Adjusted Weighted Average Basic Shares Outstanding	186.75M	182.47M	225.46M	291.72M	292.69M	276.28M	299.36M	311.25M	331.58M	319.65M
Adjusted Diluted Earnings per Share	($0.82)	($0.74)	($0.37)	($0.17)	($0.29)	($0.21)	($0.19)	($0.08)	($0.16)	($0.11)
Adjusted Weighted Average Diluted Shares Outstanding	186.75M	182.47M	225.46M	291.72M	292.69M	276.28M	299.36M	311.25M	331.58M	319.65M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	195.32M	209.69M	291.85M	292.58M	292.81M	299.50M	299.88M	329.34M	334.09M	341.48M
Normalized Net Operating Profit after Tax (NOPAT)	-73	-66	-57	-37	-58	-50	-44	-25	-41	-27
Normalized NOPAT Margin	-32.24%	-20.58%	-17.58%	-11.75%	-18.17%	-12.30%	-11.02%	-6.39%	-10.63%	-6.06%
Pre Tax Income Margin	-47.20%	-30.20%	-25.74%	-17.37%	-26.40%	-17.42%	-13.97%	-6.58%	-14.11%	-9.18%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	-164.81	-6.33	-20.42	-13.02	-20.44	-28.67	0.00	0.00	0.00	-8.56
NOPAT to Interest Expense	-116.05	-4.43	-14.27	-8.99	-14.25	-20.14	0.00	0.00	0.00	-6.11
EBIT Less CapEx to Interest Expense	-167.43	-6.42	-21.40	-14.19	-21.56	-30.70	0.00	0.00	0.00	-9.35
NOPAT Less CapEx to Interest Expense	-118.67	-4.53	-15.25	-10.16	-15.37	-22.17	0.00	0.00	0.00	-6.90
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	0.00%	0.00%	-0.43%	-0.49%	-0.58%	-0.75%	0.00%	0.00%	0.00%	0.00%

Frequently Asked Questions About FuboTV's Financials

When does FuboTV's fiscal year end?

According to the most recent income statement we have on file, FuboTV's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has FuboTV's net income changed over the last 10 years?

FuboTV's net income appears to be on an upward trend, with a most recent value of -$176.09 million in 2024, rising from -$2.28 million in 2014. The previous period was -$287.92 million in 2023.

What is FuboTV's operating income?

FuboTV's total operating income in 2024 was -$196.02 million, based on the following breakdown:

Total Gross Profit: $1.62 billion
Total Operating Expenses: $1.82 billion

How has FuboTV revenue changed over the last 10 years?

Over the last 10 years, FuboTV's total revenue changed from $790.47 thousand in 2014 to $1.62 billion in 2024, a change of 205,195.9%.

How much debt does FuboTV have?

FuboTV's total liabilities were at $896.65 million at the end of 2024, a 5.5% decrease from 2023, and a 172,396.3% increase since 2014.

How much cash does FuboTV have?

In the past 10 years, FuboTV's cash and equivalents has ranged from $31 thousand in 2018 to $370.97 million in 2021, and is currently $161.44 million as of their latest financial filing in 2024.

How has FuboTV's book value per share changed over the last 10 years?

Over the last 10 years, FuboTV's book value per share changed from 0.00 in 2014 to 0.59 in 2024, a change of 11,895.9%.

Remove Ads

Related Companies

This page (NYSE:FUBO) was last updated on 4/15/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

FuboTV (FUBO) Financials

Frequently Asked Questions About FuboTV's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

FuboTV (FUBO) Financials

Annual Income Statements for FuboTV

Quarterly Income Statements for FuboTV

Annual Cash Flow Statements for FuboTV

Quarterly Cash Flow Statements for FuboTV

Annual Balance Sheets for FuboTV

Quarterly Balance Sheets for FuboTV

Annual Metrics and Ratios for FuboTV

Quarterly Metrics and Ratios for FuboTV

Frequently Asked Questions About FuboTV's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools