Liberty Broadband Corporation (LBRDK)
Select a metric from the list below to chart it
Dec '11
Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 77.4 | 69.0 | 91.2 | 30.6 | 13.1 | 22.3 | 14.9 | 50.7 | 988.0 | 54.0 | |
| Revenue % Chg. | -6.9% | -10.8% | 32.1% | -66.5% | -57.2% | 70.0% | -33.2% | 241.2% | 1848.5% | -94.5% | |
| Cost of Revenue | 16.0 | 0.5 | — | — | — | — | — | — | — | — | |
| Cost of Revenue % Chg. | 74.0% | -97.1% | — | — | — | — | — | — | — | — | |
| Gross Profit | 61.4 | 68.6 | — | — | — | — | — | 50.7 | 988.0 | — | |
| Gross Profit % Chg. | -17.0% | 11.7% | — | — | — | — | — | — | 1848.5% | — | |
| Gross Profit Margin | 79.3% | 99.3% | — | — | — | — | — | 100.0% | 100.0% | — | |
| Gross Profit Margin % Chg. | -10.8% | 25.2% | — | — | — | — | — | — | — | — | |
| R&D Expenses | 15.6 | 18.5 | 17.0 | 10.2 | 8.2 | 6.0 | — | — | — | — | |
| R&D Expenses % Chg. | -1.5% | 18.8% | -7.8% | -39.9% | -20.4% | -26.9% | — | — | — | — | |
| Selling, General, & Admin Expenses | 34.1 | 47.8 | 42.8 | 34.7 | 24.1 | 23.5 | 32.8 | 74.7 | 442.0 | — | |
| Selling, General, & Admin Expenses % Chg. | 39.6% | 40.2% | -10.4% | -18.9% | -30.7% | -2.4% | 39.6% | 127.6% | 491.8% | — | |
| Other Expenses | 11.8 | 16.5 | 12.2 | 6.8 | 6.4 | 4.8 | 11.3 | -44.8 | 549.0 | 0.3 | |
| Other Expenses % Chg. | -54.2% | 39.8% | -26.3% | -44.2% | -6.6% | -24.2% | 135.1% | — | — | -99.9% | |
| Operating Income | -0.1 | -43.0 | 59.0 | -21.2 | -25.5 | -12.0 | -29.3 | -59.7 | -98.0 | 12.0 | |
| Operating Income % Chg. | — | 48734.1% | — | — | 20.4% | 52.8% | 143.7% | 103.8% | 64.3% | — | |
| Operating Income Margin | -0.1% | -62.2% | 64.7% | -69.2% | -194.6% | -54.0% | -197.0% | -117.6% | -9.9% | 22.1% | |
| Operating Income Margin % Chg. | — | 54617.2% | — | — | 181.3% | 72.3% | 265.0% | 40.3% | 91.6% | — | |
| Total Other Income/Expenses Net | -64.3 | -159.3 | -129.0 | 1,496.8 | 2,476.1 | 103.9 | 184.4 | 420.8 | 1,048.0 | -5.3 | |
| Total Other Income/Expenses Net % Chg. | — | 147.6% | 19.0% | — | 65.4% | -95.8% | 77.5% | 128.2% | 149.0% | — | |
| Income Before Tax | -64.4 | -202.3 | -70.1 | 1,475.7 | 2,450.6 | 91.9 | 155.2 | 361.2 | 950.0 | 6.7 | |
| Income Before Tax % Chg. | — | 214.0% | 65.4% | — | 66.1% | -96.3% | 68.9% | 132.8% | 163.0% | -99.3% | |
| Income Before Tax Margin | -83.3% | -293.0% | -76.8% | 4824.7% | 18718.3% | 412.8% | 1044.2% | 712.3% | 96.2% | 12.3% | |
| Income Before Tax Margin % Chg. | — | 251.8% | 73.8% | — | 288.0% | -97.8% | 152.9% | -31.8% | -86.5% | -87.2% | |
| Income Tax Expense | -22.7 | -67.7 | -19.9 | 558.4 | 416.9 | 21.9 | 37.9 | -36.4 | 218.0 | 1.6 | |
| Income Tax Expense % Chg. | — | 198.2% | 70.6% | — | -25.3% | -94.7% | 73.1% | — | — | -99.3% | |
| Net Income | -41.7 | -134.6 | -50.2 | 917.3 | 2,033.7 | 70.0 | 117.2 | 397.6 | 732.0 | 5.1 | |
| Net Income % Chg. | — | 222.6% | 62.7% | — | 121.7% | -96.6% | 67.6% | 239.2% | 84.1% | -99.3% | |
| Net Income Margin | -53.9% | -195.0% | -55.0% | 2999.1% | 15533.7% | 314.3% | 788.9% | 784.2% | 74.1% | 9.4% | |
| Net Income Margin % Chg. | — | 261.4% | 71.8% | — | 417.9% | -98.0% | 151.0% | -0.6% | -90.6% | -87.4% | |
| Weighted Avg. Shares Out | 29.8 | 88.1 | 102.5 | 152.1 | 181.8 | 181.3 | 181.5 | 181.3 | 181.3 | 181.3 | |
| Weighted Avg. Shares Out % Chg. | -66.7% | 195.4% | 16.3% | 48.4% | 19.5% | -0.2% | 0.1% | -0.1% | — | — | |
| EPS | -1.4 | -1.5 | -0.5 | 6.0 | 11.2 | 0.4 | 0.7 | 2.2 | 3.8 | 0.0 | |
| EPS % Chg. | — | 8.7% | 67.8% | — | 85.6% | -96.5% | 66.7% | 235.4% | 72.7% | -99.3% | |
| Weighted Avg. Shares Out Dil | 29.8 | 88.8 | 103.0 | 152.9 | 183.1 | 182.6 | 182.8 | 182.6 | 182.6 | 182.6 | |
| Weighted Avg. Shares Out Dil % Chg. | -66.7% | 197.6% | 16.0% | 48.4% | 19.8% | -0.3% | 0.1% | -0.1% | — | — | |
| EPS Diluted | -1.4 | -1.5 | -0.5 | 6.0 | 11.1 | 0.4 | 0.6 | 2.2 | 3.8 | 0.0 | |
| EPS Diluted % Chg. | — | 8.7% | 67.8% | — | 85.0% | -96.6% | 68.4% | 239.1% | 73.5% | -99.3% | |
| Interest Expense | — | 1.1 | 7.4 | 15.0 | 19.6 | 23.3 | 25.2 | 28.2 | 117.0 | 4.6 | |
| Interest Expense % Chg. | — | — | 552.4% | 101.5% | 30.9% | 19.1% | 8.0% | 11.9% | 315.5% | -96.1% | |
| EBIT | -64.4 | -203.4 | -77.5 | 1,460.7 | 2,431.0 | 68.6 | 130.0 | 333.0 | 833.0 | 2.1 | |
| EBIT % Chg. | — | 215.8% | 61.9% | — | 66.4% | -97.2% | 89.6% | 156.2% | 150.1% | -99.7% | |
| EBIT Margin | -83.3% | -294.6% | -85.0% | 4775.8% | 18568.8% | 308.1% | 874.8% | 656.7% | 84.3% | 3.9% | |
| EBIT Margin % Chg. | — | 253.8% | 71.2% | — | 288.8% | -98.3% | 183.9% | -24.9% | -87.2% | -95.4% | |
| Depreciation & Amortization | 4.4 | 9.0 | 6.1 | 4.0 | 3.8 | 2.8 | 1.9 | 15.2 | 267.0 | 0.3 | |
| Depreciation & Amortization % Chg. | -25.0% | 106.4% | -32.7% | -34.2% | -5.9% | -26.3% | -32.5% | 712.1% | 1653.5% | -99.9% | |
| EBITDA | -60.0 | -194.4 | -71.4 | 1,464.7 | 2,434.8 | 71.4 | 131.9 | 348.2 | 1,100.0 | 2.4 | |
| EBITDA % Chg. | — | 223.7% | 63.3% | — | 66.2% | -97.1% | 84.8% | 164.1% | 215.9% | -99.8% | |
| EBITDA Margin | -77.6% | -281.5% | -78.3% | 4788.9% | 18597.6% | 320.6% | 887.5% | 686.8% | 111.3% | 4.4% | |
| EBITDA Margin % Chg. | — | 262.7% | 72.2% | — | 288.4% | -98.3% | 176.8% | -22.6% | -83.8% | -96.1% |