Liberty Capital Corp/NV GLIBA

Communication services SIC 4841 - Cable & Other Pay Television Services Nasdaq

GCI Liberty, Inc. ("GCI Liberty," the "Company," "we," "us" or "our") consists of 100% of the outstanding equity interests in GCI, LLC, GCI Holdings, LLC ("GCI Holdings" or "GCI") and their subsidiaries (collectively, the "GCI Business"), and was formerly owned by Liberty Broadband, prior to the Separation (defined below).

GCI Liberty was formed in Nevada in December 2024 for the purpose of ultimately holding the GCI Business. On July 14, 2025, Liberty Broadband and its subsidiaries completed an internal reorganization in order for Liberty Broadband to transfer the GCI Business to GCI Liberty in exchange for GCI Liberty stock, including 10,000 shares of GCI Liberty non-voting preferred stock, and the assumption of liabilities related to the GCI Business by GCI Liberty. The internal reorganization resulted in GCI Liberty owning, directly or indirectly, GCI, LLC and the operations comprising, and the entities that conduct, the GCI Business. Following the internal reorganization, Liberty Broadband sold all of the non-voting preferred stock (the "Preferred Stock Sale") to third parties. The non-voting preferred stock is issued by GCI Liberty and has a 12% dividend rate and a $1,000 per share liquidation price plus accrued and unpaid dividends. The mandatory redemption date is July 14, 2032. Following the Preferred Stock Sale, GCI Liberty effected a reclassification of GCI Liberty's existing common stock into a sufficient number of shares of Series A GCI Group common stock ("GLIBA"), Series B GCI Group common stock ("GLIBB") and Series C GCI Group common stock ("GLIBK") to complete the divestiture of GCI Liberty pursuant to the distribution (the "Distribution") by Liberty Broadband to the holders of record of Liberty Broadband common stock, as of the record date for the Distribution, of all the shares of GCI Group common stock held by Liberty Broadband immediately prior to the Distribution. The internal reorganization, the Preferred Stock Sale, the reclassification and the Distribution are collectively referred to as the "Separation."

Last close 26.62 2026-09-04
Market cap $1.06B estimated share count
52-week range 19.61 - 41.87

Valuation FY2025 figures against the last close

P/S1.0x
P/E
P/FCF8.7x
EV/EBITDA
Dividend yield0.0%
Diluted EPS-9.97

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023
Revenue $1.05B$1.02B
Total operating expenses $1.39B$876.0M
Operating income -$347.0M$140.0M
Interest expense $45.0M$49.0M
Pre-tax income -$386.0M$97.0M
Income tax $77.0M$27.0M
Net income -$309.0M$70.0M
EPS, basic -9.972.26
EPS, diluted -9.972.26
Shares, diluted (wtd. avg.) $31.0M

Balance sheet

Fiscal year FY2025FY2024FY2023
Cash and equivalents $416.0M$74.0M
Total current assets $615.0M$319.0M
Property, plant and equipment $1.26B$1.15B
Goodwill $638.0M$746.0M$746.0M
Other intangibles $372.0M$411.0M
Total assets $3.23B$3.38B
Accounts payable $123.0M$110.0M
Short-term debt $4.0M$3.0M
Total current liabilities $196.0M$192.0M
Long-term debt $979.0M$1.07B
Total liabilities $1.53B$1.95B
Retained earnings -$672.0M-$363.0M
Total equity $1.69B$1.41B$1.48B

Cash flow

Fiscal year FY2025FY2024FY2023
Operating cash flow $370.0M$278.0M
Depreciation and amortisation $212.0M$207.0M
Stock-based compensation $13.0M$13.0M
Capital expenditure $248.0M$247.0M
Investing cash flow -$218.0M-$193.0M
Financing cash flow $202.0M-$107.0M
Dividends paid $0$150.0M

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001104659-26-013442.

Others in SIC 4841

TickerCompanyMarket capP/ERevenue growth
CMCSA COMCAST CORP $94.41B 4.9x -0.0%
WBD Warner Bros. Discovery, Inc. $70.93B 97.4x -5.1%
ROKU ROKU, INC $23.02B 263.7x 15.2%
CHTR CHARTER COMMUNICATIONS, INC. /MO/ $18.26B 4.2x -5.5%
LBTYA Liberty Global Ltd. $3.61B 12.4%
ADEA Adeia Inc. $2.92B 26.8x 17.9%
LILA Liberty Latin America Ltd. $1.71B -0.1%
AMCX AMC Global Media Inc. $536.8M 7.5x -4.5%