Warner Bros. Discovery, Inc. WBD

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

For convenience, the terms "Warner Bros. Discovery", "WBD", the "Company," "we," "us" or "our" are used in this Annual Report on Form 10-K to refer to both Warner Bros. Discovery, Inc. and collectively to Warner Bros. Discovery, Inc. and one or more of its consolidated subsidiaries, unless the context otherwise requires.

Headwinds in the industry, such as continued pressures on linear distribution and declines in linear subscribers and continued softness in the U.S. linear advertising market, have had, and are expected to continue to have, a material impact on the operations and results of the Company, including a negative impact on the results of operations attributed to declines in linear advertising revenue. The increase of digital advertising inventory available in the marketplace has also resulted in, and is expected to continue to result in, increased competition for advertising expenditures for both traditional linear networks and ad-supported tiers in streaming services. In addition, the imposition of tariffs by the U.S. government and any retaliatory tariffs from foreign governments, including tariffs directly or indirectly applicable to our industry, may negatively impact our operations and results, including by leading to higher productions costs or decreased spending by advertisers whose expenditures are sensitive to such actions or to general economic conditions. We continue to closely monitor the ongoing impact of industry trends to our business; however, the full effects on our operations and results will depend on future developments, which are highly uncertain and cannot be predicted.

Last close 28.25 2026-09-04
Market cap $70.93B 2026-06-30 share count
52-week range 11.91 - 30.00

Valuation FY2025 figures against the last close

P/S1.9x
P/E97.4x
P/FCF23.0x
EV/EBITDA15.4x
Dividend yield
Diluted EPS0.29

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Revenue $37.30B$39.32B$41.32B$33.82B$12.19B$10.67B$11.14B$10.55B$6.87B$6.50B
Cost of revenue $3.94B$2.66B$2.43B
Gross profit $6.62B$4.22B$4.07B
SG&A $9.42B$9.30B$9.70B$9.68B$4.02B$2.72B$2.79B$2.62B$1.77B$1.69B
Total operating expenses $36.56B$49.35B$42.87B$41.19B$10.18B$8.16B$8.13B$8.62B$6.16B$4.44B
Operating income $738.0M-$10.03B-$1.55B-$7.37B$2.01B$2.52B$3.01B$1.93B$713.0M$2.06B
Interest expense $2.08B$2.02B$2.22B$1.78B$633.0M$648.0M$677.0M$729.0M$475.0M$353.0M
Pre-tax income $1.64B-$11.39B-$3.86B-$8.96B$1.43B$1.73B$2.29B$1.02B-$137.0M$1.67B
Income tax $890.0M$94.0M$784.0M$1.66B$236.0M$373.0M$81.0M$341.0M$176.0M$453.0M
Net income $749.0M-$11.48B-$3.08B-$7.30B$1.20B$1.22B$2.07B$594.0M-$337.0M$1.19B
EPS, basic 0.29-4.62-1.28-3.821.551.82
EPS, diluted 0.29-4.62-1.28-3.821.541.81
Shares, diluted (wtd. avg.) $2.53B$2.45B$2.44B$1.94B$664.0M$672.0M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Cash and equivalents $4.57B$5.31B$4.32B$3.93B$3.90B$2.12B$1.55B$986.0M$7.31B$300.0M
Receivables $5.29B$4.95B$6.05B$6.38B$2.45B$2.54B$2.63B$2.62B$1.84B$1.50B
Total current assets $13.21B$14.08B$14.22B$14.00B$7.26B$6.13B$5.22B$4.23B$9.99B$2.50B
Property, plant and equipment $6.68B$6.09B$5.96B$5.30B$1.34B$1.21B$951.0M$800.0M$597.0M$482.0M
Goodwill $25.93B$25.67B$34.97B$34.44B$12.91B$13.07B$13.05B$13.01B$7.07B$8.04B
Other intangibles $27.76B$32.30B$38.28B$44.98B$6.32B$7.64B$8.67B$9.67B$1.77B$1.51B
Total assets $100.08B$104.56B$122.76B$134.00B$34.43B$34.09B$33.73B$32.55B$22.55B$15.67B
Accounts payable $1.09B$1.05B$1.26B$1.45B$412.0M$397.0M$463.0M$325.0M$277.0M$241.0M
Short-term debt $139.0M$2.75B$1.78B$365.0M$339.0M$335.0M$609.0M$1.82B
Total current liabilities $12.50B$15.81B$15.33B$15.02B$3.46B$3.08B$3.24B$4.00B$1.87B$1.56B
Long-term debt $32.57B$39.51B$43.67B$49.00B$14.76B$15.40B$15.42B$16.79B$14.79B$7.92B
Total liabilities $62.92B$69.62B$76.28B$85.33B$21.03B$21.70B$21.77B$22.03B$17.53B$10.26B
Retained earnings -$11.51B-$12.24B-$928.0M$2.21B$9.58B$8.54B$7.33B$5.25B$4.63B$5.23B
Total equity $35.92B$34.04B$46.31B$48.35B$13.03B$12.00B$11.52B$10.10B$4.61B$5.17B

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Operating cash flow $4.32B$5.38B$7.48B$4.30B$2.80B$2.74B$3.40B$2.58B$1.63B$1.38B
Depreciation and amortisation $5.68B$7.04B$7.99B$7.19B$1.58B$1.36B$1.35B$1.40B$330.0M$322.0M
Stock-based compensation $769.0M$557.0M$500.0M$412.0M$178.0M$110.0M$142.0M$80.0M$39.0M$69.0M
Capital expenditure $1.23B$948.0M$1.32B$987.0M$373.0M$402.0M$289.0M$147.0M$135.0M$88.0M
Investing cash flow -$1.18B-$349.0M-$1.26B$3.52B-$56.0M-$703.0M-$438.0M-$8.59B-$633.0M-$256.0M
Financing cash flow -$4.24B-$3.75B-$5.84B-$7.74B-$853.0M-$1.55B-$2.36B-$283.0M$5.95B-$1.18B
Buybacks $0$603.0M$1.37B

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 0001437107-26-000046.

Others in SIC 4841

TickerCompanyMarket capP/ERevenue growth
CMCSA COMCAST CORP $94.41B 4.9x -0.0%
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%
GLIBA Liberty Capital Corp/NV $1.06B 3.0%
AMCX AMC Global Media Inc. $536.8M 7.5x -4.5%