TenQ · Charts

Warner Bros. DiscoveryWBD

$70.9B market cap
Warner Bros. DiscoveryWBD
Revenue

Revenue: is the business selling more than it used to?

$37.3B−5% YoYFY 2025

0.00$20.0B$40.0B2011201220132014201520162017201820192020202120222023$41.3B202420252026$36.1B

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

Revenue reached $37.3B in 2025, compounding +3% a year since 2022 though the pace has cooled. The trailing twelve months are already running at $36.1B, behind the last full year.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Net income

Net income: how much of that revenue becomes profit?

$727MFY 2025

$-10.0B$-5.0B0.00201120122013201420152016201720182019$2.1B2020202120222023202420252026$-3.2B

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

Net income was $727M in 2025, against $-11.3B the year before. Earnings per share moved -512% over the last twelve months. Trailing twelve-month profit stands at $-3.2B.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Growth rate

How fast is it growing, year by year?

-5.1%revenue growth, FY 2025

0.0%20122013201420152016201720182019202020212022202320242025-5.1%-17%

Off the axis: 2019 earnings +248.3% · 2022 earnings -832.7% - rebounds off a collapsed prior year.

Revenue grew -5% in 2025 against a five-year average of +41%. 2019's +248% earnings rebound off a collapsed base and 2022's swing into loss (-833%) sits off the axis.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Per-share growth

Revenue per share: is your slice growing as fast as the company?

$14.74revenue per share, FY 2025

0.0010.00201120122013202020212022202320242025202614.270.86

2026 = trailing twelve months to the latest filed quarter (2026-06-30), not a full fiscal year

Revenue per share reached $14.74 in 2025, compounding -5% a year against +3% for WBD as a whole. Dilution absorbed about 8.8 points of that growth. Free cash flow per share stands at $1.22.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Free cash flow

Free cash flow: what is left in real cash after everything?

$3.1B−30% YoYFY 2025

0.00$2.5B$5.0B2011201220132014201520162017201820192020202120222023$6.2B202420252026$2.2B

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

Free cash flow was $3.1B in 2025, compounding -2% a year since 2022. The trailing twelve months stand at $2.2B.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Cash conversion

How much of every sales dollar ends up as free cash?

0.0%10%20%20112012201320142015201620172018201928%20202021202220232024202520266.0%

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

8 cents of every sales dollar became free cash in 2025, and it has held steady since 2022 - its weakest conversion on record.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Spending intensity

What does staying competitive cost, per dollar of sales?

0.0%2.0%20112012201320142015201620172018201920202021202220232024202520263.4%2.3%

2026 = trailing twelve months to the latest filed quarter (2026-06-30), not a full fiscal year

The biggest claim on each sales dollar is capital spending, at 3% of revenue (stock compensation 2%).

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Operating leverage

When sales grow, do profits grow faster?

-500%-250%0.0%20122013201420152016201720182019202020212022177%-466%

Operating profit outgrew revenue in only 2 of the last 5 years. Costs are growing roughly in step with the business, so scale isn't yet paying for itself.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Margins

Margins: of every $1 of sales, how much survives each cost layer?

0.0%2011201220132014201520162017201820192020202120222023202420252026-3.5%-8.8%

2026 = trailing twelve months to the latest filed quarter (2026-06-30), not a full fiscal year

Operating margin widened 24 points to 2% since 2022. After everything, 2 cents of each sales dollar reaches net profit. WBD doesn't tag a gross-profit line in its filings, so the chart starts at operating margin.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Returns on capital

What does it earn on the money it uses?

-25%0.0%25%2011201220132014201520162017201820192020202120222023202420252026-9.6%-3.3%0.8%

2026 = trailing twelve months to the latest filed quarter (2026-06-30), not a full fiscal year

ROE of -10% and ROCE of 1% sit close together, so the returns come from the business itself rather than from borrowing.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Valuation history

What has the market paid for WBD over time?

2.0xP/S today

0.0020.0040.002020202120253-year median 22.6xP/E 49.74

At 2.0x sales, the market is paying +94% more than WBD's own 6-year median of 1.0x. Expectations are elevated, so more has to go right to justify the price. Today's multiple is the lowest in the charted history.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Free cash flow yield

What cash return does the business throw off per dollar of market value?

3.1%FCF yield today

0.0%10%20%20202021202220232024202520266-year median 14.6%FCF yield 3.1%

2026 = at the latest close (2026-09-04), over the trailing twelve months; earlier years are annual averages

Every dollar of market value currently buys 3.1% of annual free cash flow, less than its 6-year median of 14.6% - you are paying up for the same cash.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Debt & cash

Could it handle its debt if things went wrong?

0.00$20.0B$40.0B201220132014201520162017201820192020202120222023202420252026$33.5B$3.4B

Debt of $33.5B sits against $3.4B of cash, or 1.0x shareholders' equity. Earnings don't currently cover the interest bill at all.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Shareholders' equity

Is the company's own capital growing?

0.00$20.0B$40.0B20122013201420152016201720182019202020212022$47.1B2023202420252026$32.8B

The company's own capital shrank from $45.2B in 2023 to $32.8B (-27%). Buybacks or losses are drawing the buffer down - the distinction matters.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Capital returned

How much goes back, and how much leaks out as stock comp?

0.00$500M$1.0B2010201120122013201420152016201720182026

WBD returned no cash to shareholders in the latest filed year: everything is being retained or reinvested.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Dilution rate

How fast is your ownership being diluted - or concentrated?

0.0%100%200%200820092010201120122013202020212022192%2023202420253.3%

The share count grew 3.3% in 2025, averaging 9.8% a year over three years. Your slice of the company shrinks by that much each year unless earnings grow faster.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Return on capital employed

Does WBD earn more on its capital than that capital costs?

0.0%20112012201320142015201620172018201920202021202220232024202510% cost of capitalreturn on capital 0.8%

WBD earns 0.8% on the capital it employs, below the 10% most investors treat as the cost of capital.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Dilution against what it bought

WBD has issued or retired shares - did shareholders end up better off?

0200201120122013202020212022202320242025312286

WBD's share count rose +350% from 2007 to 2025 while revenue per share grew +186%. Holders are further ahead than before, though the gain per share is smaller than the growth in the business.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Warner Bros. DiscoveryWBD
Insider flow

Are the people running it buying or selling?

$50M$25M0.00Aug '24Mar '26Jul '26Aug '26Sep '26

Insiders sold $160M on the open market and bought nothing. Many sales are pre-scheduled diversification rather than a view on the price. A further 33 filings were grants, option exercises or tax withholding, which say nothing either way.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

A short weekly note on what changed in the numbers, coming soon.One email a week: the charts that mattered, nothing else.