Delaware | 001-34003 | 51-0350842 | ||||||
(State or other jurisdiction | (Commission | (IRS Employer | ||||||
of incorporation) | File Number) | Identification No.) |
110 West 44th Street, | New York, | New York | 10036 | ||||||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||||||||
Common Stock, $0.01 par value | TTWO | NASDAQ Global Select Market |
Item 2.02 |
Results of Operations and Financial Condition |
Item 9.01 |
Financial Statements and Exhibits |
(d) | Exhibits: | |||||||
99.1 |
||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
TAKE-TWO INTERACTIVE SOFTWARE, INC. | ||||||||
(Registrant) | ||||||||
By: | /s/ Matthew Breitman | |||||||
Matthew Breitman | ||||||||
Senior Vice President, General Counsel Americas & Corporate Secretary |
||||||||
Date: November 6, 2024 |
FOR IMMEDIATE RELEASE |
CONTACT: | |||||
(Investor Relations) | (Corporate Press) | ||||
Nicole Shevins | Alan Lewis | ||||
Senior Vice President | Vice President | ||||
Investor Relations & Corporate Communications | Corporate Communications & Public Affairs | ||||
Take-Two Interactive Software, Inc. | Take-Two Interactive Software, Inc. | ||||
(646) 536-3005 | (646) 536-2983 | ||||
Nicole.Shevins@take2games.com | Alan.Lewis@take2games.com |
Three Months Ended September 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||
Financial Data | ||||||||||||||||||||||||||||||||||||||||||||
in millions | Statement of Operations | Change in deferred net revenue and related cost of revenue | Stock-based compensation | Amortization of acquired intangibles | Business reorganization | Business acquisition | Other (a) |
|||||||||||||||||||||||||||||||||||||
GAAP | ||||||||||||||||||||||||||||||||||||||||||||
Total net revenue | $1,353.1 | 121.9 | ||||||||||||||||||||||||||||||||||||||||||
Cost of revenue | 625.2 | 11.5 | (3.1) | (174.1) | ||||||||||||||||||||||||||||||||||||||||
Gross profit | 727.9 | 110.4 | 3.1 | 174.1 | ||||||||||||||||||||||||||||||||||||||||
Operating expenses | 1,025.1 | (83.1) | (17.9) | (16.8) | (53.7) | |||||||||||||||||||||||||||||||||||||||
(Loss) income from operations | (297.2) | 110.4 | 86.2 | 192.0 | 16.8 | 53.7 | ||||||||||||||||||||||||||||||||||||||
Interest and other, net | (25.9) | (1.5) | 2.2 | 5.2 | ||||||||||||||||||||||||||||||||||||||||
(Loss) gain on fair value adjustments, net | (1.2) | 0.4 | 0.8 | |||||||||||||||||||||||||||||||||||||||||
(Loss) income before income taxes | (324.3) | 108.9 | 86.2 | 192.0 | 16.8 | 56.3 | 6.0 | |||||||||||||||||||||||||||||||||||||
Non-GAAP | ||||||||||||||||||||||||||||||||||||||||||||
EBITDA | (75.5) | 110.4 | 86.2 | 16.8 | 52.7 | 6.0 |
Fiscal Year Ending March 31, 2025 | ||||||||||||||||||||||||||||||||
Financial Data | ||||||||||||||||||||||||||||||||
$ in millions except for per share amounts | Outlook (1) |
Change in deferred net revenue and related cost of revenue | Stock-based compensation | Amortization of acquired intangibles | Business reorganization and other (a) |
|||||||||||||||||||||||||||
GAAP | ||||||||||||||||||||||||||||||||
Total net revenue | $5,570 to $5,670 |
$(20) | ||||||||||||||||||||||||||||||
Cost of revenue | $2,397 to $2,422 |
$10 | $(14) | $(681) | ||||||||||||||||||||||||||||
Operating expenses | $3,772 to $3,792 |
$(320) | $(71) | $(151) | ||||||||||||||||||||||||||||
Interest and other, net | $120 | $(20) | ||||||||||||||||||||||||||||||
(Loss) income before income taxes | $(719) to $(664) |
$(30) | $334 | $752 | $171 | |||||||||||||||||||||||||||
Net loss | $(839) to $(775) |
|||||||||||||||||||||||||||||||
Net loss per share | $(4.80) to $(4.43) |
|||||||||||||||||||||||||||||||
Net cash provided by operating activities | approximately $(200) |
|||||||||||||||||||||||||||||||
Capital expenditures | approximately $140 |
|||||||||||||||||||||||||||||||
Non-GAAP | ||||||||||||||||||||||||||||||||
EBITDA | $282 to $336 |
$(30) | $334 | $151 | ||||||||||||||||||||||||||||
Adjusted Unrestricted Operating Cash Flow | approximately $(150) |
|||||||||||||||||||||||||||||||
Operational metric | ||||||||||||||||||||||||||||||||
Net Bookings | $5,550 to $5,650 |
Three Months Ending December 31, 2024 | ||||||||||||||||||||||||||||||||
Financial Data | ||||||||||||||||||||||||||||||||
$ in millions except for per share amounts | Outlook (1) |
Change in deferred net revenue and related cost of revenue | Stock-based compensation | Amortization of acquired intangibles | Business reorganization and business acquisition | |||||||||||||||||||||||||||
GAAP | ||||||||||||||||||||||||||||||||
Total net revenue | $1,360 to $1,410 |
$(10) | ||||||||||||||||||||||||||||||
Cost of revenue | $591 to $610 |
$(5) | $(2) | $(171) | ||||||||||||||||||||||||||||
Operating expenses | $913 to $923 |
$(83) | $(18) | $(12) | ||||||||||||||||||||||||||||
Interest and other, net | $30 | $(2) | ||||||||||||||||||||||||||||||
(Loss) income before income taxes | $(174) to $(153) |
$(5) | $85 | $189 | $14 | |||||||||||||||||||||||||||
Net loss | $(202) to $(177) |
|||||||||||||||||||||||||||||||
Net loss per share | $(1.15) to $(1.01) |
|||||||||||||||||||||||||||||||
Non-GAAP | ||||||||||||||||||||||||||||||||
EBITDA | $78 to $100 |
$(5) | $85 | $12 | ||||||||||||||||||||||||||||
Operational metric | ||||||||||||||||||||||||||||||||
Net Bookings | $1,350 to $1,400 |
Label | Product | Platforms | Release Date | ||||||||
Zynga | Game of Thrones: Legends | iOs, Android | July 25, 2024 | ||||||||
2K | NBA 2K25 | PS5, PS4, Xbox Series X|S Xbox One, PC, Switch | September 6, 2024 | ||||||||
Rockstar Games | Red Dead Redemption and Undead Nightmare |
PC | October 29, 2024 | ||||||||
Label | Product | Platforms | Release Date | ||||||||
2K | Sid Meier's Civilization VII | PS5, PS4, Xbox Series X|S, Xbox One, PC, Switch | February 11, 2025 | ||||||||
2K | WWE 2K25 | TBA | Q4 Fiscal 2025 | ||||||||
Rockstar Games | Grand Theft Auto VI | PS5, Xbox Series X|S | Fall of calendar 2025 | ||||||||
2K | Borderlands 4 | PS5, Xbox Series X|S, PC | Fiscal 2026 | ||||||||
2K | Mafia: The Old Country | PS5, Xbox Series X|S, PC | Fiscal 2026 | ||||||||
Zynga | CSR Racing 3 | iOS, Android | TBA | ||||||||
Ghost Story Games | Judas | PS5, Xbox Series X|S, PC | TBA | ||||||||
TAKE-TWO INTERACTIVE SOFTWARE, INC. | ||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) | ||||||||||||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||||||||||||
Three Months Ended September 30, | Six Months Ended September 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Net revenue: | ||||||||||||||||||||||||||
Game | $ | 1,233.9 | $ | 1,128.6 | $ | 2,450.6 | $ | 2,224.7 | ||||||||||||||||||
Advertising | 119.2 | 170.6 | 240.7 | 359.2 | ||||||||||||||||||||||
Total net revenue | 1,353.1 | 1,299.2 | 2,691.3 | 2,583.9 | ||||||||||||||||||||||
Cost of revenue: | ||||||||||||||||||||||||||
Product costs | 212.5 | 175.7 | 415.8 | 354.6 | ||||||||||||||||||||||
Game intangibles | 173.4 | 409.4 | 336.9 | 596.3 | ||||||||||||||||||||||
Software development costs and royalties | 64.9 | 83.1 | 141.1 | 198.8 | ||||||||||||||||||||||
Internal royalties | 77.2 | 112.8 | 146.2 | 185.4 | ||||||||||||||||||||||
Licenses | 97.2 | 102.8 | 152.3 | 154.2 | ||||||||||||||||||||||
Total cost of revenue | 625.2 | 883.8 | 1,192.3 | 1,489.3 | ||||||||||||||||||||||
Gross profit | 727.9 | 415.4 | 1,499.0 | 1,094.6 | ||||||||||||||||||||||
Selling and marketing | 461.3 | 334.6 | 892.7 | 734.0 | ||||||||||||||||||||||
Research and development | 246.7 | 232.1 | 466.5 | 470.7 | ||||||||||||||||||||||
General and administrative | 253.0 | 178.3 | 463.5 | 376.2 | ||||||||||||||||||||||
Depreciation and amortization | 47.3 | 45.3 | 92.1 | 85.7 | ||||||||||||||||||||||
Goodwill impairment | — | 165.4 | — | 165.4 | ||||||||||||||||||||||
Business reorganization | 16.8 | 3.4 | 66.3 | 10.6 | ||||||||||||||||||||||
Total operating expenses | 1,025.1 | 959.1 | 1,981.1 | 1,842.6 | ||||||||||||||||||||||
Loss from operations | (297.2) | (543.7) | (482.1) | (748.0) | ||||||||||||||||||||||
Interest and other, net | (25.9) | (31.1) | (50.1) | (56.5) | ||||||||||||||||||||||
Loss on fair value adjustments, net | (1.2) | (2.2) | (4.3) | (1.4) | ||||||||||||||||||||||
Loss before income taxes | (324.3) | (577.0) | (536.5) | (805.9) | ||||||||||||||||||||||
Provision for (benefit from) income taxes | 41.2 | (33.4) | 91.0 | (56.3) | ||||||||||||||||||||||
Net loss | $ | (365.5) | $ | (543.6) | $ | (627.5) | $ | (749.6) | ||||||||||||||||||
Loss per share: | ||||||||||||||||||||||||||
Basic and diluted loss per share | $ | (2.08) | $ | (3.20) | $ | (3.61) | $ | (4.42) | ||||||||||||||||||
Weighted average shares outstanding | ||||||||||||||||||||||||||
Basic | 175.4 | 169.9 | 173.8 | 169.6 | ||||||||||||||||||||||
TAKE-TWO INTERACTIVE SOFTWARE, INC. | ||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||||
(in millions, except per share amounts) | ||||||||||||||
September 30, 2024 | March 31, 2024 | |||||||||||||
(Unaudited) | ||||||||||||||
ASSETS | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 876.1 | $ | 754.0 | ||||||||||
Short-term investments | 3.5 | 22.0 | ||||||||||||
Restricted cash and cash equivalents | 357.5 | 252.1 | ||||||||||||
Accounts receivable, net of allowances of $1.3 and $1.2 at September 30, 2024 and March 31, 2024, respectively | 858.9 | 679.7 | ||||||||||||
Software development costs and licenses | 96.9 | 88.3 | ||||||||||||
Contract assets | 79.4 | 85.0 | ||||||||||||
Prepaid expenses and other | 433.4 | 378.6 | ||||||||||||
Total current assets | 2,705.7 | 2,259.7 | ||||||||||||
Fixed assets, net | 433.5 | 411.1 | ||||||||||||
Right-of-use assets | 336.6 | 325.7 | ||||||||||||
Software development costs and licenses, net of current portion | 1,731.2 | 1,446.5 | ||||||||||||
Goodwill | 4,648.7 | 4,426.4 | ||||||||||||
Other intangibles, net | 2,896.5 | 3,060.6 | ||||||||||||
Long-term restricted cash and cash equivalents | 86.0 | 95.9 | ||||||||||||
Other assets | 237.1 | 191.0 | ||||||||||||
Total assets | $ | 13,075.3 | $ | 12,216.9 | ||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable | $ | 177.1 | $ | 195.9 | ||||||||||
Accrued expenses and other current liabilities | 1,300.3 | 1,062.6 | ||||||||||||
Deferred revenue | 1,064.9 | 1,059.5 | ||||||||||||
Lease liabilities | 59.0 | 63.8 | ||||||||||||
Short-term debt, net | 599.2 | 24.6 | ||||||||||||
Total current liabilities | 3,200.5 | 2,406.4 | ||||||||||||
Long-term debt, net | 3,055.9 | 3,058.3 | ||||||||||||
Non-current deferred revenue | 34.7 | 42.9 | ||||||||||||
Non-current lease liabilities | 398.3 | 387.3 | ||||||||||||
Non-current software development royalties | 91.2 | 102.1 | ||||||||||||
Deferred tax liabilities, net | 281.9 | 340.9 | ||||||||||||
Other long-term liabilities | 214.3 | 211.1 | ||||||||||||
Total liabilities | $ | 7,276.8 | $ | 6,549.0 | ||||||||||
Stockholders' equity: | ||||||||||||||
Preferred stock, $0.01 par value, 5.0 shares authorized; no shares issued and outstanding at September 30, 2024 and March 31, 2024 | — | — | ||||||||||||
Common stock, $0.01 par value, 300.0 and 300.0 shares authorized; 199.2 and 194.5 shares issued and 175.5 and 170.8 outstanding at September 30, 2024 and March 31, 2024, respectively | 2.0 | 1.9 | ||||||||||||
Additional paid-in capital | 10,063.4 | 9,371.6 | ||||||||||||
Treasury stock, at cost; 23.7 and 23.7 common shares at September 30, 2024 and March 31, 2024, respectively | (1,020.6) | (1,020.6) | ||||||||||||
Accumulated deficit | (3,207.4) | (2,579.9) | ||||||||||||
Accumulated other comprehensive loss | (38.9) | (105.1) | ||||||||||||
Total stockholders' equity | $ | 5,798.5 | $ | 5,667.9 | ||||||||||
Total liabilities and stockholders' equity | $ | 13,075.3 | $ | 12,216.9 |
TAKE-TWO INTERACTIVE SOFTWARE, INC. | ||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | ||||||||||||||
(in millions) | ||||||||||||||
Six Months Ended September 30, | ||||||||||||||
2024 | 2023 | |||||||||||||
Operating activities: | ||||||||||||||
Net loss | $ | (627.5) | $ | (749.6) | ||||||||||
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||||||||
Amortization and impairment of software development costs and licenses | 139.6 | 108.1 | ||||||||||||
Stock-based compensation | 161.5 | 169.1 | ||||||||||||
Noncash lease expense | 31.3 | 32.7 | ||||||||||||
Amortization and impairment of intangibles | 374.1 | 676.8 | ||||||||||||
Depreciation | 74.0 | 67.9 | ||||||||||||
Goodwill impairment | — | 165.4 | ||||||||||||
Interest expense | 80.4 | 71.4 | ||||||||||||
Gain on debt extinguishment | — | (7.7) | ||||||||||||
Fair value adjustments | 4.3 | 1.4 | ||||||||||||
Other, net | 5.9 | 28.8 | ||||||||||||
Changes in assets and liabilities, net of effect from purchases of businesses: | ||||||||||||||
Accounts receivable | (169.6) | (52.2) | ||||||||||||
Software development costs and licenses | (362.8) | (300.7) | ||||||||||||
Prepaid expenses and other current and other non-current assets | 22.1 | (44.5) | ||||||||||||
Deferred revenue | (4.6) | 65.3 | ||||||||||||
Accounts payable, accrued expenses and other liabilities | (48.1) | (162.4) | ||||||||||||
Net cash (used in) provided by operating activities | (319.4) | 69.8 | ||||||||||||
Investing activities: | ||||||||||||||
Change in bank time deposits | 18.5 | 12.5 | ||||||||||||
Sale and maturities of available-for-sale securities | — | 131.0 | ||||||||||||
Purchases of fixed assets | (71.9) | (59.9) | ||||||||||||
Purchases of long-term investments | (14.7) | (6.5) | ||||||||||||
Business acquisitions | 9.4 | (13.0) | ||||||||||||
Other | (9.3) | (3.8) | ||||||||||||
Net cash (used in) provided by investing activities | (68.0) | 60.3 | ||||||||||||
Financing activities: | ||||||||||||||
Tax payment related to net share settlements on restricted stock awards | — | (57.1) | ||||||||||||
Issuance of common stock | 23.8 | 18.8 | ||||||||||||
Payment for settlement of convertible notes | (8.3) | — | ||||||||||||
Proceeds from issuance of debt | 598.9 | 999.3 | ||||||||||||
Cost of debt | (5.4) | (7.5) | ||||||||||||
Repayment of debt | — | (989.6) | ||||||||||||
Payment of contingent earn-out consideration | (12.0) | (35.0) | ||||||||||||
Net cash provided by (used in) financing activities | 597.0 | (71.1) | ||||||||||||
Effects of foreign currency exchange rates on cash, cash equivalents, and restricted cash and cash equivalents | 8.0 | (7.4) | ||||||||||||
Net change in cash, cash equivalents, and restricted cash and cash equivalents | 217.6 | 51.6 | ||||||||||||
Cash, cash equivalents, and restricted cash and cash equivalents, beginning of year (1) | 1,102.0 | 1,234.6 | ||||||||||||
Cash, cash equivalents, and restricted cash and cash equivalents, end of period (1) | $ | 1,319.6 | $ | 1,286.2 |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | ||||||||||||||||||||||||||
Net Revenue and Net Bookings by Geographic Region, Distribution Channel, and Platform Mix | ||||||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||
Three Months Ended September 30, 2024 |
Three Months Ended September 30, 2023 |
|||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by geographic region | ||||||||||||||||||||||||||
United States | $ | 814.5 | 60 | % | $ | 795.6 | 61 | % | ||||||||||||||||||
International | 538.6 | 40 | % | 503.6 | 39 | % | ||||||||||||||||||||
Total Net revenue | $ | 1,353.1 | 100 | % | $ | 1,299.2 | 100 | % | ||||||||||||||||||
Net Bookings by geographic region | ||||||||||||||||||||||||||
United States | $ | 914.4 | 62 | % | $ | 915.8 | 63 | % | ||||||||||||||||||
International | 560.5 | 38 | % | 529.1 | 37 | % | ||||||||||||||||||||
Total Net Bookings | $ | 1,474.9 | 100 | % | $ | 1,444.9 | 100 | % | ||||||||||||||||||
Three Months Ended September 30, 2024 |
Three Months Ended September 30, 2023 |
|||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by distribution channel | ||||||||||||||||||||||||||
Digital online | $ | 1,300.0 | 96 | % | $ | 1,239.7 | 95 | % | ||||||||||||||||||
Physical retail and other | 53.1 | 4 | % | 59.5 | 5 | % | ||||||||||||||||||||
Total Net revenue | $ | 1,353.1 | 100 | % | $ | 1,299.2 | 100 | % | ||||||||||||||||||
Net Bookings by distribution channel | ||||||||||||||||||||||||||
Digital online | $ | 1,417.2 | 96 | % | $ | 1,371.6 | 95 | % | ||||||||||||||||||
Physical retail and other | 57.7 | 4 | % | 73.3 | 5 | % | ||||||||||||||||||||
Total Net Bookings | $ | 1,474.9 | 100 | % | $ | 1,444.9 | 100 | % | ||||||||||||||||||
Three Months Ended September 30, 2024 |
Three Months Ended September 30, 2023 |
|||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by platform | ||||||||||||||||||||||||||
Mobile | $ | 740.2 | 55 | % | $ | 646.2 | 50 | % | ||||||||||||||||||
Console | 491.1 | 36 | % | 546.7 | 42 | % | ||||||||||||||||||||
PC and other | 121.8 | 9 | % | 106.3 | 8 | % | ||||||||||||||||||||
Total Net revenue | $ | 1,353.1 | 100 | % | $ | 1,299.2 | 100 | % | ||||||||||||||||||
Net Bookings by platform | ||||||||||||||||||||||||||
Mobile | $ | 723.0 | 49 | % | $ | 661.9 | 46 | % | ||||||||||||||||||
Console | 622.3 | 42 | % | 678.9 | 47 | % | ||||||||||||||||||||
PC and other | 129.6 | 9 | % | 104.1 | 7 | % | ||||||||||||||||||||
Total Net Bookings | $ | 1,474.9 | 100 | % | $ | 1,444.9 | 100 | % |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | ||||||||||||||||||||||||||
Net Revenue and Net Bookings by Geographic Region, Distribution Channel, and Platform Mix | ||||||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||
Six Months Ended September 30, 2024 |
Six Months Ended September 30, 2023 |
|||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by geographic region | ||||||||||||||||||||||||||
United States | $ | 1,635.0 | 61 | % | $ | 1,599.5 | 62 | % | ||||||||||||||||||
International | 1,056.3 | 39 | % | 984.4 | 38 | % | ||||||||||||||||||||
Total Net revenue | $ | 2,691.3 | 100 | % | $ | 2,583.9 | 100 | % | ||||||||||||||||||
Net Bookings by geographic region | ||||||||||||||||||||||||||
United States | $ | 1,642.9 | 61 | % | $ | 1,642.0 | 62 | % | ||||||||||||||||||
International | 1,050.2 | 39 | % | 1,004.5 | 38 | % | ||||||||||||||||||||
Total Net Bookings | $ | 2,693.1 | 100 | % | $ | 2,646.5 | 100 | % | ||||||||||||||||||
Six Months Ended September 30, 2024 |
Six Months Ended September 30, 2023 |
|||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by distribution channel | ||||||||||||||||||||||||||
Digital online | $ | 2,595.5 | 96 | % | $ | 2,479.7 | 96 | % | ||||||||||||||||||
Physical retail and other | 95.8 | 4 | % | 104.2 | 4 | % | ||||||||||||||||||||
Total Net revenue | $ | 2,691.3 | 100 | % | $ | 2,583.9 | 100 | % | ||||||||||||||||||
Net Bookings by distribution channel | ||||||||||||||||||||||||||
Digital online | $ | 2,604.5 | 97 | % | $ | 2,537.3 | 96 | % | ||||||||||||||||||
Physical retail and other | 88.6 | 3 | % | 109.2 | 4 | % | ||||||||||||||||||||
Total Net Bookings | $ | 2,693.1 | 100 | % | $ | 2,646.5 | 100 | % | ||||||||||||||||||
Six Months Ended September 30, 2024 |
Six Months Ended September 30, 2023 |
|||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by platform | ||||||||||||||||||||||||||
Mobile | $ | 1,462.7 | 55 | % | $ | 1,326.2 | 51 | % | ||||||||||||||||||
Console | 1,000.0 | 37 | % | 1,051.0 | 41 | % | ||||||||||||||||||||
PC and other | 228.6 | 8 | % | 206.7 | 8 | % | ||||||||||||||||||||
Total Net revenue | $ | 2,691.3 | 100 | % | $ | 2,583.9 | 100 | % | ||||||||||||||||||
Net Bookings by platform | ||||||||||||||||||||||||||
Mobile | $ | 1,432.4 | 53 | % | $ | 1,351.5 | 52 | % | ||||||||||||||||||
Console | 1,027.7 | 38 | % | 1,098.1 | 41 | % | ||||||||||||||||||||
PC and other | 233.0 | 9 | % | 196.9 | 7 | % | ||||||||||||||||||||
Total Net Bookings | $ | 2,693.1 | 100.0 | % | $ | 2,646.5 | 100 | % |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | |||||||||||||||||||||||||||||||||||||||||
ADDITIONAL DATA | |||||||||||||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2024 | Net revenue | Cost of revenue- Product costs | Cost of revenue- Game intangibles | Cost of revenue- Software development costs and royalties | Cost of revenue- Internal royalties | Cost of revenue- Licenses | |||||||||||||||||||||||||||||||||||
As reported | $ | 1,353.1 | $ | 212.5 | $ | 173.4 | $ | 64.9 | $ | 77.2 | $ | 97.2 | |||||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | 121.9 | 0.8 | 9.8 | 0.9 | |||||||||||||||||||||||||||||||||||||
Stock-based compensation | (3.1) | ||||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (0.7) | (173.4) | |||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2024 | Selling and marketing | Research and development | General and administrative | Depreciation and amortization | Business reorganization | Interest and other, net | (Loss) gain on fair value adjustments, net | ||||||||||||||||||||||||||||||||||
As reported | $ | 461.3 | $ | 246.7 | $ | 253.0 | $ | 47.3 | 16.8 | $ | (25.9) | $ | (1.2) | ||||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | (1.5) | ||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | (24.5) | (26.2) | (32.4) | ||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (1.5) | (7.2) | (9.2) | ||||||||||||||||||||||||||||||||||||||
Acquisition related expenses | (0.1) | (0.7) | (52.9) | 2.2 | 0.4 | ||||||||||||||||||||||||||||||||||||
Impact of business reorganization | (16.8) | ||||||||||||||||||||||||||||||||||||||||
Other | 5.2 | 0.8 | |||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2023 | Net revenue | Cost of revenue -Game intangibles | Cost of revenue - Product costs | Cost of revenue- Software development costs and royalties | Cost of revenue- Internal royalties | Cost of revenue- Licenses | Selling and marketing | ||||||||||||||||||||||||||||||||||
As reported | $ | 1,299.2 | $ | 409.4 | $ | 175.7 | $ | 83.1 | $ | 112.8 | $ | 102.8 | $ | 334.6 | |||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | 145.7 | 1.3 | 9.7 | (1.3) | |||||||||||||||||||||||||||||||||||||
Stock-based compensation | (7.5) | (24.3) | |||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (409.4) | (1.6) | |||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2023 | Research and development | General and administrative | Depreciation and amortization | Goodwill impairment | Business reorganization | Interest and other, net | (Loss) gain on fair value adjustments, net | ||||||||||||||||||||||||||||||||||
As reported | $ | 232.1 | $ | 178.3 | $ | 45.3 | $ | 165.4 | $ | 3.4 | $ | (31.1) | $ | (2.2) | |||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | 1.2 | ||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | (28.9) | (29.4) | |||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (7.2) | (8.9) | |||||||||||||||||||||||||||||||||||||||
Acquisition related expenses | (0.5) | (2.7) | (165.4) | 1.9 | 1.7 | ||||||||||||||||||||||||||||||||||||
Impact of business reorganization | (3.4) | ||||||||||||||||||||||||||||||||||||||||
Other | 1.9 | 0.3 |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | |||||||||||||||||||||||||||||||||||||||||
ADDITIONAL DATA | |||||||||||||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2024 | Net revenue | Cost of revenue - Game intangibles | Cost of revenue - Product costs | Cost of revenue- Software development costs and royalties | Cost of revenue- Internal royalties | Cost of revenue- Licenses | |||||||||||||||||||||||||||||||||||
As reported | $ | 2,691.3 | $ | 336.9 | $ | 415.8 | $ | 141.1 | $ | 146.2 | $ | 152.3 | |||||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | 1.8 | (2.4) | 1.2 | 1.6 | |||||||||||||||||||||||||||||||||||||
Stock-based compensation | (6.0) | ||||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (336.9) | (1.6) | |||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2024 | Selling and marketing | Research and development | General and administrative | Depreciation and amortization | Business reorganization | Interest and other, net | (Loss) gain on fair value adjustments, net | ||||||||||||||||||||||||||||||||||
As reported | $ | 892.7 | $ | 466.5 | $ | 463.5 | $ | 92.1 | $ | 66.3 | $ | (50.1) | $ | (4.3) | |||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | (0.8) | ||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | (45.7) | (49.4) | (60.4) | ||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (3.1) | (14.3) | (18.2) | ||||||||||||||||||||||||||||||||||||||
Impact of business reorganization | (66.3) | ||||||||||||||||||||||||||||||||||||||||
Acquisition related expenses | (0.1) | (0.7) | (69.6) | 4.2 | 1.1 | ||||||||||||||||||||||||||||||||||||
Other | 7.2 | 3.2 | |||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2023 | Net revenue | Cost of revenue - Game intangibles | Cost of revenue - Product costs | Cost of goods revenue- Software development costs and royalties | Cost of revenue - Internal royalties | Cost of revenue - Licenses | Selling and marketing | ||||||||||||||||||||||||||||||||||
As reported | $ | 2,583.9 | $ | 596.3 | $ | 354.6 | $ | 198.8 | $ | 185.4 | $ | 154.2 | $ | 734.0 | |||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | 62.5 | (1.0) | 4.5 | (0.7) | |||||||||||||||||||||||||||||||||||||
Stock-based compensation | (14.2) | (48.9) | |||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (596.3) | (47.9) | |||||||||||||||||||||||||||||||||||||||
Acquisition related expenses | 10.0 | (0.2) | |||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2023 | Research and development | General and administrative | Depreciation and amortization | Goodwill impairment | Business reorganization | Interest and other, net | (Loss) gain on fair value adjustments, net | ||||||||||||||||||||||||||||||||||
As reported | $ | 470.7 | $ | 376.2 | $ | 85.7 | $ | 165.4 | $ | 10.6 | $ | (56.5) | $ | (1.4) | |||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | 1.8 | ||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | (52.5) | (53.5) | |||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (14.3) | (17.9) | |||||||||||||||||||||||||||||||||||||||
Impact of business reorganization | (10.6) | ||||||||||||||||||||||||||||||||||||||||
Acquisition related expenses | (2.2) | (28.0) | (165.4) | (3.0) | 3.2 | ||||||||||||||||||||||||||||||||||||
Other | 15.8 | (2.0) |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | ||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURE | ||||||||||||||
(in millions) | ||||||||||||||
Six Months Ended September 30, | ||||||||||||||
2024 | 2023 | |||||||||||||
Net cash from operating activities | $ | (319.4) | $ | 69.8 | ||||||||||
Net change in Restricted cash (1) |
(94.5) | (123.3) | ||||||||||||
Adjusted Unrestricted Operating Cash Flow | $ | (413.9) | $ | (53.5) | ||||||||||
Six Months Ended September 30, | ||||||||||||||
2024 | 2023 | |||||||||||||
Restricted cash beginning of period | $ | 348.0 | $ | 407.2 | ||||||||||
Restricted cash end of period | 443.5 | 529.4 | ||||||||||||
Restricted cash related to acquisitions | (1.0) | 1.1 | ||||||||||||
(1) Net change in Restricted cash |
$ | (94.5) | $ | (123.3) |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | |||||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURE | |||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Three Months Ended September 30, | Six Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Net loss | $ | (365.5) | $ | (543.6) | $ | (627.5) | $ | (749.6) | |||||||||||||||
Provision for (benefit from) income taxes | 41.2 | (33.4) | 91.0 | (56.3) | |||||||||||||||||||
Interest expense | 18.7 | 21.0 | 37.9 | 33.7 | |||||||||||||||||||
Depreciation and amortization | 47.3 | 45.3 | 92.1 | 85.7 | |||||||||||||||||||
Amortization of acquired intangibles | 182.8 | 418.2 | 356.0 | 658.5 | |||||||||||||||||||
Goodwill impairment | — | 165.4 | — | 165.4 | |||||||||||||||||||
EBITDA | $ | (75.5) | $ | 72.9 | $ | (50.5) | $ | 137.4 |
Outlook | ||||||||
Fiscal Year Ending March 31, 2025 | ||||||||
Net loss | $(839) to $(775) |
|||||||
Provision for income taxes | $120 to $110 |
|||||||
Interest expense | $98 | |||||||
Depreciation | $151 | |||||||
Amortization of acquired intangibles | $752 |
|||||||
EBITDA | $282 to $336 |
Outlook | ||||||||
Three Months Ended December 31, 2024 | ||||||||
Net loss | $(202) to $(177) |
|||||||
Provision for income taxes | $27 to $24 |
|||||||
Interest expense | $26 | |||||||
Depreciation | $38 | |||||||
Amortization of acquired intangibles | $189 | |||||||
EBITDA | $78 to $100 |