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: February 6, 2025 |
![]() |
||||||||
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 December 31, 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 | $1,359.8 | 13.7 | ||||||||||||||||||||||||||||||||||||||||||
Cost of revenue | 599.9 | 1.1 | (2.6) | (171.9) | ||||||||||||||||||||||||||||||||||||||||
Gross profit | 759.9 | 12.5 | 2.6 | 171.9 | ||||||||||||||||||||||||||||||||||||||||
Operating expenses | 892.0 | (80.3) | (17.4) | (23.1) | 6.8 | |||||||||||||||||||||||||||||||||||||||
(Loss) income from operations | (132.1) | 12.5 | 82.9 | 189.2 | 23.1 | (6.8) | ||||||||||||||||||||||||||||||||||||||
Interest and other, net | (21.0) | 2.8 | 2.2 | 4.3 | ||||||||||||||||||||||||||||||||||||||||
(Loss) gain on fair value adjustments, net | 0.2 | 0.7 | (0.9) | |||||||||||||||||||||||||||||||||||||||||
(Loss) income before income taxes | (152.9) | 15.4 | 82.9 | 189.2 | 23.1 | (3.8) | 3.4 | |||||||||||||||||||||||||||||||||||||
Non-GAAP | ||||||||||||||||||||||||||||||||||||||||||||
EBITDA | 88.8 | 12.5 | 82.9 | 23.1 | (3.2) | 3.4 |
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 | $2,413 to $2,349 |
$10 | $(17) | $(678) | ||||||||||||||||||||||||||||
Operating expenses | $3,772 to $3,792 |
$(318) | $(69) | $(155) | ||||||||||||||||||||||||||||
Interest and other, net | $107 | $(24) | ||||||||||||||||||||||||||||||
(Loss) income before income taxes | $(722) to $(668) |
$(30) | $335 | $747 | $179 | |||||||||||||||||||||||||||
Net loss | $(788) to $(729) |
|||||||||||||||||||||||||||||||
Net loss per share | $(4.50) to $(4.17) |
|||||||||||||||||||||||||||||||
Net cash provided by operating activities | approximately $(200) |
|||||||||||||||||||||||||||||||
Capital expenditures | approximately $140 |
|||||||||||||||||||||||||||||||
Non-GAAP | ||||||||||||||||||||||||||||||||
EBITDA | $263 to $317 |
$(30) | $335 | $155 | ||||||||||||||||||||||||||||
Adjusted Unrestricted Operating Cash Flow | approximately $(150) |
|||||||||||||||||||||||||||||||
Operational metric | ||||||||||||||||||||||||||||||||
Net Bookings | $5,550 to $5,650 |
Three Months 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 acquisition | |||||||||||||||||||||||||||
GAAP | ||||||||||||||||||||||||||||||||
Total net revenue | $1,519 to $1,619 |
$(35) | ||||||||||||||||||||||||||||||
Cost of revenue | $621 to $647 |
$6 | $(5) | $(168) | ||||||||||||||||||||||||||||
Operating expenses | $899 to $919 |
$(81) | $(16) | $(2) | ||||||||||||||||||||||||||||
Interest and other, net | $32 | $(1) | ||||||||||||||||||||||||||||||
(Loss) income before income taxes | $(33) to $21 |
$(41) | $86 | $184 | $3 | |||||||||||||||||||||||||||
Net (loss) income | $(35) to $22 |
|||||||||||||||||||||||||||||||
Net (loss) income per share | $(0.20) to $0.13 |
|||||||||||||||||||||||||||||||
Non-GAAP | ||||||||||||||||||||||||||||||||
EBITDA | $223 to $277 |
$(41) | $86 | $2 | ||||||||||||||||||||||||||||
Operational metric | ||||||||||||||||||||||||||||||||
Net Bookings | $1,484 to $1,584 |
Label | Product | Platforms | Release Date | ||||||||
2K | NBA 2K25 Arcade Edition | Apple Arcade | October 3, 2024 | ||||||||
Rockstar Games | Red Dead Redemption and Undead Nightmare |
PC | October 29, 2024 | ||||||||
Rockstar Games | Grand Theft Auto Online: Agents of Sabotage | PS5, PS4, Xbox Series X|S, Xbox One, PC | December 10, 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 | PGA TOUR 2K25 | PS5, Xbox Series X|S, PC | February 28, 2025 | ||||||||
2K | WWE 2K25 | PS5, PS4, Xbox Series X|S, Xbox One, PC | March 14, 2025 | ||||||||
2K | Mafia: The Old Country | PS5, Xbox Series X|S, PC | Summer of calendar 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 | Calendar 2025 | ||||||||
Zynga | CSR 3 | iOS, Android | TBA | ||||||||
Ghost Story Games | Judas | PS5, Xbox Series X|S, PC | TBA | ||||||||
2K | Project ETHOS | TBA | TBA | ||||||||
TAKE-TWO INTERACTIVE SOFTWARE, INC. | ||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) | ||||||||||||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||||||||||||
Three Months Ended December 31, | Nine Months Ended December 31, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Net revenue: | ||||||||||||||||||||||||||
Game | $ | 1,243.1 | $ | 1,208.2 | $ | 3,693.7 | $ | 3,432.9 | ||||||||||||||||||
Advertising | 116.7 | 158.1 | 357.4 | 517.3 | ||||||||||||||||||||||
Total net revenue | 1,359.8 | 1,366.3 | 4,051.1 | 3,950.2 | ||||||||||||||||||||||
Cost of revenue: | ||||||||||||||||||||||||||
Product costs | 200.2 | 191.3 | 616.0 | 545.9 | ||||||||||||||||||||||
Game intangibles | 171.1 | 230.1 | 508.0 | 826.4 | ||||||||||||||||||||||
Internal royalties | 103.1 | 134.1 | 249.3 | 319.5 | ||||||||||||||||||||||
Licenses | 88.8 | 73.0 | 241.1 | 227.2 | ||||||||||||||||||||||
Software development costs and royalties | 36.7 | 59.7 | 177.8 | 258.5 | ||||||||||||||||||||||
Total cost of revenue | 599.9 | 688.2 | 1,792.2 | 2,177.5 | ||||||||||||||||||||||
Gross profit | 759.9 | 678.1 | 2,258.9 | 1,772.7 | ||||||||||||||||||||||
Selling and marketing | 388.9 | 367.3 | 1,281.6 | 1,101.3 | ||||||||||||||||||||||
Research and development | 240.9 | 232.0 | 707.4 | 702.7 | ||||||||||||||||||||||
General and administrative | 189.6 | 165.0 | 653.1 | 541.2 | ||||||||||||||||||||||
Depreciation and amortization | 49.5 | 42.6 | 141.6 | 128.3 | ||||||||||||||||||||||
Goodwill impairment | — | — | — | 165.4 | ||||||||||||||||||||||
Business reorganization | 23.1 | 0.7 | 89.4 | 11.3 | ||||||||||||||||||||||
Total operating expenses | 892.0 | 807.6 | 2,873.1 | 2,650.2 | ||||||||||||||||||||||
Loss from operations | (132.1) | (129.5) | (614.2) | (877.5) | ||||||||||||||||||||||
Interest and other, net | (21.0) | (22.5) | (71.1) | (79.0) | ||||||||||||||||||||||
Gain (loss) on fair value adjustments, net | 0.2 | (0.3) | (4.1) | (1.7) | ||||||||||||||||||||||
Loss before income taxes | (152.9) | (152.3) | (689.4) | (958.2) | ||||||||||||||||||||||
(Benefit from) provision for income taxes | (27.7) | (60.7) | 63.3 | (117.0) | ||||||||||||||||||||||
Net loss | $ | (125.2) | $ | (91.6) | $ | (752.7) | $ | (841.2) | ||||||||||||||||||
Loss per share: | ||||||||||||||||||||||||||
Basic and diluted loss per share | $ | (0.71) | $ | (0.54) | $ | (4.31) | $ | (4.95) | ||||||||||||||||||
Weighted average shares outstanding | ||||||||||||||||||||||||||
Basic | 176.0 | 170.3 | 174.5 | 169.9 | ||||||||||||||||||||||
TAKE-TWO INTERACTIVE SOFTWARE, INC. | ||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||||
(in millions, except per share amounts) | ||||||||||||||
December 31, 2024 | March 31, 2024 | |||||||||||||
(Unaudited) | ||||||||||||||
ASSETS | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 1,206.8 | $ | 754.0 | ||||||||||
Short-term investments | 3.3 | 22.0 | ||||||||||||
Restricted cash and cash equivalents | 14.9 | 252.1 | ||||||||||||
Accounts receivable, net of allowances of $0.8 and $1.2 at December 31, 2024 and March 31, 2024, respectively | 662.3 | 679.7 | ||||||||||||
Software development costs and licenses | 67.4 | 88.3 | ||||||||||||
Contract assets | 77.1 | 85.0 | ||||||||||||
Prepaid expenses and other | 369.5 | 378.6 | ||||||||||||
Total current assets | 2,401.3 | 2,259.7 | ||||||||||||
Fixed assets, net | 426.0 | 411.1 | ||||||||||||
Right-of-use assets | 325.3 | 325.7 | ||||||||||||
Software development costs and licenses, net of current portion | 1,904.5 | 1,446.5 | ||||||||||||
Goodwill | 4,602.6 | 4,426.4 | ||||||||||||
Other intangibles, net | 2,686.2 | 3,060.6 | ||||||||||||
Long-term restricted cash and cash equivalents | 87.2 | 95.9 | ||||||||||||
Other assets | 246.8 | 191.0 | ||||||||||||
Total assets | $ | 12,679.9 | $ | 12,216.9 | ||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable | $ | 144.8 | $ | 195.9 | ||||||||||
Accrued expenses and other current liabilities | 999.7 | 1,062.6 | ||||||||||||
Deferred revenue | 1,091.9 | 1,059.5 | ||||||||||||
Lease liabilities | 59.1 | 63.8 | ||||||||||||
Short-term debt, net | 599.6 | 24.6 | ||||||||||||
Total current liabilities | 2,895.1 | 2,406.4 | ||||||||||||
Long-term debt, net | 3,058.3 | 3,058.3 | ||||||||||||
Non-current deferred revenue | 33.9 | 42.9 | ||||||||||||
Non-current lease liabilities | 386.7 | 387.3 | ||||||||||||
Non-current software development royalties | 92.4 | 102.1 | ||||||||||||
Deferred tax liabilities, net | 272.0 | 340.9 | ||||||||||||
Other long-term liabilities | 239.6 | 211.1 | ||||||||||||
Total liabilities | $ | 6,978.0 | $ | 6,549.0 | ||||||||||
Stockholders' equity: | ||||||||||||||
Preferred stock, $0.01 par value, 5.0 shares authorized; no shares issued and outstanding at December 31, 2024 and March 31, 2024 | — | — | ||||||||||||
Common stock, $0.01 par value, 300.0 and 300.0 shares authorized; 200.1 and 194.5 shares issued and 176.4 and 170.8 outstanding at December 31, 2024 and March 31, 2024, respectively | 2.0 | 1.9 | ||||||||||||
Additional paid-in capital | 10,196.3 | 9,371.6 | ||||||||||||
Treasury stock, at cost; 23.7 and 23.7 common shares at December 31, 2024 and March 31, 2024, respectively |
(1,020.6) | (1,020.6) | ||||||||||||
Accumulated deficit | (3,332.6) | (2,579.9) | ||||||||||||
Accumulated other comprehensive loss | (143.2) | (105.1) | ||||||||||||
Total stockholders' equity | $ | 5,701.9 | $ | 5,667.9 | ||||||||||
Total liabilities and stockholders' equity | $ | 12,679.9 | $ | 12,216.9 |
TAKE-TWO INTERACTIVE SOFTWARE, INC. | ||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | ||||||||||||||
(in millions) | ||||||||||||||
Nine Months Ended December 31, | ||||||||||||||
2024 | 2023 | |||||||||||||
Operating activities: | ||||||||||||||
Net loss | $ | (752.7) | $ | (841.2) | ||||||||||
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||||||||
Amortization and impairment of software development costs and licenses | 181.2 | 152.1 | ||||||||||||
Stock-based compensation | 244.4 | 255.0 | ||||||||||||
Noncash lease expense | 45.1 | 46.4 | ||||||||||||
Amortization and impairment of intangibles | 563.4 | 924.9 | ||||||||||||
Depreciation | 114.2 | 101.6 | ||||||||||||
Goodwill impairment | — | 165.4 | ||||||||||||
Interest expense | 123.9 | 103.2 | ||||||||||||
Gain on debt extinguishment | — | (7.7) | ||||||||||||
Fair value adjustments | 4.1 | 1.7 | ||||||||||||
Other, net | 21.1 | 30.6 | ||||||||||||
Changes in assets and liabilities, net of effect from purchases of businesses: | ||||||||||||||
Accounts receivable | 2.9 | 98.0 | ||||||||||||
Software development costs and licenses | (568.9) | (457.3) | ||||||||||||
Prepaid expenses and other current and other non-current assets | 30.1 | (47.8) | ||||||||||||
Deferred revenue | 25.3 | 27.2 | ||||||||||||
Accounts payable, accrued expenses and other liabilities | (358.3) | (559.3) | ||||||||||||
Net cash (used in) provided by operating activities | (324.2) | (7.2) | ||||||||||||
Investing activities: | ||||||||||||||
Change in bank time deposits | 18.7 | 21.2 | ||||||||||||
Sale and maturities of available-for-sale securities | — | 144.0 | ||||||||||||
Purchases of fixed assets | (115.3) | (95.5) | ||||||||||||
Divestitures | 36.0 | — | ||||||||||||
Purchases of long-term investments | (21.4) | (17.5) | ||||||||||||
Business acquisitions | 9.4 | (17.5) | ||||||||||||
Other | (16.1) | (8.2) | ||||||||||||
Net cash (used in) provided by investing activities | (88.7) | 26.5 | ||||||||||||
Financing activities: | ||||||||||||||
Tax payment related to net share settlements on restricted stock awards | — | (76.6) | ||||||||||||
Issuance of common stock | 55.0 | 38.1 | ||||||||||||
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) | (35.7) | ||||||||||||
Net cash provided by (used in) financing activities | 628.2 | (72.0) | ||||||||||||
Effects of foreign currency exchange rates on cash, cash equivalents, and restricted cash and cash equivalents | (8.4) | 7.9 | ||||||||||||
Net change in cash, cash equivalents, and restricted cash and cash equivalents | 206.9 | (44.8) | ||||||||||||
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) | $ | 1,308.9 | $ | 1,189.8 |
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 December 31, 2024 |
Three Months Ended December 31, 2023 |
|||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by geographic region | ||||||||||||||||||||||||||
United States | $ | 825.7 | 61 | % | $ | 818.3 | 60 | % | ||||||||||||||||||
International | 534.1 | 39 | % | 548.0 | 40 | % | ||||||||||||||||||||
Total Net revenue | $ | 1,359.8 | 100 | % | $ | 1,366.3 | 100 | % | ||||||||||||||||||
Net Bookings by geographic region | ||||||||||||||||||||||||||
United States | $ | 841.8 | 61 | % | $ | 786.6 | 59 | % | ||||||||||||||||||
International | 531.6 | 39 | % | 551.2 | 41 | % | ||||||||||||||||||||
Total Net Bookings | $ | 1,373.4 | 100 | % | $ | 1,337.8 | 100 | % | ||||||||||||||||||
Three Months Ended December 31, 2024 |
Three Months Ended December 31, 2023 |
|||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by distribution channel | ||||||||||||||||||||||||||
Digital online | $ | 1,310.7 | 96 | % | $ | 1,297.3 | 95 | % | ||||||||||||||||||
Physical retail and other | 49.1 | 4 | % | 69.0 | 5 | % | ||||||||||||||||||||
Total Net revenue | $ | 1,359.8 | 100 | % | $ | 1,366.3 | 100 | % | ||||||||||||||||||
Net Bookings by distribution channel | ||||||||||||||||||||||||||
Digital online | $ | 1,324.0 | 96 | % | $ | 1,268.4 | 95 | % | ||||||||||||||||||
Physical retail and other | 49.4 | 4 | % | 69.4 | 5 | % | ||||||||||||||||||||
Total Net Bookings | $ | 1,373.4 | 100 | % | $ | 1,337.8 | 100 | % | ||||||||||||||||||
Three Months Ended December 31, 2024 |
Three Months Ended December 31, 2023 |
|||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by platform | ||||||||||||||||||||||||||
Mobile | $ | 731.6 | 54 | % | $ | 706.7 | 52 | % | ||||||||||||||||||
Console | 507.9 | 37 | % | 547.6 | 40 | % | ||||||||||||||||||||
PC and other | 120.3 | 9 | % | 112.0 | 8 | % | ||||||||||||||||||||
Total Net revenue | $ | 1,359.8 | 100 | % | $ | 1,366.3 | 100 | % | ||||||||||||||||||
Net Bookings by platform | ||||||||||||||||||||||||||
Mobile | $ | 709.5 | 52 | % | $ | 697.9 | 52 | % | ||||||||||||||||||
Console | 538.0 | 39 | % | 524.3 | 39 | % | ||||||||||||||||||||
PC and other | 125.9 | 9 | % | 115.6 | 9 | % | ||||||||||||||||||||
Total Net Bookings | $ | 1,373.4 | 100 | % | $ | 1,337.8 | 100 | % |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | ||||||||||||||||||||||||||
Net Revenue and Net Bookings by Geographic Region, Distribution Channel, and Platform Mix | ||||||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||
Nine Months Ended December 31, 2024 |
Nine Months Ended December 31, 2023 |
|||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by geographic region | ||||||||||||||||||||||||||
United States | $ | 2,460.7 | 61 | % | $ | 2,417.8 | 61 | % | ||||||||||||||||||
International | 1,590.4 | 39 | % | 1,532.4 | 39 | % | ||||||||||||||||||||
Total Net revenue | $ | 4,051.1 | 100 | % | $ | 3,950.2 | 100 | % | ||||||||||||||||||
Net Bookings by geographic region | ||||||||||||||||||||||||||
United States | $ | 2,484.7 | 61 | % | $ | 2,428.6 | 61 | % | ||||||||||||||||||
International | 1,581.8 | 39 | % | 1,555.6 | 39 | % | ||||||||||||||||||||
Total Net Bookings | $ | 4,066.5 | 100 | % | $ | 3,984.2 | 100 | % | ||||||||||||||||||
Nine Months Ended December 31, 2024 |
Nine Months Ended December 31, 2023 |
|||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by distribution channel | ||||||||||||||||||||||||||
Digital online | $ | 3,906.2 | 96 | % | $ | 3,777.0 | 96 | % | ||||||||||||||||||
Physical retail and other | 144.9 | 4 | % | 173.2 | 4 | % | ||||||||||||||||||||
Total Net revenue | $ | 4,051.1 | 100 | % | $ | 3,950.2 | 100 | % | ||||||||||||||||||
Net Bookings by distribution channel | ||||||||||||||||||||||||||
Digital online | $ | 3,928.5 | 97 | % | $ | 3,805.7 | 96 | % | ||||||||||||||||||
Physical retail and other | 138.0 | 3 | % | 178.5 | 4 | % | ||||||||||||||||||||
Total Net Bookings | $ | 4,066.5 | 100 | % | $ | 3,984.2 | 100 | % | ||||||||||||||||||
Nine Months Ended December 31, 2024 |
Nine Months Ended December 31, 2023 |
|||||||||||||||||||||||||
Amount | % of total | Amount | % of total | |||||||||||||||||||||||
Net revenue by platform | ||||||||||||||||||||||||||
Mobile | $ | 2,194.3 | 54 | % | $ | 2,032.9 | 52 | % | ||||||||||||||||||
Console | 1,507.9 | 37 | % | 1,598.6 | 40 | % | ||||||||||||||||||||
PC and other | 348.9 | 9 | % | 318.7 | 8 | % | ||||||||||||||||||||
Total Net revenue | $ | 4,051.1 | 100 | % | $ | 3,950.2 | 100 | % | ||||||||||||||||||
Net Bookings by platform | ||||||||||||||||||||||||||
Mobile | $ | 2,141.9 | 52 | % | $ | 2,049.4 | 51 | % | ||||||||||||||||||
Console | 1,565.7 | 39 | % | 1,622.4 | 41 | % | ||||||||||||||||||||
PC and other | 358.9 | 9 | % | 312.4 | 8 | % | ||||||||||||||||||||
Total Net Bookings | $ | 4,066.5 | 100.0 | % | $ | 3,984.2 | 100 | % |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | |||||||||||||||||||||||||||||||||||||||||
ADDITIONAL DATA | |||||||||||||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, 2024 | Net revenue | Cost of revenue- Product costs | Cost of revenue- Game intangibles | Cost of revenue- Internal royalties | Cost of revenue- Licenses | Cost of revenue- Software development costs and royalties | |||||||||||||||||||||||||||||||||||
As reported | $ | 1,359.8 | $ | 200.2 | $ | 171.1 | $ | 103.1 | $ | 88.8 | $ | 36.7 | |||||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | 13.7 | 2.7 | 0.1 | (1.6) | |||||||||||||||||||||||||||||||||||||
Stock-based compensation | (2.6) | ||||||||||||||||||||||||||||||||||||||||
Amortization of acquired intangibles | (0.8) | (171.1) | |||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, 2024 | Selling and marketing | Research and development | General and administrative | Depreciation and amortization | Business reorganization | Interest and other, net | Gain (loss) on fair value adjustments, net | ||||||||||||||||||||||||||||||||||
As reported | $ | 388.9 | $ | 240.9 | $ | 189.6 | $ | 49.5 | 23.1 | $ | (21.0) | $ | 0.2 | ||||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | 2.8 | ||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | (22.4) | (26.1) | (31.8) | ||||||||||||||||||||||||||||||||||||||
Amortization of acquired intangibles | (1.0) | (7.2) | (9.2) | ||||||||||||||||||||||||||||||||||||||
Acquisition related expenses | (0.2) | (0.8) | 7.8 | 2.2 | 0.7 | ||||||||||||||||||||||||||||||||||||
Impact of business reorganization | (23.1) | ||||||||||||||||||||||||||||||||||||||||
Other | 4.3 | (0.9) | |||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, 2023 | Net revenue | Cost of revenue - Product costs | Cost of revenue -Game intangibles | Cost of revenue- Internal royalties | Cost of revenue- Licenses | Cost of revenue- Software development costs and royalties | |||||||||||||||||||||||||||||||||||
As reported | $ | 1,366.3 | $ | 191.3 | $ | 230.1 | $ | 134.1 | $ | 73.0 | $ | 59.7 | |||||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | (28.5) | 1.1 | 0.3 | (1.5) | |||||||||||||||||||||||||||||||||||||
Stock-based compensation | (6.3) | ||||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (230.1) | ||||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, 2023 | Selling and marketing | Research and development | General and administrative | Depreciation and amortization | Business reorganization | Interest and other, net | Gain (loss) on fair value adjustments, net | ||||||||||||||||||||||||||||||||||
As reported | $ | 367.3 | $ | 232.0 | $ | 165.0 | $ | 42.6 | $ | 0.7 | $ | (22.5) | $ | (0.3) | |||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | (1.8) | ||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | (23.9) | (26.9) | (28.8) | ||||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (1.6) | (7.2) | (10.3) | ||||||||||||||||||||||||||||||||||||||
Acquisition related expenses | 10.9 | 1.8 | |||||||||||||||||||||||||||||||||||||||
Impact of business reorganization | (0.7) | ||||||||||||||||||||||||||||||||||||||||
Other | (0.8) | 3.8 | 0.3 |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | ||||||||||||||||||||||||||||||||||||||
ADDITIONAL DATA | ||||||||||||||||||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||||||||||||||
Nine Months Ended December 31, 2024 | Net revenue | Cost of revenue - Product costs | Cost of revenue - Game intangibles | Cost of revenue- Internal royalties | Cost of revenue- Licenses | Cost of revenue- Software development costs and royalties | ||||||||||||||||||||||||||||||||
As reported | $ | 4,051.1 | $ | 616.0 | $ | 508.0 | $ | 249.3 | $ | 241.1 | $ | 177.8 | ||||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | 15.5 | 0.3 | 1.7 | (0.5) | ||||||||||||||||||||||||||||||||||
Stock-based compensation | (8.6) | |||||||||||||||||||||||||||||||||||||
Amortization of acquired intangibles | (2.4) | (508.0) | ||||||||||||||||||||||||||||||||||||
Nine Months Ended December 31, 2024 | Selling and marketing | Research and development | General and administrative | Depreciation and amortization | Business reorganization | Interest and other, net | Gain (loss) on fair value adjustments, net | |||||||||||||||||||||||||||||||
As reported | $ | 1,281.6 | $ | 707.4 | $ | 653.1 | $ | 141.6 | $ | 89.4 | $ | (71.1) | $ | (4.1) | ||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | 2.0 | |||||||||||||||||||||||||||||||||||||
Stock-based compensation | (68.1) | (75.5) | (92.2) | |||||||||||||||||||||||||||||||||||
Amortization of acquired intangibles | (4.1) | (21.5) | (27.4) | |||||||||||||||||||||||||||||||||||
Impact of business reorganization | (89.4) | |||||||||||||||||||||||||||||||||||||
Acquisition related expenses | (0.3) | (1.5) | (61.9) | 6.4 | 1.8 | |||||||||||||||||||||||||||||||||
Other | 11.5 | 2.3 | ||||||||||||||||||||||||||||||||||||
Nine Months Ended December 31, 2023 | Net revenue | Cost of revenue - Product costs | Cost of revenue - Game intangibles | Cost of revenue - Internal royalties | Cost of revenue - Licenses | Cost of revenue- Software development costs and royalties | Selling and marketing | |||||||||||||||||||||||||||||||
As reported | $ | 3,950.2 | $ | 545.9 | $ | 826.4 | $ | 319.5 | $ | 227.2 | $ | 258.5 | $ | 1,101.3 | ||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | 34.0 | 0.1 | (0.4) | 3.0 | ||||||||||||||||||||||||||||||||||
Stock-based compensation | (20.5) | (72.8) | ||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (826.4) | (49.4) | ||||||||||||||||||||||||||||||||||||
Acquisition related expenses | 10.0 | (0.2) | ||||||||||||||||||||||||||||||||||||
Nine Months Ended December 31, 2023 | Research and development | General and administrative | Depreciation and amortization | Goodwill impairment | Business reorganization | Interest and other, net | Gain (loss) on fair value adjustments, net | |||||||||||||||||||||||||||||||
As reported | $ | 702.7 | $ | 541.2 | $ | 128.3 | $ | 165.4 | $ | 11.3 | $ | (79.0) | $ | (1.7) | ||||||||||||||||||||||||
Net effect from deferred revenue and related cost of revenue | ||||||||||||||||||||||||||||||||||||||
Stock-based compensation | (79.4) | (82.3) | ||||||||||||||||||||||||||||||||||||
Amortization and impairment of acquired intangibles | (21.5) | (28.2) | ||||||||||||||||||||||||||||||||||||
Impact of business reorganization | (11.3) | |||||||||||||||||||||||||||||||||||||
Acquisition related expenses | (2.2) | (17.1) | (165.4) | (1.0) | 3.2 | |||||||||||||||||||||||||||||||||
Other | (0.8) | 19.6 | (1.7) |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | ||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURE | ||||||||||||||
(in millions) | ||||||||||||||
Nine Months Ended December 31, | ||||||||||||||
2024 | 2023 | |||||||||||||
Net cash from operating activities | $ | (324.2) | $ | (7.2) | ||||||||||
Net change in Restricted cash (1) |
246.9 | 115.0 | ||||||||||||
Adjusted Unrestricted Operating Cash Flow | $ | (77.3) | $ | 107.8 | ||||||||||
Nine Months Ended December 31, | ||||||||||||||
2024 | 2023 | |||||||||||||
Restricted cash beginning of period | $ | 348.0 | $ | 407.2 | ||||||||||
Restricted cash end of period | 102.1 | 291.1 | ||||||||||||
Restricted cash related to acquisitions | (1.0) | 1.1 | ||||||||||||
(1) Net change in Restricted cash |
$ | 246.9 | $ | 115.0 |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES | |||||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURE | |||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Net loss | $ | (125.2) | $ | (91.6) | $ | (752.7) | $ | (841.2) | |||||||||||||||
(Benefit from) provision for income taxes | (27.7) | (60.7) | 63.3 | (117.0) | |||||||||||||||||||
Interest expense | 12.2 | 17.4 | 50.0 | 50.3 | |||||||||||||||||||
Depreciation and amortization | 49.5 | 42.6 | 141.6 | 128.3 | |||||||||||||||||||
Amortization of acquired intangibles | 180.0 | 238.8 | 536.0 | 897.3 | |||||||||||||||||||
Goodwill impairment | — | — | — | 165.4 | |||||||||||||||||||
EBITDA | $ | 88.8 | $ | 146.5 | $ | 38.2 | $ | 283.1 |
Outlook | ||||||||
Fiscal Year Ending March 31, 2025 | ||||||||
Net loss | $(788) to $(729) |
|||||||
Provision for income taxes | $66 to $61 |
|||||||
Interest expense | $83 | |||||||
Depreciation | $155 | |||||||
Amortization of acquired intangibles | $747 |
|||||||
EBITDA | $263 to $317 |
Outlook | ||||||||
Three Months Ended March 31, 2024 | ||||||||
Net (loss) income | $(35) to $22 |
|||||||
Provision for (benefit from) income taxes | $2 to $(1) |
|||||||
Interest expense | $32 | |||||||
Depreciation | $40 | |||||||
Amortization of acquired intangibles | $184 | |||||||
EBITDA | $223 to $277 |