Financhill
Sell
44

TTWO Quote, Financials, Valuation and Earnings

Last price:
$225.40
Seasonality move :
0.8%
Day range:
$225.34 - $232.94
52-week range:
$135.24 - $238.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
7.21x
P/B ratio:
7.01x
Volume:
2.8M
Avg. volume:
2.3M
1-year change:
52.59%
Market cap:
$39.9B
Revenue:
$5.3B
EPS (TTM):
-$21.33
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $3.1B $3.4B $3.5B $5.3B $5.3B
Revenue Growth (YoY) 15.76% 9.19% 3.91% 52.65% -0.01%
 
Cost of Revenues $1.5B $1.5B $1.5B $3.1B $3.1B
Gross Profit $1.5B $1.8B $2B $2.3B $2.2B
Gross Profit Margin 50.07% 54.49% 56.19% 42.72% 41.91%
 
R&D Expenses $296.4M $317.3M $406.6M $887.6M $948.2M
Selling, General & Admin $776.7M $835.4M $1B $2.4B $2.3B
Other Inc / (Exp) -$9M $40.3M -$2.1M -$77.4M -$2.5B
Operating Expenses $1.1B $1.2B $1.5B $3.4B $3.4B
Operating Income $425.4M $629.4M $474.4M -$1.2B -$1.1B
 
Net Interest Expenses -- -- $6.9M $110.1M $75M
EBT. Incl. Unusual Items $458.4M $677.8M $465.4M -$1.3B -$3.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54M $88.9M $47.4M -$213.4M $41.4M
Net Income to Company $404.5M $588.9M $418M -$1.1B -$3.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $404.5M $588.9M $418M -$1.1B -$3.7B
 
Basic EPS (Cont. Ops) $3.58 $5.14 $3.62 -$7.03 -$22.01
Diluted EPS (Cont. Ops) $3.54 $5.09 $3.58 -$7.03 -$22.01
Weighted Average Basic Share $113.1M $114.6M $115.5M $159.9M $170.1M
Weighted Average Diluted Share $114.1M $115.7M $116.8M $159.9M $170.1M
 
EBITDA $700.2M $890.8M $747M $582.5M -$1.8B
EBIT $463.7M $688.4M $489.9M -$1.2B -$3.6B
 
Revenue (Reported) $3.1B $3.4B $3.5B $5.3B $5.3B
Operating Income (Reported) $425.4M $629.4M $474.4M -$1.2B -$1.1B
Operating Income (Adjusted) $463.7M $688.4M $489.9M -$1.2B -$3.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $860.9M $903.3M $1.4B $1.4B $1.4B
Revenue Growth (YoY) -7.44% 4.93% 55.85% -2.95% -0.48%
 
Cost of Revenues $346.2M $350.4M $691.9M $688.2M $599.9M
Gross Profit $514.6M $552.9M $715.9M $678.1M $759.9M
Gross Profit Margin 59.78% 61.21% 50.85% 49.63% 55.88%
 
R&D Expenses $86.4M $116.7M $238.2M $232M $240.9M
Selling, General & Admin $238.5M $266.1M $615.6M $532.3M $578.5M
Other Inc / (Exp) $39.7M $3.7M $1.1M -$1M -$22.9M
Operating Expenses $339M $398.8M $888.8M $806.9M $868.9M
Operating Income $175.7M $154.1M -$172.9M -$128.8M -$109M
 
Net Interest Expenses -- $5.6M $28.3M $22.5M $21M
EBT. Incl. Unusual Items $216.4M $152.2M -$200.1M -$152.3M -$152.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.2M $7.6M -$46.7M -$60.7M -$27.7M
Net Income to Company $182.2M $144.6M -$153.4M -$91.6M -$125.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $182.2M $144.6M -$153.4M -$91.6M -$125.2M
 
Basic EPS (Cont. Ops) $1.58 $1.25 -$0.91 -$0.54 -$0.71
Diluted EPS (Cont. Ops) $1.57 $1.24 -$0.91 -$0.54 -$0.71
Weighted Average Basic Share $115M $115.3M $168M $170.3M $176M
Weighted Average Diluted Share $116.1M $116.7M $168M $170.3M $176M
 
EBITDA $241.3M $268.7M $218.9M $197M $162.1M
EBIT $175.7M $154.1M -$172.9M -$128.8M -$109M
 
Revenue (Reported) $860.9M $903.3M $1.4B $1.4B $1.4B
Operating Income (Reported) $175.7M $154.1M -$172.9M -$128.8M -$109M
Operating Income (Adjusted) $175.7M $154.1M -$172.9M -$128.8M -$109M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.3B $3.4B $4.8B $5.4B $5.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.4B $2.2B $3.4B $2.7B
Gross Profit $1.6B $2B $2.6B $2B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $302.5M $394M $750.1M $935.1M $952.9M
Selling, General & Admin $792.8M $943M $2.1B $2.3B $2.6B
Other Inc / (Exp) $30.2M $7.6M -$44.8M -$219.2M -$2.4B
Operating Expenses $1.1B $1.4B $2.9B $3.4B $3.7B
Operating Income $494.9M $600.7M -$333.1M -$1.4B -$967.9M
 
Net Interest Expenses -- $11.1M $107.8M $81M $67.1M
EBT. Incl. Unusual Items $548.9M $597.2M -$485.7M -$1.7B -$3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.1M $71.2M -$82.2M -$237.3M $221.7M
Net Income to Company $492.8M $525.9M -$403.5M -$1.5B -$3.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $492.8M $525.9M -$403.5M -$1.5B -$3.7B
 
Basic EPS (Cont. Ops) $4.31 $4.56 -$2.25 -$8.58 -$21.33
Diluted EPS (Cont. Ops) $4.27 $4.51 -$2.26 -$8.58 -$21.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $778.9M $957.9M $651.4M $395.1M -$2B
EBIT $533.3M $659.7M -$315.7M -$1.6B -$3.5B
 
Revenue (Reported) $3.3B $3.4B $4.8B $5.4B $5.5B
Operating Income (Reported) $494.9M $600.7M -$333.1M -$1.4B -$967.9M
Operating Income (Adjusted) $533.3M $659.7M -$315.7M -$1.6B -$3.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.6B $3.9B $4B $4.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.8B $2.2B $1.8B --
Gross Profit $1.4B $2.1B $1.8B $2.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $310.5M $654M $702.7M $707.4M --
Selling, General & Admin $738.2M $1.8B $1.6B $1.9B --
Other Inc / (Exp) $6.1M -$36.6M -$178.4M -$93.5M --
Operating Expenses $1.1B $2.5B $2.5B $2.8B --
Operating Income $344.7M -$462.8M -$700.8M -$524.8M --
 
Net Interest Expenses $7.2M $108.1M $79M $71.1M --
EBT. Incl. Unusual Items $343.6M -$607.5M -$958.2M -$689.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.5M -$93.1M -$117M $63.3M --
Net Income to Company $307.1M -$514.4M -$841.2M -$752.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $307.1M -$514.4M -$841.2M -$752.7M --
 
Basic EPS (Cont. Ops) $2.66 -$3.21 -$4.96 -$4.31 --
Diluted EPS (Cont. Ops) $2.63 -$3.21 -$4.96 -$4.31 --
Weighted Average Basic Share $346.8M $471.4M $509.6M $523.7M --
Weighted Average Diluted Share $350.6M $473.4M $509.6M $523.7M --
 
EBITDA $616.7M $489.7M $300.4M $263.4M --
EBIT $344.7M -$460.9M -$878.2M -$595.4M --
 
Revenue (Reported) $2.6B $3.9B $4B $4.1B --
Operating Income (Reported) $344.7M -$462.8M -$700.8M -$524.8M --
Operating Income (Adjusted) $344.7M -$460.9M -$878.2M -$595.4M --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $1.4B $1.4B $1.7B $827.4M $754M
Short Term Investments $644M $1.3B $820.1M $187M $22M
Accounts Receivable, Net $592.6M $552.8M $579.4M $763.2M $679.7M
Inventory $19.1M $17.7M -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $313.8M $364.1M $274.8M $343M $466.9M
Total Current Assets $3.5B $4.2B $3.9B $2.5B $2.3B
 
Property Plant And Equipment $286.2M $314.1M $459.2M $685.5M $736.8M
Long-Term Investments -- -- -- -- --
Goodwill $386.5M $535.3M $674.6M $6.8B $4.4B
Other Intangibles $453M $612.5M $1B $5.5B $4.5B
Other Long-Term Assets $213.1M $255.6M $445.2M $331.2M $285M
Total Assets $4.9B $6B $6.5B $15.9B $12.2B
 
Accounts Payable $65.7M $71M $125.9M $140.1M $195.9M
Accrued Expenses $920.9M $931.9M $727.4M $745.5M $618.1M
Current Portion Of Long-Term Debt -- -- -- $996.8M $24.6M
Current Portion Of Capital Lease Obligations $25.2M $31.6M $38.9M $60.2M $63.8M
Other Current Liabilities $89.4M $83.1M $51.9M $120.6M $113.4M
Total Current Liabilities $2B $2.2B $2.1B $3.9B $2.4B
 
Long-Term Debt -- -- -- $1.7B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $2.7B $2.7B $6.8B $6.5B
 
Common Stock $1.4M $1.4M $1.4M $1.9M $1.9M
Other Common Equity Adj -$58.4M -$8.7M -$57.3M -$113.3M -$105.1M
Common Equity $2.5B $3.3B $3.8B $9B $5.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.5B $3.3B $3.8B $9B $5.7B
 
Total Liabilities and Equity $4.9B $6B $6.5B $15.9B $12.2B
Cash and Short Terms $2B $2.7B $2.6B $1B $776M
Total Debt -- -- -- $3.1B $3.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $986.7M $860.9M $898.7M $1.2B
Short Term Investments $772.7M $1.5B $268.6M $23.5M $3.3M
Accounts Receivable, Net $581.1M $647.9M $711.1M $666.3M $662.3M
Inventory $26.7M $11.7M -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $345.3M $297.3M $350.2M $356.7M $436.9M
Total Current Assets $4.2B $3.7B $2.6B $2.2B $2.4B
 
Property Plant And Equipment $297M $448.4M $680.5M $717M $751.3M
Long-Term Investments -- -- -- -- --
Goodwill $534.5M $680M $6.8B $6.6B $4.6B
Other Intangibles $554.3M $1B $6.3B $5B $4.6B
Other Long-Term Assets $293M $434.5M $423.6M $347.7M $334M
Total Assets $6B $6.4B $16.9B $14.9B $12.7B
 
Accounts Payable $100.2M $100.7M $151.6M $151.8M $144.8M
Accrued Expenses $861.8M $638.3M $627.8M $545.4M $481.5M
Current Portion Of Long-Term Debt -- -- -- $373.2M $599.6M
Current Portion Of Capital Lease Obligations $30.5M $34.5M $58.5M $64M $59.1M
Other Current Liabilities $114.3M $87M $104M $55.9M $135.5M
Total Current Liabilities $2.3B $2.1B $3B $2.7B $2.9B
 
Long-Term Debt -- -- $2.7B $2.7B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $2.7B $7.3B $6.4B $7B
 
Common Stock $1.4M $1.4M $1.9M $1.9M $2M
Other Common Equity Adj -$5.6M -$34.6M -$134.2M -$82.7M -$143.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.2B $3.7B $9.6B $8.5B $5.7B
 
Total Liabilities and Equity $6B $6.4B $16.9B $14.9B $12.7B
Cash and Short Terms $2.4B $2.5B $1.1B $922.2M $1.2B
Total Debt -- -- $3.1B $3.1B $3.7B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $404.5M $588.9M $418M -$1.1B -$3.7B
Depreciation & Amoritzation $236.5M $202.4M $257.1M $1.8B $1.8B
Stock-Based Compensation $257.9M $101.8M $134.6M $327.3M $311.2M
Change in Accounts Receivable -$195.5M $47.2M -$17.9M $106.8M $83.7M
Change in Inventories $8.5M -- -- -- --
Cash From Operations $685.7M $912.3M $258M $1.1M -$16.1M
 
Capital Expenditures $53.4M $68.9M $158.6M $204.2M $141.7M
Cash Acquisitions -$12M -$102.5M -$161.3M -$3.3B -$18.1M
Cash From Investing $4M -$806.8M $139.2M -$2.9B -$28.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $3.2B $1.3B
Long-Term Debt Repaid -- -- -$200K -$1.4B -$1.3B
Repurchase of Common Stock -- -- -$200M -- --
Other Financing Activities -$88M -$71.6M -$76.3M -$17.2M -$140.1M
Cash From Financing -$77.5M -$57.4M -$256.8M $1.9B -$91.4M
 
Beginning Cash (CF) $1.4B $2B $2.1B $2.2B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $612.3M $48.2M $140.4M -$944.9M -$135.7M
Ending Cash (CF) $2B $2.1B $2.2B $1.2B $1.1B
 
Levered Free Cash Flow $632.3M $843.4M $99.4M -$203.1M -$157.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $182.2M $144.6M -$153.4M -$91.6M -$125.2M
Depreciation & Amoritzation $65.6M $114.6M $391.8M $325.8M $271.1M
Stock-Based Compensation $41.1M $46.3M $86.7M $85.9M $82.9M
Change in Accounts Receivable $209M $157M $142.8M $150.2M $172.5M
Change in Inventories $814K -- -- -- --
Cash From Operations $160.9M -$264.5M -$119.6M -$77M -$4.8M
 
Capital Expenditures $15.2M $22.2M $38.3M $35.6M $43.4M
Cash Acquisitions -$4M -$25.7M -$84.9M -$4.5M $36M
Cash From Investing $261.7M -$95.7M -$24.2M -$33.8M -$20.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$200M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$12.4M -$5.7M -$39.8M -$20.2M --
Cash From Financing -$4.7M $4.7M -$228.9M -$900K $31.2M
 
Beginning Cash (CF) $2.1B $1.7B $1.7B $1.3B $1.3B
Foreign Exchange Rate Adjustment $10M -$2M $17.6M $15.3M -$16.4M
Additions / Reductions $418M -$355.5M -$372.7M -$111.7M $5.7M
Ending Cash (CF) $2.5B $1.4B $1.3B $1.2B $1.3B
 
Levered Free Cash Flow $145.7M -$286.7M -$157.9M -$112.6M -$48.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $492.8M $525.9M -$403.5M -$1.5B -$3.7B
Depreciation & Amoritzation $245.7M $298.2M $935.7M $2B $1.4B
Stock-Based Compensation $221.1M $104.5M $230.6M $343.8M $300.6M
Change in Accounts Receivable $73.8M -$58.1M $225.9M $46.8M -$11.4M
Change in Inventories -$1.7M -- -- -- --
Cash From Operations $1B $143.8M $274.6M -$41.9M -$333.1M
 
Capital Expenditures $58.8M $162.1M $162.9M $162M $161.5M
Cash Acquisitions -$79.5M -$180.3M -$3.2B -$86.6M $44.8M
Cash From Investing -$209.8M -$1B -$2.2B -$35M -$143.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $3.2B $999.3M $948.5M
Long-Term Debt Repaid -- -$200K -$1.4B -$989.6M -$358.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$77.3M -$70.1M -$17M -$137.2M -$37.7M
Cash From Financing -$63.1M -$250.7M $1.9B -$46.3M $608.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $760.5M -$1.2B -$33.7M -$123.2M $132.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $974.6M -$18.3M $111.7M -$203.9M -$494.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $307.1M -$514.4M -$841.2M -$752.7M --
Depreciation & Amoritzation $272M $950.6M $1.2B $858.8M --
Stock-Based Compensation $142.5M $238.5M $255M $244.4M --
Change in Accounts Receivable -$85.8M $158M $98M $2.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $19.2M $35.8M -$7.2M -$324.2M --
 
Capital Expenditures $133.4M $137.7M $95.5M $115.3M --
Cash Acquisitions -$157.3M -$3.2B -$17.5M $45.4M --
Cash From Investing -$479.8M -$2.8B $26.5M -$88.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.2B $999.3M $598.9M --
Long-Term Debt Repaid -$200K -$1.4B -$989.6M -$8.3M --
Repurchase of Common Stock -$200M -- -- -- --
Other Financing Activities -$59.1M $200K -$119.8M -$17.4M --
Cash From Financing -$239.7M $1.9B -$72M $628.2M --
 
Beginning Cash (CF) $5.9B $5.3B $3.8B $3.9B --
Foreign Exchange Rate Adjustment -$2.7M -$18.6M $7.9M -$8.4M --
Additions / Reductions -$700.3M -$874.4M -$52.7M $215.3M --
Ending Cash (CF) $5.2B $4.5B $3.7B $4.1B --
 
Levered Free Cash Flow -$114.2M -$101.9M -$102.7M -$439.5M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock