Previous Close | $240.11 |
Intrinsic Value | n/a |
Upside potential | n/a% |
Data is not available at this time.
Take-Two Interactive Software, Inc. is a leading global developer, publisher, and marketer of interactive entertainment for consumers across gaming platforms. The company operates primarily through its Rockstar Games and 2K labels, known for blockbuster franchises such as Grand Theft Auto, NBA 2K, and Red Dead Redemption. Take-Two's revenue model hinges on premium game sales, recurrent consumer spending (microtransactions and downloadable content), and licensing agreements, positioning it as a key player in the high-margin AAA gaming sector. The company competes with industry giants like Electronic Arts and Activision Blizzard, leveraging its strong intellectual property portfolio and creative talent to maintain a loyal customer base. Take-Two's market position is bolstered by its ability to deliver critically acclaimed titles with long-tail monetization potential, though it faces cyclicality tied to game release schedules and platform dynamics. The company's focus on immersive storytelling and online multiplayer ecosystems aligns with broader industry trends toward live-service gaming and digital distribution.
Take-Two reported revenue of $5.63 billion for FY2025, though net losses widened to -$4.48 billion, reflecting significant impairment charges and development costs. Diluted EPS stood at -$25.58, impacted by heavy investments in upcoming titles. Operating cash flow was negative at -$45.2 million, while capital expenditures totaled -$169.4 million, underscoring the capital-intensive nature of game development cycles. The company's profitability metrics remain pressured by timing delays and R&D spend ahead of major releases.
The company's negative earnings reflect transitional challenges, including acquisition-related amortization and marketing costs for pipeline titles. Take-Two's capital allocation prioritizes franchise development over near-term returns, with recurring revenue from live services not yet offsetting cyclical production costs. Operating leverage remains constrained until key titles scale, though the Grand Theft Auto franchise demonstrates enduring monetization capability across platforms.
Take-Two maintains $1.47 billion in cash against $1.59 billion of total debt, indicating adequate liquidity but limited balance sheet flexibility. The net debt position is manageable given predictable cash flows from legacy titles, though further investment needs may require careful capital management. Absence of dividends preserves cash for growth initiatives, while share count stability (175.1 million outstanding) suggests disciplined equity issuance.
Growth is tethered to major franchise releases, with FY2025 likely representing an investment trough before anticipated title launches. The company has no dividend policy, reinvesting all cash flows into content development and strategic acquisitions. Long-term trends favor digital adoption and margin expansion, but near-term growth depends on execution of the robust development pipeline across PC, console, and mobile platforms.
Market valuation likely discounts near-term losses in anticipation of future title cycles, particularly the next Grand Theft Auto installment. Elevated development costs and industry competition temper multiples, though Take-Two's IP depth supports premium positioning relative to smaller peers. Investors appear focused on 2026+ monetization potential rather than current earnings power.
Take-Two's key advantage lies in its owned franchises with multi-decade appeal and cross-platform monetization. The outlook hinges on successful execution of the upcoming release slate and live-service expansion. Risks include development delays and shifting gamer preferences, while opportunities exist in mobile expansion and emerging markets. Management's ability to balance creative risks with financial discipline will determine medium-term performance.
Company 10-K filing, Bloomberg financial data
show cash flow forecast
Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |