Take-Two Interactive — Feb 6, 2025 release
Fiscal 2025 third-quarter results · 8-K Item 2.02 · Exhibit 99.1 · 0001628280-25-004262
Showing in the filing
Share count used to calculate management reporting diluted net income per share
“177.5 million”
Period
FY2025
Measure
GAAP-tied
Source
Guidance table
All guidance in this release · 26
Net Bookings for FY2025
“$5.55 to $5.65 billion”
Management reporting tax rate for FY2025
“18%”
GAAP Total net revenue for FY2025
“$5,570 to $5,670”
Cost of revenue for FY2025
“$2,413 to $2,349”
Operating expenses for FY2025
“$3,772 to $3,792”
Interest and other, net for FY2025
“$107”
(Loss) income before income taxes for FY2025
“$(722) to $(668)”
Net loss for FY2025
“$(788) to $(729)”
Net loss per share for FY2025
“$(4.50) to $(4.17)”
Net cash provided by operating activities for FY2025
“approximately $(200)”
Capital expenditures for FY2025
“approximately $140”
Non-GAAP EBITDA for FY2025
“$263 to $317”
Adjusted Unrestricted Operating Cash Flow for FY2025
“approximately $(150)”
Net Bookings (Operational metric) for FY2025
“$5,550 to $5,650”
Share count used to calculate GAAP net loss … for FY2025
“175.0 million”
Net (loss) income for FY2025
“$(35) to $22”
Net (loss) income per share for FY2025
“$(0.20) to $0.13”
Share count used to calculate management rep… for FY2025
“177.5 million”
Share count used to calculate GAAP and manag… for FY2025
“179.1 million”
Provision for income taxes for FY2025
“$66 to $61”
Interest expense for FY2025
“$83”
Depreciation for FY2025
“$155”
Provision for (benefit from) income taxes for FY2025
“$2 to $(1)”
Provision for (benefit from) income taxes for FY2024
“$2 to $(1)”
Interest expense for FY2024
“$32”
Depreciation for FY2024
“$40”
Exhibit 99.1 · the passage around this item
… earlier in the release
3 Fiscal Fourth Quarter Ending March 31, 2025 The Company is also providing selected data, which is used internally by its management and Board of Directors to adjust the Company’s GAAP and Non-GAAP financial outlook in order to facilitate comparison of its operating performance between periods and to better understand its core business and future outlook: 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 • Management reporting tax rate anticipated to be 18% • Share count used to calculate GAAP net loss per share is expected to be 177.5 million • Share count used to calculate GAAP and management reporting diluted net income per share is expected to be 179.1 million 1) The individual components of the financial outlook may not foot to the totals, as the Company does not expect actual results for every component to be at the low end or high end of the outlook range simultaneously. Key assumptions and dependencies underlying the Company’s outlook include: a continuation of the current economic backdrop; the timely delivery of the titles included in this financial outlook; continued growth in the installed base of PlayStation 5 and Xbox Series X|S, as well as engagement on Xbox One and PlayStation 4; the ability to develop and publish products that capture market share for these current generation systems while also leveraging opportunities on PC, mobile and other platforms; factors affecting our performance on mobile, such as player acquisition costs; our ongoing focus on our live services portfolio and new game pipeline; and stable foreign exchange rates. See also “Cautionary Note Regarding Forward Looking Statements” below. Product Releases The following have been released since October 1, 2024: Label Product Platforms Re
later in the release …
the item shown at left
other guidance in this release
Text is the filed exhibit, verbatim.