TAKE-TWO INTERACTIVE SOFTWARE, INC. (TTWO) FY2025 YTD Q3 Statement of Cash Flows
2024-04-01 to 2024-12-31
Statement of Cash Flows
2024-04-01 to 2024-12-31
Swipe to see the full flow
Chart details
TAKE-TWO INTERACTIVE SOFTWARE, INC. cash flow reconciliation, Apr 1, 2024 through Dec 31, 2024
Cash flows for Apr 1, 2024 through Dec 31, 2024. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Mar 31, 2024. Ending cash: Dec 31, 2024. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.
- Beginning cash on Mar 31, 2024
- 1,102,000,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
- Operating activities
- negative 324,200,000 US dollars. Net cash used.
- Net loss
- negative 752,700,000 US dollars
- Amortization and impairment of software development costs and licenses
- 181,200,000 US dollars
- Stock-based compensation
- 244,400,000 US dollars
- Amortization and impairment of intangibles
- 563,400,000 US dollars
- Other, net
- 21,100,000 US dollars
- Depreciation
- 114,200,000 US dollars
- Goodwill impairment
- 0 US dollars
- Accounts payable, accrued expenses and other liabilities
- negative 358,300,000 US dollars
- Fair value adjustments
- 4,100,000 US dollars
- Interest expense
- 123,900,000 US dollars
- Noncash lease expense
- 45,100,000 US dollars
- Prepaid expenses and other current and other non-current assets
- 30,100,000 US dollars
- Software development costs and licenses
- negative 568,900,000 US dollars
- Gain on debt extinguishment
- 0 US dollars
- Deferred revenue
- 25,300,000 US dollars
- Accounts receivable
- 2,900,000 US dollars
- Investing activities
- negative 88,700,000 US dollars. Net cash used.
- Sale and maturities of available-for-sale securities
- 0 US dollars
- Purchases of fixed assets
- negative 115,300,000 US dollars
- Business acquisitions
- 9,400,000 US dollars
- Other
- negative 16,100,000 US dollars
- Change in bank time deposits
- 18,700,000 US dollars
- Divestitures
- 36,000,000 US dollars
- Purchases of long-term investments
- negative 21,400,000 US dollars
- Financing activities
- 628,200,000 US dollars. Net cash provided.
- Cost of debt
- negative 5,400,000 US dollars
- Payment for settlement of convertible notes
- negative 8,300,000 US dollars
- Issuance of common stock
- 55,000,000 US dollars
- Repayment of debt
- 0 US dollars
- Payment of contingent earn-out consideration
- negative 12,000,000 US dollars
- Proceeds from issuance of debt
- 598,900,000 US dollars
- Tax payment related to net share settlements on restricted stock awards
- 0 US dollars
- Operating adjustment reconciliation
- 1,679,900,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
- financing gross reconciliation
- 653,900,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- investing gross reconciliation
- 152,800,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- Exchange-rate effect
- negative 8,400,000 US dollars
- Ending cash on Dec 31, 2024
- 1,308,900,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
- Cash sources and uses
- 1,730,200,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
- Net cash change
- 206,900,000 US dollars. Ending cash minus beginning cash.
- Cash flow / Net income
- Not meaningful. Operating cash flow divided by reconciliation net income for the same period. The ratio is not meaningful when net income is zero or negative.
- Operating cash flow
- negative 324,200,000 US dollars. Operating cash flow used in the free cash flow calculation.
- Cash purchases of property, plant and equipment
- 115,300,000 US dollars. These cash purchases are already included in investing activities above.
- Free cash flow
- negative 439,500,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.
Chart connections
- Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
- Financing contributions meet at a reconciliation junction before connecting to the net cash total.
- Investing contributions meet at a reconciliation junction before connecting to the net cash total.
- Operating reconciliation adjustments are not all independent cash receipts.
- Net loss −$752.70M + net operating adjustments $428.50M = operating cash −$324.20M. The loss reduces the earnings basis of the reconciliation; it is not a cash payment. The signed loss remains a deduction at the operating reconciliation junction.
- Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
- The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
- Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: negative 324,200,000 US dollars minus 115,300,000 US dollars equals negative 439,500,000 US dollars.
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG
Product waitlist
Health Check and Teardown for your own company
A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!