Playtika Holding Corp. Reports Q3 2025 Financial Results
Playtika (NASDAQ: PLTK) reported Q3 2025 results for the quarter ended September 30, 2025.
Key figures: Revenue $674.6M (down 3.1% sequentially, up 8.7% YoY); DTC revenue $209.3M (record; +19.0% sequential, +20.0% YoY); Adjusted EBITDA $217.5M (+30.2% sequential, +10.3% YoY); GAAP net income $39.1M; cash, cash equivalents and short-term investments $640.8M. Board declared a $0.10 per share quarterly cash dividend payable Jan 9, 2026 (record date Dec 26, 2025). Company reaffirmed 2025 guidance: revenue $2.70–2.75B and Adjusted EBITDA $715–740M.
Playtika (NASDAQ: PLTK) ha riportato i risultati del terzo trimestre 2025 per il periodo chiuso al 30 settembre 2025.
Principali indicatori: Ricavi 674,6 milioni di USD ( -3,1% rispetto al trimestre precedente, +8,7% YoY); ricavi DTC 209,3 milioni di USD (record; +19,0% sequenziale, +20,0% YoY); EBITDA rettificato 217,5 milioni di USD (+30,2% sequenziale, +10,3% YoY); utile netto GAAP 39,1 milioni di USD; cassa, equivalenti di cassa e investimenti a breve termine 640,8 milioni di USD. Il consiglio ha dichiarato un dividendo trimestrale in contanti di 0,10 USD per azione, pagabile il 9 gennaio 2026 (data di record 26 dicembre 2025). L’azienda ha confermato la guidance per il 2025: ricavi 2,70–2,75 miliardi di USD e EBITDA rettificato 715–740 milioni di USD.
Playtika (NASDAQ: PLTK) reportó los resultados del tercer trimestre de 2025 para el periodo que terminó el 30 de septiembre de 2025.
Cifras clave: Ingresos 674,6 millones de USD (bajada del 3,1% secuencial, aumento del 8,7% interanual); ingresos DTC 209,3 millones de USD (récord; +19,0% secuencial, +20,0% interanual); EBITDA ajustado 217,5 millones de USD (+30,2% secuencial, +10,3% interanual); beneficio neto GAAP 39,1 millones de USD; efectivo, equivalentes de efectivo e inversiones a corto plazo 640,8 millones de USD. La junta declaró un dividendo trimestral en efectivo de 0,10 USD por acción, pagadero el 9 de enero de 2026 (fecha de registro 26 de diciembre de 2025). La compañía reafirmó su guía para 2025: ingresos 2,70–2,75 mil millones de USD y EBITDA ajustado 715–740 millones de USD.
Playtika (나스닥: PLTK)는 2025년 9월 30일로 종료된 분기에 대한 2025년 3분기 실적을 발표했습니다.
주요 수치: 매출 6억 7460만 달러 (전년동기 대비 증가 8.7%, 직전 분기 대비 -3.1%); DTC 매출 2억 93만 달러 (사상 최고치; 직전분기 대비 +19.0%, 전년동기 대비 +20.0%); 조정 EBITDA 2억 1750만 달러 (+전분기 대비 30.2%, 전년동기 대비 +10.3%); GAAP 순이익 3910만 달러; 현금, 현금 등가물 및 단기투자 6억 4080만 달러. 이사회는 분기별 현금 배당금 주당 0.10 달러를 선언했고 2026년 1월 9일 지급(기준일 2025년 12월 26일). 회사는 2025년 가이던스를 재확인했습니다: 매출 27억–27.5억 달러 및 조정 EBITDA 715–740백만 달러.
Playtika (NASDAQ: PLTK) a publié les résultats du T3 2025 pour le trimestre clos le 30 septembre 2025.
Chiffres clés : Chiffre d’affaires 674,6 M$ (baisse de 3,1% trimestre sur trimestre, hausse de 8,7% sur un an); chiffre d’affaires DTC 209,3 M$ (record; +19,0% séquentiel, +20,0% sur un an); EBITDA ajusté 217,5 M$ (+30,2% séquentiel, +10,3% sur un an); résultat net GAAP 39,1 M$; trésorerie et équivalents de trésorerie et investissements à court terme 640,8 M$. Le conseil a déclenché un dividende trimestriel en espèces de 0,10 $ par action, payable le 9 janvier 2026 (date d’enregistrement 26 décembre 2025). La société a réaffirmé sa guidance 2025 : chiffre d’affaires 2,70–2,75 milliards de dollars et EBITDA ajusté 715–740 M$.
Playtika (NASDAQ: PLTK) hat die Ergebnisse des dritten Quartals 2025 für das Quartal zum 30. September 2025 gemeldet.
Wichtige Kennzahlen: Umsatz 674,6 Mio. USD (rückläufig -3,1% gegenüber dem Vorquartal, YoY +8,7%); DTC-Umsatz 209,3 Mio. USD (Rekord; +19,0% sequenziell, +20,0% YoY); bereinigtes EBITDA 217,5 Mio. USD (+30,2% sequenziell, +10,3% YoY); GAAP-Nettoeinkommen 39,1 Mio. USD; Barmittel, Barmitteläquivalente und kurzfr. Investitionen 640,8 Mio. USD. Der Vorstand hat eine vierteljährliche Bardividende von 0,10 USD je Aktie angekündigt, zahlbar am 9. Januar 2026 (Record Date 26. Dezember 2025). Das Unternehmen bestätigte die Guidance für 2025: Umsatz 2,70–2,75 Mrd. USD und bereinigtes EBITDA 715–740 Mio. USD.
Playtika (بورصة ناسداك: PLTK) أصدرت نتائج الربع الثالث 2025 للربع المنتهي في 30 سبتمبر 2025.
الأرقام الرئيسية: الإيرادات 674.6 مليون دولار (انخفاض 3.1% على أساس ربع سنوي، ارتفاع 8.7% على أساس سنوي); إيرادات DTC 209.3 مليون دولار (قياسي؛ +19.0% على أساس ربع سنوي، +20.0% على أساس سنوي); EBITDA المعدل 217.5 مليون دولار (+30.2% ربع سنوي، +10.3% على أساس سنوي); صافي الدخل حسب GAAP 39.1 مليون دولار; النقدية ومكافئاتها من النقد والاستثمارات قصيرة الأجل 640.8 مليون دولار. أعلن المجلس عن توزيعة نقدية ربع سنوية قدرها 0.10 دولار للسهم، قابلة للدفع في 9 يناير 2026 (تاريخ التسجيل 26 ديسمبر 2025). أكدت الشركة توجيهات 2025: الإيرادات 2.70–2.75 مليار دولار و EBITDA المعدل 715–740 مليون دولار.
- Revenue $674.6M, +8.7% year-over-year
- Record DTC revenue $209.3M, +20.0% year-over-year
- Adjusted EBITDA $217.5M, +10.3% year-over-year
- Cash and short-term investments $640.8M at quarter-end
- Quarterly dividend $0.10 per share declared
- Revenue down 3.1% sequentially versus prior quarter
- Slotomania revenue down 46.7% year-over-year
- Average Daily Paying Users decreased 6.3% sequentially
- Long-term debt $2.38B on the balance sheet
Insights
Playtika reports YoY revenue and adjusted EBITDA growth, record DTC revenue, and a quarterly dividend; some flagship titles softened.
Playtika generated
The operating model shows clearer monetization via a higher DTC mix and improved payer conversion (4.3%), which supported margin expansion despite mixed title performance. Key dependencies and risks disclosed include reliance on a few top games and third‑party distribution platforms, material indebtedness and covenant items tied to a revolving facility extension, and title‑level variability—e.g., Slotomania declined
Watch near term for progress on the revolving credit facility extension and any updates on covenants before
Revenue of
Revenue Decreased (3.1)% Sequentially and Increased
DTC Platforms Revenue Increased
HERZLIYA, Israel, Nov. 06, 2025 (GLOBE NEWSWIRE) -- Playtika Holding Corp. (NASDAQ: PLTK) today released financial results for its third quarter for the period ending September 30, 2025.
Financial Highlights
- Revenue of
$674.6 million decreased (3.1)% sequentially and increased8.7% year over year. - Record DTC platforms revenue of
$209.3 million increased19.0% sequentially and20.0% year over year. - GAAP Net Income of
$39.1 million increased17.8% sequentially and decreased (0.5)% year over year. - Adjusted Net Income of
$65.8 million increased912.3% sequentially and16.3% year over year. - Adjusted EBITDA of
$217.5 million increased30.2% sequentially and10.3% year over year. - Cash, cash equivalents, and short-term investments totaled
$640.8 million as of September 30, 2025.
“As we close 2025, Playtika continues to execute with focus and discipline,” said Robert Antokol, Chief Executive Officer. “We delivered another record in direct-to-consumer revenue, with broad-based contribution from Bingo Blitz, June’s Journey, Solitaire Grand Harvest, and our SuperPlay portfolio. Our strategy to deepen player relationships, grow DTC mix, and reallocate resources toward highest return opportunities is strengthening our portfolio and positioning us to enhance long-term cash generation.”
“Our third-quarter results highlight the leverage in our model,” said Craig Abrahams, President and Chief Financial Officer. “A growing direct-to-consumer mix is protecting margins, and SuperPlay’s strong performance validates our acquisition strategy. We are investing with discipline in our pipeline and platform capabilities while executing a planed step-down in marketing, and we remain on track to finish the year within our guidance.”
Selected Operational Metrics and Business Highlights
- Average Daily Paying Users of 354K decreased (6.3)% sequentially and increased
17.6% year over year. - Average Payer Conversion of
4.3% , up from4.0% in Q3 2024 and consistent with Q2 2025 conversion. - Bingo Blitz revenue of
$162.6 million increased1.5% sequentially and1.7% year over year. - Slotomania revenue of
$68.5 million decreased (20.8)% sequentially and (46.7)% year over year. - June’s Journey revenue of
$68.3 million decreased (1.2)% sequentially and (2.7)% year over year. - All-time high in DTC platforms revenue. Sequential and year over year growth across majority of titles.
Playtika Announces Quarterly Dividend
Playtika’s Board of Directors declared a cash dividend of
Financial Outlook
We are reaffirming our guidance of revenue between
Conference Call
Playtika management will host a conference call at 5:30 a.m. Pacific Time (8:30 a.m. Eastern Time) today to discuss the company’s results. The conference call can be accessed via a webcast accessible at investors.playtika.com. A replay of the call will be available through the website one hour following the call and will be archived for one year.
Summary Operating Results of Playtika Holding Corp.
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
| (in millions, except percentages, Average DPUs, and ARPDAU) | 2025 | 2024 | 2025 | 2024 | |||||||||||
| Revenues | $ | 674.6 | $ | 620.8 | $ | 2,076.6 | $ | 1,899.0 | |||||||
| Total costs and expenses | $ | 576.2 | $ | 523.3 | $ | 1,800.7 | $ | 1,562.7 | |||||||
| Operating income | $ | 98.4 | $ | 97.5 | $ | 275.9 | $ | 336.3 | |||||||
| Net income | $ | 39.1 | $ | 39.3 | $ | 102.9 | $ | 178.9 | |||||||
| Adjusted EBITDA | $ | 217.5 | $ | 197.2 | $ | 551.8 | $ | 573.8 | |||||||
| Net income margin | 5.8 | % | 6.3 | % | 5.0 | % | 9.4 | % | |||||||
| Adjusted EBITDA margin | 32.2 | % | 31.8 | % | 26.6 | % | 30.2 | % | |||||||
| Non-financial performance metrics | |||||||||||||||
| Average DAUs | 8.2 | 7.6 | 8.7 | 8.1 | |||||||||||
| Average DPUs (in thousands) | 354 | 301 | 374 | 303 | |||||||||||
| Average Daily Payer Conversion | 4.3 | % | 4.0 | % | 4.3 | % | 3.7 | % | |||||||
| ARPDAU | $ | 0.89 | $ | 0.89 | $ | 0.88 | $ | 0.85 | |||||||
| Average MAUs | 26.4 | 26.4 | 29.4 | 29.0 | |||||||||||
About Playtika Holding Corp.
Playtika (NASDAQ: PLTK) is a mobile gaming entertainment and technology market leader with a portfolio of multiple game titles. Founded in 2010, Playtika was among the first to offer free-to-play social games on social networks and, shortly after, on mobile platforms. Headquartered in Herzliya, Israel, and guided by a mission to entertain the world through infinite ways to play, Playtika has employees across offices worldwide.
Forward Looking Information
This press release contains “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995 and Section 21E of the Exchange Act. All statements other than statements of historical facts contained in this press release, including statements regarding our business strategy, plans and our objectives for future operations, are forward-looking statements. Further, statements that include words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “future,” “intend,” “intent,” “may,” “might,” “potential,” “present,” “preserve,” “project,” “pursue,” “should,” “will,” or “would,” or the negative of these words or other words or expressions of similar meaning may identify forward-looking statements.
We have based these forward-looking statements largely on our current expectations and projections about future events and trends that we believe may affect our financial condition, results of operations, business strategy, short-term and long-term business operations and objectives, and financial needs. The achievement or success of the matters covered by such forward-looking statements involves significant risks, uncertainties and assumptions, including, but not limited to, the risks and uncertainties discussed in our filings with the Securities and Exchange Commission. Moreover, we operate in a very competitive and rapidly changing environment and industry. As a result, it is not possible for our management to assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties and assumptions, the forward-looking statements discussed in this press release may not occur and actual results could differ materially and adversely from those anticipated, predicted or implied in the forward-looking statements.
Important factors that could cause actual results to differ materially from estimates or projections contained in the forward-looking statements include without limitation:
- actions of our majority shareholder or other third parties that influence us;
- our reliance on third-party platforms, such as the iOS App Store and Google Play Store, to distribute our games and collect revenues, and the risk that such platforms may adversely change their policies;
- our reliance on a limited number of games to generate the majority of our revenue;
- our reliance on a small percentage of total users to generate a majority of our revenue;
- our free-to-play business model, and the value of virtual items sold in our games, is highly dependent on how we manage the game revenues and pricing models;
- our inability to integrate SuperPlay into our operations successfully or realize the anticipated benefits of this acquisition, along with our inability to identify acquisition targets that fit our strategy or complete acquisitions and integrate any acquired businesses successfully, could limit our growth, disrupt our plans and operations, or impact the amount of capital allocated to mergers and acquisitions;
- our ability to compete in a highly competitive industry with low barriers to entry;
- our ability to retain existing players, attract new players and increase the monetization of our player base;
- our ability to develop and/or launch new products and content or otherwise execute against our product roadmap strategy;
- we have significant indebtedness and are subject to the obligations and restrictive covenants under our debt instruments;
- our inability to obtain additional financing on favorable terms or at all;
- the extension of the maturity date of our senior secured revolving credit facility from March 2026 to September 2027 remains subject to the satisfaction of certain conditions, including a regulatory approval in China, and a failure to satisfy such conditions could result in the termination of our revolving credit facility in March 2026;
- our controlled company status;
- legal or regulatory restrictions or proceedings could adversely impact our business and limit the growth of our operations;
- risks related to our international operations and ownership, including our significant operations in Israel and Ukraine and the fact that our controlling stockholder is a Chinese-owned company;
- geopolitical events such as the Wars in Israel and Ukraine;
- our reliance on key personnel;
- market conditions or other factors affecting the payment of dividends, including the decision whether or not to pay a dividend;
- uncertainties regarding the amount and timing of repurchases under our stock repurchase program;
- security breaches or other disruptions could compromise our information or our players’ information and expose us to liability; and
- our inability to protect our intellectual property and proprietary information could adversely impact our business.
| PLAYTIKA HOLDING CORP. CONSOLIDATED BALANCE SHEETS (In millions, except par value) | |||||||
| September 30, | December 31, | ||||||
| 2025 | 2024 | ||||||
| (Unaudited) | |||||||
| ASSETS | |||||||
| Current assets | |||||||
| Cash and cash equivalents | $ | 587.9 | $ | 565.8 | |||
| Short-term investments | 52.9 | — | |||||
| Restricted cash | 1.5 | 1.9 | |||||
| Accounts receivable | 168.0 | 187.6 | |||||
| Prepaid expenses and other current assets | 182.9 | 117.5 | |||||
| Total current assets | 993.2 | 872.8 | |||||
| Property and equipment, net | 105.2 | 115.4 | |||||
| Operating lease right-of-use assets | 131.2 | 89.9 | |||||
| Intangible assets other than goodwill, net | 453.0 | 562.2 | |||||
| Goodwill | 1,706.3 | 1,692.3 | |||||
| Deferred tax assets, net | 117.1 | 119.0 | |||||
| Investments in unconsolidated entities | 21.1 | 20.6 | |||||
| Other non-current assets | 161.3 | 167.0 | |||||
| Total assets | $ | 3,688.4 | $ | 3,639.2 | |||
| LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | |||||||
| Current liabilities | |||||||
| Current maturities of long-term debt | $ | 10.8 | $ | 11.6 | |||
| Accounts payable | 56.6 | 58.6 | |||||
| Operating lease liabilities, current | 24.4 | 25.7 | |||||
| Accrued expenses and other current liabilities | 611.3 | 463.0 | |||||
| Total current liabilities | 703.1 | 558.9 | |||||
| Long-term debt | 2,381.0 | 2,388.5 | |||||
| Contingent consideration | 130.0 | 354.6 | |||||
| Other long-term liabilities | 419.2 | 372.2 | |||||
| Operating lease liabilities, long-term | 123.2 | 71.4 | |||||
| Deferred tax liabilities | 6.7 | 24.7 | |||||
| Total liabilities | 3,763.2 | 3,770.3 | |||||
| Commitments and contingencies | |||||||
| Stockholders' equity (deficit) | |||||||
| Common stock of | 4.1 | 4.1 | |||||
| Treasury stock at cost (51.8 shares at both September 30, 2025 and December 31, 2024) | (603.5 | ) | (603.5 | ) | |||
| Additional paid-in capital | 1,409.9 | 1,362.7 | |||||
| Accumulated other comprehensive income | 18.8 | (0.2 | ) | ||||
| Accumulated deficit | (904.1 | ) | (894.2 | ) | |||
| Total stockholders' deficit | (74.8 | ) | (131.1 | ) | |||
| Total liabilities and stockholders’ deficit | $ | 3,688.4 | $ | 3,639.2 | |||
| PLAYTIKA HOLDING CORP. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (In millions, except for per share data) (Unaudited) | |||||||||||||||
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenues | $ | 674.6 | $ | 620.8 | $ | 2,076.6 | $ | 1,899.0 | |||||||
| Costs and expenses | |||||||||||||||
| Cost of revenue | 178.4 | 168.1 | 571.6 | 513.3 | |||||||||||
| Research and development | 98.8 | 99.2 | 317.1 | 306.7 | |||||||||||
| Sales and marketing | 206.3 | 149.9 | 735.8 | 509.7 | |||||||||||
| General and administrative | 91.2 | 76.8 | 174.3 | 196.7 | |||||||||||
| Impairment charges | 1.5 | 29.3 | 1.9 | 36.3 | |||||||||||
| Total costs and expenses | 576.2 | 523.3 | 1,800.7 | 1,562.7 | |||||||||||
| Income from operations | 98.4 | 97.5 | 275.9 | 336.3 | |||||||||||
| Interest and other, net | 40.3 | 33.8 | 131.6 | 77.4 | |||||||||||
| Income before income taxes | 58.1 | 63.7 | 144.3 | 258.9 | |||||||||||
| Provision for income taxes | 19.0 | 24.4 | 41.4 | 80.0 | |||||||||||
| Net income | 39.1 | 39.3 | 102.9 | 178.9 | |||||||||||
| Other comprehensive income (loss) | |||||||||||||||
| Foreign currency translation | 0.4 | 7.4 | 23.1 | 1.9 | |||||||||||
| Change in fair value of derivatives | (5.2 | ) | (17.9 | ) | (4.1 | ) | (15.5 | ) | |||||||
| Total other comprehensive income (loss) | (4.8 | ) | (10.5 | ) | 19.0 | (13.6 | ) | ||||||||
| Comprehensive income | $ | 34.3 | $ | 28.8 | $ | 121.9 | $ | 165.3 | |||||||
| Net income per share attributable to common stockholders, basic | $ | 0.11 | $ | 0.11 | $ | 0.28 | $ | 0.48 | |||||||
| Net income per share attributable to common stockholders, diluted | $ | 0.11 | $ | 0.11 | $ | 0.28 | $ | 0.48 | |||||||
| Weighted-average shares used in computing net income per share attributable to common stockholders, basic | 367.9 | 372.2 | 372.9 | 371.4 | |||||||||||
| Weighted-average shares used in computing net income per share attributable to common stockholders, diluted | 368.2 | 372.5 | 373.1 | 371.7 | |||||||||||
| PLAYTIKA HOLDING CORP. CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) (Unaudited) | |||||||
| Nine months ended September 30, | |||||||
| 2025 | 2024 | ||||||
| Cash flows from operating activities | $ | 281.8 | $ | 337.0 | |||
| Cash flows from investing activities | |||||||
| Purchase of property and equipment | (25.6 | ) | (28.1 | ) | |||
| Capitalization of internal use software costs | (21.0 | ) | (25.1 | ) | |||
| Purchase of software for internal use | (17.3 | ) | (15.5 | ) | |||
| Purchase of short-term investments | (200.6 | ) | (256.5 | ) | |||
| Proceeds from short-term investments | 148.1 | 200.7 | |||||
| Other investing activities | 0.6 | (1.0 | ) | ||||
| Net cash used in investing activities | (115.8 | ) | (125.5 | ) | |||
| Cash flows from financing activities | |||||||
| Dividend paid | (112.5 | ) | (74.3 | ) | |||
| Repayments on bank borrowings | (14.3 | ) | (19.0 | ) | |||
| Payment for share buyback | (16.1 | ) | — | ||||
| Payment of tax withholdings on stock-based payments | (2.3 | ) | (2.1 | ) | |||
| Net cashout flow for business acquisitions | — | (0.7 | ) | ||||
| Net cash used in financing activities | (145.2 | ) | (96.1 | ) | |||
| Effect of exchange rate changes on cash and cash equivalents and restricted cash | 0.9 | 0.3 | |||||
| Net change in cash, cash equivalents and restricted cash | 21.7 | 115.7 | |||||
| Cash, cash equivalents and restricted cash at the beginning of the period | 567.7 | 1,031.7 | |||||
| Cash, cash equivalents and restricted cash at the end of the period | $ | 589.4 | $ | 1,147.4 | |||
| CALCULATION OF FREE CASH FLOW (In millions) | |||||||
| Nine months ended September 30, | |||||||
| 2025 | 2024 | ||||||
| Cash flows from operating activities | $ | 281.8 | $ | 337.0 | |||
| Purchase of property and equipment | (25.6 | ) | (28.1 | ) | |||
| Capitalization of internal use software costs | (21.0 | ) | (25.1 | ) | |||
| Purchase of software for internal use | (17.3 | ) | (15.5 | ) | |||
| Free Cash Flow | $ | 217.9 | $ | 268.3 | |||
Non-GAAP Financial Measures
Adjusted EBITDA and Adjusted Net Income are non-GAAP financial measures and should not be construed as an alternative to net income as an indicator of operating performance, nor as an alternative to cash flow provided by operating activities as a measure of liquidity, or any other performance measure in each case as determined in accordance with GAAP.
Our Credit Agreement defines Adjusted EBITDA as net income before (i) interest expense, (ii) interest income, (iii) provision for income taxes, (iv) depreciation and amortization expense, (v) impairment charges, (vi) stock-based compensation, (vii) contingent consideration, (viii) acquisition and related expenses, and (ix) certain other items. We calculate Adjusted EBITDA Margin as Adjusted EBITDA divided by revenues.
We define Adjusted Net Income as net income before (i) impairment charges, and (ii) contingent consideration.
Adjusted EBITDA, Adjusted EBITDA Margin and Adjusted Net Income as calculated herein may not be comparable to similarly titled measures reported by other companies within the industry and are not determined in accordance with GAAP. Our presentation of Adjusted EBITDA, Adjusted EBITDA Margin and Adjusted Net Income should not be construed as an inference that our future results will be unaffected by unusual or unexpected items.
RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA
(In millions)
The following table sets forth a reconciliation of Adjusted EBITDA to net income, the closest GAAP financial measure:
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net income | $ | 39.1 | $ | 39.3 | $ | 102.9 | $ | 178.9 | |||||||
| Provision for income taxes | 19.0 | 24.4 | 41.4 | 80.0 | |||||||||||
| Interest expense and other, net | 40.3 | 33.8 | 131.6 | 77.4 | |||||||||||
| Depreciation and amortization | 59.3 | 39.2 | 179.5 | 117.1 | |||||||||||
| EBITDA | 157.7 | 136.7 | 455.4 | 453.4 | |||||||||||
| Stock-based compensation(1) | 21.8 | 23.6 | 64.8 | 70.2 | |||||||||||
| Impairment charge | 1.5 | 29.3 | 1.9 | 36.3 | |||||||||||
| Changes in estimated value of contingent consideration | 30.8 | (2.4 | ) | 4.7 | (15.8 | ) | |||||||||
| Acquisition and related expenses(2) | 5.3 | 7.0 | 15.4 | 9.7 | |||||||||||
| Other items(3) | 0.4 | 3.0 | 9.6 | 20.0 | |||||||||||
| Adjusted EBITDA | $ | 217.5 | $ | 197.2 | $ | 551.8 | $ | 573.8 | |||||||
| Net income margin | 5.8 | % | 6.3 | % | 5.0 | % | 9.4 | % | |||||||
| Adjusted EBITDA margin | 32.2 | % | 31.8 | % | 26.6 | % | 30.2 | % | |||||||
(1) Reflects stock-based compensation expense related to the issuance of equity awards to our employees and Directors.
(2) Includes costs incurred to evaluate and pursue acquisition activities as well as costs incurred by the Company in connection with the evaluation of strategic alternatives.
(3) Amounts for the three and nine months ended September 30, 2025 consists of
Amounts for the three and nine months ended September 30, 2024 consist primarily of
RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME
(In millions)
The following table sets forth a reconciliation of Adjusted Net Income to net income, the closest GAAP financial measure:
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net income | $ | 39.1 | $ | 39.3 | $ | 102.9 | $ | 178.9 | |||||||
| Impairment charge | 1.5 | 29.3 | 1.9 | 36.3 | |||||||||||
| Changes in estimated value of contingent consideration | 30.8 | (2.4 | ) | 4.7 | (15.8 | ) | |||||||||
| Income tax impact of adjustments | (5.6 | ) | (9.6 | ) | (1.0 | ) | (6.9 | ) | |||||||
| Adjusted Net Income | $ | 65.8 | $ | 56.6 | $ | 108.5 | $ | 192.5 | |||||||
Contacts
| Investor Relations | ||
| Tae Lee | ||
| Tael@playtika.com |