PLTK
Playtika Holding Corp. (PLTK)
Last Price$5.1(3.6%)
Market Cap$1,913.5M
$2,549.3M
-0.7% YoY
$162.2M
-31.0% YoY
$1,931.4M
Net Debt to FCF - 4.9x
$395.8M
15.5% margin

PLTK Income Statement

PLTK Income Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
$2,567.0M (1.9%) YoY
$1,848.5M (1.7%) YoY
72.0% margin
Cost of revenue
$718.5M (2.3%) YoY
Operating income
$568.0M 83.6% YoY
22.1% margin
Other: $65.1M
Net interest: $110.8M
Operating expenses
$1,346.1M (4.4%) YoY
Pre-tax income
$392.1M 8.7% YoY
15.3% margin
Net income
$235.0M (14.6%) YoY
9.2% margin
Income tax
$157.1M
40.1% tax rate
R&D
$406.4M (14.0%) YoY
15.8% of revenue
SG&A
$889.2M (5.0%) YoY
34.6% of revenue

PLTK Income statement key metrics

Annual
Quarterly
LTM

Revenue

$2,567.0M -1.9% YoY

Operating Income

$568.0M +83.6% YoY

Net Income

$235.0M -14.6% YoY

PLTK Balance Sheet

PLTK Balance Sheet Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Assets
Liabilities
Total assets
$3,175.0M
Current assets ($1,351.1M, 42.6% of total)
$1,029.7M (32.4%)
$171.5M (5.4%)
Other current assets
$149.9M (4.7%)
Non-current assets ($1,823.9M, 57.4% of total)
$311.2M (9.8%)
Other non-current assets
$1,222.9M (38.5%)
Financial position
$1,494.4M
$1,029.7M$2,524.1M
Cash & Short-term Investments
Total Debt

PLTK Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$3,175.0M +17.7% YoY

Liabilities

$3,396.5M +4.0% YoY

Shareholder's Equity

($221.5M) -61.0% YoY

PLTK Cash Flow Statement

PLTK Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$770.4M$515.6M($240.2M)($18.2M)$4,100.0K$1,031.7M

PLTK Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$515.6M +2.7% YoY

Capital Expenditure (CAPEX)

($32.6M) -29.0% YoY

Free Cash Flow (FCF)

$436.4M +11.7% YoY

PLTK Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23
% growth
725.3
0.0%
931.9
28.5%
1,150.8
23.5%
1,490.7
29.5%
1,887.6
26.6%
2,371.5
25.6%
2,583.0
8.9%
2,615.5
1.3%
2,567.0
(1.9%)
Cost of Goods Sold (COGS)227.8282.4348.2437.0566.3712.2729.0735.7718.5
% margin
497.5
68.6%
649.5
69.7%
802.6
69.7%
1,053.7
70.7%
1,321.3
70.0%
1,659.3
70.0%
1,854.0
71.8%
1,879.8
71.9%
1,848.5
72.0%
Operating Expenses250.9485.0469.5621.1823.91,272.11,291.81,408.41,346.1
Research & Development Expenses (R&D)67.078.0107.7148.3210.5268.9386.7472.3406.4
Selling, General & Administrative Expenses (SG&A)183.9407.0349.5472.8613.41,003.2905.1936.1889.2
246.6
34.0%
164.5
17.7%
333.1
28.9%
432.6
29.0%
497.4
26.4%
268.0
11.3%
416.7
16.1%
309.4
11.8%
568.0
22.1%
Interest Income1.30.04.70.060.10.10.814.142.7
Interest Expense0.03.10.00.061.1192.8153.8110.6153.5
Pre-tax Income247.9158.7337.8430.7436.3194.4408.4360.8392.1
% effective tax rate
51.9
20.9%
77.3
48.7%
80.4
23.8%
92.7
21.5%
147.4
33.8%
102.3
52.6%
99.9
24.5%
85.5
23.7%
157.1
40.1%
% margin
196.0
27.0%
81.4
8.7%
257.4
22.4%
338.0
22.7%
288.9
15.3%
92.1
3.9%
308.5
11.9%
275.3
10.5%
235.0
9.2%
EPS0.480.200.630.830.710.240.750.690.64
Diluted EPS0.480.200.630.830.710.240.750.690.64
% margin
247.9
34.2%
161.8
17.4%
373.7
32.5%
470.3
31.5%
570.4
30.2%
511.9
21.6%
703.1
27.2%
640.3
24.5%
703.6
27.4%