Team Internet Group plc (LON:TIG)

Activision Blizzard Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	802.8	836.9	728.2	410.54	240.01
Revenue Growth (YoY)	-4.08%	14.93%	77.38%	71.05%	119.80%
Cost of Revenue	615.3	645.8	550.5	292.04	164.89
Gross Profit	187.5	191.1	177.7	118.5	75.12
Selling, General & Admin	133.2	130.5	125.1	92.44	70.7
Operating Expenses	133.8	135	130.8	97.44	75.81
Operating Income	53.7	56.1	46.9	21.06	-0.69
Interest Expense	-17.4	-15	-13.4	-10.68	-8.83
Interest & Investment Income	1.2	0.6	-	0.06	0.01
Earnings From Equity Investments	-	-	-	-	0.08
Currency Exchange Gain (Loss)	-	-	-5.6	-	0.14
Other Non Operating Income (Expenses)	-1.3	-1.2	-1.1	-0.18	-1.14
EBT Excluding Unusual Items	36.2	40.5	26.8	10.26	-10.45
Merger & Restructuring Charges	-9.5	-9.7	-7.5	-7	-1.39
Impairment of Goodwill	-8.6	-	-3.6	-	-
Asset Writedown	-27.4	-0.7	-1.5	-	-
Other Unusual Items	-	-	0.6	-1.71	-
Pretax Income	-9.3	30.1	14.8	1.56	-11.83
Income Tax Expense	8.4	5	16.9	5.1	-0.98
Earnings From Continuing Operations	-17.7	25.1	-2.1	-3.54	-10.86
Net Income	-17.7	25.1	-2.1	-3.54	-10.86
Net Income to Common	-17.7	25.1	-2.1	-3.54	-10.86
Shares Outstanding (Basic)	254	272	268	227	197
Shares Outstanding (Diluted)	254	282	268	227	197
Shares Change (YoY)	-9.89%	5.14%	17.95%	15.61%	12.34%
EPS (Basic)	-0.07	0.09	-0.01	-0.02	-0.06
EPS (Diluted)	-0.07	0.09	-0.01	-0.02	-0.06
Free Cash Flow	75.3	70.7	76.3	40.3	19.4
Free Cash Flow Per Share	0.30	0.25	0.28	0.18	0.10
Dividend Per Share	0.013	0.025	0.012	-	-
Dividend Growth	-50.86%	111.43%	-	-	-
Gross Margin	23.36%	22.83%	24.40%	28.86%	31.30%
Operating Margin	6.69%	6.70%	6.44%	5.13%	-0.29%
Profit Margin	-2.21%	3.00%	-0.29%	-0.86%	-4.52%
Free Cash Flow Margin	9.38%	8.45%	10.48%	9.82%	8.08%
EBITDA	71.3	74.8	62.6	32.35	9.53
EBITDA Margin	8.88%	8.94%	8.60%	7.88%	3.97%
D&A For EBITDA	17.6	18.7	15.7	11.29	10.23
EBIT	53.7	56.1	46.9	21.06	-0.69
EBIT Margin	6.69%	6.70%	6.44%	5.13%	-0.29%
Effective Tax Rate	-	16.61%	114.19%	327.78%	-

Updated Nov 11, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.