PLAYSTUDIOS, Inc. (MYPS)

PLAYSTUDIOS Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	274.31	289.43	310.89	290.31	287.42	269.88
Revenue Growth (YoY)	-11.11%	-6.90%	7.09%	1.01%	6.50%	12.72%
Cost of Revenue	69.54	72.72	77.8	85.4	91.64	91.47
Gross Profit	204.77	216.71	233.09	204.91	195.78	178.41
Selling, General & Admin	105.42	110.74	119.43	121.09	106.94	74.08
Research & Development	63.34	67.68	70.3	63.32	61.34	51.7
Operating Expenses	212.26	223.87	234.99	219.97	195.69	147.97
Operating Income	-7.5	-7.15	-1.9	-15.06	0.09	30.44
Interest Expense	-	-	-	-	-0.24	-0.14
Interest & Investment Income	4.39	4.9	4.86	1.93	-	-
Other Non Operating Income (Expenses)	0.15	0.67	3.11	2.54	13.7	0.93
EBT Excluding Unusual Items	-2.96	-1.58	6.06	-10.6	13.56	31.23
Merger & Restructuring Charges	-26.41	-25.71	-8.58	-13.02	-3.08	-20.09
Pretax Income	-29.37	-27.29	-2.52	-23.62	10.48	11.14
Income Tax Expense	1.63	1.4	16.87	-5.84	-0.26	-1.67
Net Income	-31	-28.69	-19.39	-17.78	10.74	12.81
Net Income to Common	-31	-28.69	-19.39	-17.78	10.74	12.81
Net Income Growth	-	-	-	-	-16.16%	-5.93%
Shares Outstanding (Basic)	127	129	133	128	112	93
Shares Outstanding (Diluted)	127	129	133	128	125	103
Shares Change (YoY)	-5.22%	-2.66%	3.60%	2.77%	21.02%	6.36%
EPS (Basic)	-0.24	-0.22	-0.15	-0.14	0.10	0.14
EPS (Diluted)	-0.24	-0.22	-0.15	-0.14	0.09	0.12
EPS Growth	-	-	-	-	-28.36%	-14.47%
Free Cash Flow	41.39	41.76	45.39	21.41	31.87	46.55
Free Cash Flow Per Share	0.33	0.32	0.34	0.17	0.26	0.45
Gross Margin	74.65%	74.88%	74.98%	70.58%	68.12%	66.11%
Operating Margin	-2.73%	-2.47%	-0.61%	-5.19%	0.03%	11.28%
Profit Margin	-11.30%	-9.91%	-6.24%	-6.13%	3.74%	4.75%
Free Cash Flow Margin	15.09%	14.43%	14.60%	7.37%	11.09%	17.25%
EBITDA	36.01	38.29	43.36	20.5	27.49	33.93
EBITDA Margin	13.13%	13.23%	13.95%	7.06%	9.56%	12.57%
D&A For EBITDA	43.51	45.44	45.26	35.56	27.4	3.49
EBIT	-7.5	-7.15	-1.9	-15.06	0.09	30.44
EBIT Margin	-2.73%	-2.47%	-0.61%	-5.19%	0.03%	11.28%
Advertising Expenses	-	47	60.7	69.1	70.2	49.3

Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q