Free Trial

AppLovin (APP) Financials

AppLovin logo
$236.07 -13.88 (-5.55%)
As of 04:00 PM Eastern
Annual Income Statements for AppLovin

Annual Income Statements for AppLovin

This table shows AppLovin's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
76 -125 32 -193 355 1,577
Consolidated Net Income / (Loss)
119 -126 35 -193 357 1,580
Net Income / (Loss) Continuing Operations
119 -126 35 -193 357 1,580
Total Pre-Tax Income
126 -136 46 -205 381 1,576
Total Operating Income
194 -62 150 -48 648 1,873
Total Gross Profit
753 896 1,805 1,561 2,224 3,542
Total Revenue
994 1,451 2,793 2,817 3,283 4,709
Operating Revenue
994 1,451 2,793 2,817 3,283 4,709
Total Cost of Revenue
241 556 988 1,256 1,059 1,167
Operating Cost of Revenue
241 556 988 1,256 1,059 1,167
Total Operating Expenses
558 958 1,655 1,609 1,576 1,669
Selling, General & Admin Expense
32 66 159 182 153 181
Marketing Expense
482 628 1,130 920 831 849
Research & Development Expense
45 181 366 508 592 639
Total Other Income / (Expense), net
-68 -74 -104 -157 -268 -297
Interest Expense
74 78 103 172 276 318
Other Income / (Expense), net
5.82 4.21 -0.54 14 8.03 21
Income Tax Expense
7.19 -9.77 11 -12 24 -3.77
Net Income / (Loss) Attributable to Noncontrolling Interest
43 -0.75 3.64 -0.20 1.77 2.72
Basic Earnings per Share
$0.36 ($0.58) $0.10 ($0.52) $1.01 $4.68
Weighted Average Basic Shares Outstanding
210.94M 214.94M 324.84M 371.57M 351.95M 336.92M
Diluted Earnings per Share
$0.36 ($0.58) $0.09 ($0.52) $0.98 $4.53
Weighted Average Diluted Shares Outstanding
212.37M 214.94M 342.76M 371.57M 362.59M 347.81M
Weighted Average Basic & Diluted Shares Outstanding
- - 375.83M 376.40M 342.00M 339.96M

Quarterly Income Statements for AppLovin

This table shows AppLovin's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
24 -79 -4.52 80 108 172 235 310 434 598
Consolidated Net Income / (Loss)
24 -80 -4.52 80 109 172 236 310 434 599
Net Income / (Loss) Continuing Operations
24 -80 -4.52 80 109 172 236 310 434 599
Total Pre-Tax Income
1.61 -66 -3.35 96 109 179 268 325 468 515
Total Operating Income
49 -22 61 131 186 270 340 391 535 608
Total Gross Profit
412 333 453 492 599 680 764 798 929 1,052
Total Revenue
713 702 715 750 864 953 1,058 1,080 1,198 1,373
Operating Revenue
713 702 715 750 864 953 1,058 1,080 1,198 1,373
Total Cost of Revenue
301 369 262 259 265 274 294 283 270 320
Operating Cost of Revenue
301 369 262 259 265 274 294 283 270 320
Total Operating Expenses
363 355 392 360 413 410 424 407 394 444
Selling, General & Admin Expense
44 37 45 30 41 36 42 41 38 60
Marketing Expense
197 201 203 192 212 223 227 202 206 215
Research & Development Expense
122 118 145 137 159 151 155 164 150 169
Total Other Income / (Expense), net
-48 -44 -64 -36 -77 -91 -72 -66 -67 -93
Interest Expense
49 55 75 51 79 72 74 75 75 94
Other Income / (Expense), net
0.97 11 10 15 1.49 -19 2.57 8.95 7.95 1.34
Income Tax Expense
-22 13 1.17 15 0.59 6.66 32 15 33 -84
Net Income / (Loss) Attributable to Noncontrolling Interest
0.01 -0.12 0.00 0.32 0.80 0.65 1.45 0.08 0.11 1.08
Basic Earnings per Share
$0.06 ($0.21) ($0.01) $0.22 $0.32 $0.48 $0.70 $0.92 $1.29 $1.77
Weighted Average Basic Shares Outstanding
369.39M 371.57M 373.16M 356.96M 341.44M 351.95M 335.79M 335.68M 336.93M 336.92M
Diluted Earnings per Share
$0.06 ($0.21) ($0.01) $0.22 $0.30 $0.47 $0.67 $0.89 $1.25 $1.72
Weighted Average Diluted Shares Outstanding
378.46M 371.57M 373.16M 366.34M 356.91M 362.59M 348.60M 347.96M 348.23M 347.81M
Weighted Average Basic & Diluted Shares Outstanding
371.69M 376.40M 364.48M 347.80M 335.80M 342.00M 329.01M 334.25M 335.59M 339.96M

Annual Cash Flow Statements for AppLovin

This table details how cash moves in and out of AppLovin's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
120 -79 2,253 -1,490 -578 239
Net Cash From Operating Activities
198 223 362 413 1,062 2,099
Net Cash From Continuing Operating Activities
198 223 362 413 1,062 2,099
Net Income / (Loss) Continuing Operations
119 -126 35 -193 357 1,580
Consolidated Net Income / (Loss)
119 -126 35 -193 357 1,580
Depreciation Expense
93 255 431 547 489 449
Amortization Expense
4.98 8.15 13 13 9.36 5.46
Non-Cash Adjustments To Reconcile Net Income
13 154 159 337 413 412
Changes in Operating Assets and Liabilities, net
-31 -69 -277 -291 -207 -347
Net Cash From Investing Activities
-412 -680 -1,215 -1,371 -78 -107
Net Cash From Continuing Investing Activities
-412 -680 -1,215 -1,371 -78 -107
Purchase of Property, Plant & Equipment
-3.36 -3.24 -1.39 -0.66 -4.25 -4.78
Acquisitions
-404 -675 -1,211 -1,346 -64 -26
Sale of Property, Plant & Equipment
- 0.00 12 41 8.25 0.56
Other Investing Activities, net
0.00 0.00 -15 -66 -18 -77
Net Cash From Financing Activities
333 378 3,110 -527 -1,563 -1,750
Net Cash From Continuing Financing Activities
333 378 3,110 -527 -1,563 -1,750
Repayment of Debt
-11 -64 -746 -26 -503 -4,261
Repurchase of Common Equity
-0.01 -4.51 0.00 -339 -1,154 -981
Issuance of Debt
389 481 2,344 0.00 395 4,615
Issuance of Common Equity
0.00 9.32 1,748 31 26 42
Other Financing Activities, net
-44 -44 -236 -193 -328 -1,164
Effect of Exchange Rate Changes
0.06 0.14 -3.20 -4.48 0.78 -3.15
Cash Interest Paid
62 59 77 166 249 271
Cash Income Taxes Paid
30 13 91 86 75 67

Quarterly Cash Flow Statements for AppLovin

This table details how cash moves in and out of AppLovin's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
-8.05 137 165 -370 -544 170 -66 24 107 174
Net Cash From Operating Activities
174 163 289 230 199 344 393 455 551 701
Net Cash From Continuing Operating Activities
174 163 289 230 199 344 393 455 551 701
Net Income / (Loss) Continuing Operations
24 -80 -4.52 80 109 172 236 310 434 599
Consolidated Net Income / (Loss)
24 -80 -4.52 80 109 172 236 310 434 599
Depreciation Expense
164 102 128 120 122 119 113 109 100 128
Non-Cash Adjustments To Reconcile Net Income
45 179 83 81 111 138 95 99 82 137
Changes in Operating Assets and Liabilities, net
-61 -41 82 -52 -142 -95 -51 -63 -65 -168
Net Cash From Investing Activities
-42 22 -13 -42 -16 -6.80 -32 -68 -6.40 -0.37
Net Cash From Continuing Investing Activities
-42 22 -13 -42 -16 -6.80 -32 -68 -6.40 -0.37
Acquisitions
-41 -10 - - -13 -12 - - -3.20 -7.26
Other Investing Activities, net
- -9.80 3.86 -3.86 -2.27 -16 -3.30 -5.27 -2.55 -66
Net Cash From Financing Activities
-136 -55 -111 -557 -724 -171 -425 -361 -441 -523
Net Cash From Continuing Financing Activities
-136 -55 -111 -557 -724 -171 -425 -361 -441 -523
Repayment of Debt
-8.33 -8.33 -15 -18 -490 20 -674 -14 -14 -3,558
Repurchase of Common Equity
-95 - -65 -507 -581 - -752 - -228 -0.63
Issuance of Debt
- - 0.00 - 395 - 1,072 - - 3,543
Issuance of Common Equity
- 27 - - 11 5.91 - - 9.70 13
Other Financing Activities, net
-33 -74 -32 -40 -59 -197 -70 -366 -208 -520
Effect of Exchange Rate Changes
-4.13 6.90 1.14 -0.55 -2.82 3.00 -2.35 -1.06 3.92 -3.66
Cash Interest Paid
46 58 67 52 66 64 71 74 75 50
Cash Income Taxes Paid
39 27 1.82 4.99 5.94 63 3.58 29 29 5.51

Annual Balance Sheets for AppLovin

This table presents AppLovin's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024
Total Assets
2,155 6,164 5,848 5,359 5,869
Total Current Assets
663 3,235 1,939 1,616 2,312
Cash & Equivalents
317 1,521 1,080 502 741
Accounts Receivable
297 515 703 954 1,414
Prepaid Expenses
49 150 156 160 157
Plant, Property, & Equipment, net
29 64 79 173 161
Total Noncurrent Assets
1,463 2,865 3,830 3,570 3,397
Goodwill
250 966 1,824 1,843 1,803
Intangible Assets
1,086 1,709 1,678 1,293 897
Other Noncurrent Operating Assets
127 189 329 434 696
Total Liabilities & Shareholders' Equity
2,155 6,164 5,848 5,359 5,869
Total Liabilities
2,313 4,025 3,945 4,103 4,779
Total Current Liabilities
598 640 579 944 1,057
Short-Term Debt
15 26 33 215 0.00
Accounts Payable
147 258 273 372 563
Accrued Expenses
95 134 148 265 409
Current Deferred Revenue
87 79 64 79 70
Other Current Liabilities
254 143 61 14 15
Total Noncurrent Liabilities
1,715 3,377 3,339 3,159 3,722
Long-Term Debt
1,584 3,202 3,178 2,906 3,509
Other Noncurrent Operating Liabilities
131 175 161 253 213
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-159 2,138 1,903 1,256 1,090
Total Preferred & Common Equity
-159 2,138 1,903 1,256 1,090
Preferred Stock
400 0.00 0.00 0.00 0.00
Total Common Equity
-558 2,138 1,903 1,256 1,090
Common Stock
454 3,160 3,156 2,135 594
Retained Earnings
-1,012 -977 -1,170 -813 599
Accumulated Other Comprehensive Income / (Loss)
0.60 -45 -83 -65 -103

Quarterly Balance Sheets for AppLovin

This table presents AppLovin's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Total Assets
5,805 5,848 5,916 5,482 5,005 5,359 5,263 5,269 5,442 5,869
Total Current Assets
1,824 1,939 2,048 1,696 1,301 1,616 1,608 1,660 1,875 2,312
Cash & Equivalents
944 1,080 1,246 876 332 502 436 460 568 741
Accounts Receivable
665 703 638 670 849 954 1,035 1,074 1,187 1,414
Prepaid Expenses
215 156 165 150 119 160 136 125 120 157
Plant, Property, & Equipment, net
71 79 119 115 102 173 173 169 177 161
Total Noncurrent Assets
3,910 3,830 3,749 3,670 3,602 3,570 3,482 3,440 3,390 3,397
Goodwill
1,763 1,824 1,834 1,831 1,814 1,843 1,827 1,822 1,852 1,803
Intangible Assets
1,889 1,678 1,575 1,494 1,387 1,293 1,198 1,102 1,024 897
Other Noncurrent Operating Assets
257 329 341 346 402 434 456 516 514 696
Total Liabilities & Shareholders' Equity
5,805 5,848 5,916 5,482 5,005 5,359 5,263 5,269 5,442 5,869
Total Liabilities
3,923 3,945 4,017 3,965 3,909 4,103 4,502 4,455 4,504 4,779
Total Current Liabilities
544 579 620 592 805 944 763 730 780 1,057
Short-Term Debt
33 33 33 33 215 215 36 36 36 0.00
Accounts Payable
262 273 283 261 281 372 390 388 428 563
Accrued Expenses
137 148 166 159 182 265 256 232 240 409
Current Deferred Revenue
91 64 67 74 78 79 80 74 76 70
Other Current Liabilities
20 61 71 64 50 14 - - - 15
Total Noncurrent Liabilities
3,380 3,339 3,386 3,361 3,092 3,159 3,740 3,725 3,725 3,722
Long-Term Debt
3,184 3,178 3,173 3,167 2,912 2,906 3,490 3,482 3,474 3,509
Other Noncurrent Operating Liabilities
196 161 213 194 180 253 250 243 250 213
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,882 1,903 1,899 1,517 1,096 1,256 760 815 938 1,090
Total Preferred & Common Equity
1,882 1,903 1,899 1,517 1,096 1,256 760 815 938 1,090
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,882 1,903 1,899 1,517 1,096 1,256 760 815 938 1,090
Common Stock
3,112 3,156 3,146 2,688 2,175 2,135 1,421 1,172 993 594
Retained Earnings
-1,090 -1,170 -1,174 -1,094 -985 -813 -577 -267 0.00 599
Accumulated Other Comprehensive Income / (Loss)
-140 -83 -73 -77 -94 -65 -84 -91 -54 -103

Annual Metrics and Ratios for AppLovin

This table displays calculated financial ratios and metrics derived from AppLovin's official financial filings.

Metric 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - -
Revenue Growth
0.00% 45.97% 92.48% 0.86% 16.54% 43.44%
EBITDA Growth
0.00% -31.11% 189.07% -11.28% 119.32% 103.39%
EBIT Growth
0.00% -128.89% 358.47% -122.29% 2,069.85% 188.66%
NOPAT Growth
0.00% -123.69% 363.58% -129.22% 1,916.15% 209.09%
Net Income Growth
0.00% -205.79% 128.06% -646.00% 284.88% 342.87%
EPS Growth
0.00% -261.11% 115.52% -677.78% 288.46% 362.24%
Operating Cash Flow Growth
0.00% 12.31% 62.35% 14.07% 157.17% 97.74%
Free Cash Flow Firm Growth
0.00% 0.00% -34.11% 17.53% 161.46% 138.93%
Invested Capital Growth
0.00% 0.00% 149.48% 44.85% -4.58% -0.46%
Revenue Q/Q Growth
0.00% 0.00% 11.30% -3.13% 8.28% 9.78%
EBITDA Q/Q Growth
0.00% 0.00% 16.60% -13.95% 33.36% 18.88%
EBIT Q/Q Growth
0.00% 0.00% 77.11% -189.74% 66.43% 23.37%
NOPAT Q/Q Growth
0.00% 0.00% 88.98% -244.12% 120.15% 31.57%
Net Income Q/Q Growth
0.00% 0.00% 334.93% -135.22% 239.83% 37.04%
EPS Q/Q Growth
0.00% 0.00% 212.50% -147.62% 226.67% 38.11%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -4.02% 23.37% 20.53% 20.49%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 6.71% 49.83% 30.82%
Invested Capital Q/Q Growth
0.00% 0.00% 1.98% -2.29% -0.70% -0.60%
Profitability Metrics
- - - - - -
Gross Margin
75.73% 61.71% 64.62% 55.41% 67.74% 75.22%
EBITDA Margin
29.97% 14.15% 21.24% 18.69% 35.17% 49.87%
Operating Margin
19.55% -4.28% 5.37% -1.70% 19.74% 39.78%
EBIT Margin
20.14% -3.99% 5.35% -1.18% 19.99% 40.22%
Profit (Net Income) Margin
11.97% -8.68% 1.27% -6.85% 10.87% 33.55%
Tax Burden Percent
94.30% 92.80% 76.31% 94.04% 93.73% 100.24%
Interest Burden Percent
63.06% 234.65% 30.98% 615.89% 57.99% 83.20%
Effective Tax Rate
5.70% 0.00% 23.69% 0.00% 6.27% -0.24%
Return on Invested Capital (ROIC)
0.00% -7.73% 5.83% -0.97% 15.31% 48.57%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -20.60% -2.30% -12.27% 4.81% 37.50%
Return on Net Nonoperating Assets (RNNOA)
0.00% 166.90% -2.26% -8.57% 7.27% 86.10%
Return on Equity (ROE)
0.00% 159.17% 3.57% -9.55% 22.58% 134.67%
Cash Return on Invested Capital (CROIC)
0.00% -207.73% -79.71% -37.61% 19.99% 49.03%
Operating Return on Assets (OROA)
0.00% -2.68% 3.59% -0.55% 11.71% 33.74%
Return on Assets (ROA)
0.00% -5.84% 0.85% -3.21% 6.37% 28.14%
Return on Common Equity (ROCE)
0.00% 561.44% 2.85% -9.55% 22.58% 134.67%
Return on Equity Simple (ROE_SIMPLE)
0.00% 79.43% 1.65% -10.14% 28.39% 144.96%
Net Operating Profit after Tax (NOPAT)
183 -43 114 -33 608 1,878
NOPAT Margin
18.44% -2.99% 4.10% -1.19% 18.51% 39.88%
Net Nonoperating Expense Percent (NNEP)
0.00% 12.87% 8.13% 11.30% 10.50% 11.07%
Return On Investment Capital (ROIC_SIMPLE)
- - - -0.65% 13.88% 40.84%
Cost of Revenue to Revenue
24.27% 38.29% 35.38% 44.59% 32.26% 24.78%
SG&A Expenses to Revenue
3.19% 4.58% 5.68% 6.45% 4.65% 3.85%
R&D to Revenue
4.52% 12.45% 13.12% 18.02% 18.04% 13.56%
Operating Expenses to Revenue
56.18% 65.99% 59.25% 57.11% 47.99% 35.44%
Earnings before Interest and Taxes (EBIT)
200 -58 149 -33 656 1,894
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
298 205 593 526 1,155 2,348
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
0.00 0.00 16.50 2.06 10.65 99.72
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.01 1.38 12.63 1.39 4.08 23.08
Price to Earnings (P/E)
26.19 0.00 1,112.64 0.00 37.70 68.91
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
3.82% 0.00% 0.09% 0.00% 2.65% 1.45%
Enterprise Value to Invested Capital (EV/IC)
0.00 3.28 12.82 1.49 4.13 28.89
Enterprise Value to Revenue (EV/Rev)
0.00 2.54 12.86 2.15 4.87 23.66
Enterprise Value to EBITDA (EV/EBITDA)
0.00 17.94 60.55 11.48 13.86 47.45
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 240.37 0.00 24.38 58.83
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 313.89 0.00 26.34 59.34
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 16.52 99.30 14.65 15.07 53.09
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 20.17 58.79
Leverage & Solvency
- - - - - -
Debt to Equity
0.00 -10.11 1.51 1.69 2.48 3.22
Long-Term Debt to Equity
0.00 -10.01 1.50 1.67 2.31 3.22
Financial Leverage
0.00 -8.10 0.98 0.70 1.51 2.30
Leverage Ratio
0.00 -13.62 4.20 2.97 3.55 4.79
Compound Leverage Factor
0.00 -31.95 1.30 18.31 2.06 3.98
Debt to Total Capital
0.00% 110.98% 60.15% 62.80% 71.30% 76.30%
Short-Term Debt to Total Capital
0.00% 1.06% 0.48% 0.65% 4.91% 0.00%
Long-Term Debt to Total Capital
0.00% 109.93% 59.67% 62.15% 66.39% 76.30%
Preferred Equity to Total Capital
0.00% 27.73% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.02% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% -38.73% 39.85% 37.20% 28.70% 23.70%
Debt to EBITDA
0.00 7.79 5.44 6.10 2.70 1.49
Net Debt to EBITDA
0.00 6.25 1.11 4.05 2.27 1.18
Long-Term Debt to EBITDA
0.00 7.72 5.40 6.04 2.52 1.49
Debt to NOPAT
0.00 -36.82 28.20 -96.01 5.14 1.87
Net Debt to NOPAT
0.00 -29.52 5.74 -63.71 4.31 1.47
Long-Term Debt to NOPAT
0.00 -36.47 27.97 -95.01 4.78 1.87
Altman Z-Score
0.00 0.48 6.07 1.06 2.91 15.91
Noncontrolling Interest Sharing Ratio
0.00% -252.72% 20.21% 0.01% 0.00% 0.00%
Liquidity Ratios
- - - - - -
Current Ratio
0.00 1.11 5.05 3.35 1.71 2.19
Quick Ratio
0.00 1.03 3.18 3.08 1.54 2.04
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -1,167 -1,565 -1,291 793 1,896
Operating Cash Flow to CapEx
5,910.13% 6,876.98% 0.00% 0.00% 0.00% 49,763.18%
Free Cash Flow to Firm to Interest Expense
0.00 -14.99 -15.17 -7.51 2.88 5.96
Operating Cash Flow to Interest Expense
2.68 2.86 3.51 2.40 3.85 6.60
Operating Cash Flow Less CapEx to Interest Expense
2.64 2.82 3.61 2.64 3.87 6.58
Efficiency Ratios
- - - - - -
Asset Turnover
0.00 0.67 0.67 0.47 0.59 0.84
Accounts Receivable Turnover
0.00 4.89 6.88 4.63 3.96 3.98
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 50.76 60.59 39.63 26.07 28.21
Accounts Payable Turnover
0.00 3.77 4.87 4.73 3.28 2.50
Days Sales Outstanding (DSO)
0.00 74.70 53.02 78.86 92.09 91.77
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 96.76 74.89 77.21 111.12 146.26
Cash Conversion Cycle (CCC)
0.00 -22.06 -21.87 1.65 -19.03 -54.49
Capital & Investment Metrics
- - - - - -
Invested Capital
0.00 1,124 2,803 4,061 3,875 3,857
Invested Capital Turnover
0.00 2.58 1.42 0.82 0.83 1.22
Increase / (Decrease) in Invested Capital
0.00 1,124 1,680 1,257 -186 -18
Enterprise Value (EV)
0.00 3,682 35,931 6,045 16,000 111,442
Market Capitalization
2,000 2,000 35,274 3,914 13,382 108,675
Book Value per Share
$0.00 ($2.60) $5.71 $5.12 $3.74 $3.25
Tangible Book Value per Share
$0.00 ($8.81) ($1.44) ($4.30) ($5.60) ($4.80)
Total Capital
0.00 1,441 5,366 5,114 4,377 4,599
Total Debt
0.00 1,599 3,228 3,212 3,121 3,509
Total Long-Term Debt
0.00 1,584 3,202 3,178 2,906 3,509
Net Debt
0.00 1,282 657 2,131 2,619 2,768
Capital Expenditures (CapEx)
3.36 3.24 -11 -41 -4.00 4.22
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -237 50 313 385 513
Debt-free Net Working Capital (DFNWC)
0.00 80 2,621 1,393 887 1,255
Net Working Capital (NWC)
0.00 65 2,595 1,360 672 1,255
Net Nonoperating Expense (NNE)
64 83 79 159 251 298
Net Nonoperating Obligations (NNO)
0.00 1,282 665 2,158 2,619 2,768
Total Depreciation and Amortization (D&A)
98 263 444 560 498 454
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -16.34% 1.80% 11.11% 11.72% 10.90%
Debt-free Net Working Capital to Revenue
0.00% 5.52% 93.83% 49.46% 27.02% 26.64%
Net Working Capital to Revenue
0.00% 4.48% 92.91% 48.28% 20.47% 26.64%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.10 ($0.52) $1.01 $4.68
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 324.84M 371.57M 351.95M 336.92M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.09 ($0.52) $0.98 $4.53
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 342.76M 371.57M 362.59M 347.81M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 375.83M 376.40M 342.00M 339.96M
Normalized Net Operating Profit after Tax (NOPAT)
183 -43 114 -33 608 1,311
Normalized NOPAT Margin
18.44% -2.99% 4.10% -1.19% 18.51% 27.85%
Pre Tax Income Margin
12.70% -9.35% 1.66% -7.28% 11.59% 33.47%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
2.71 -0.74 1.45 -0.19 2.38 5.95
NOPAT to Interest Expense
2.48 -0.56 1.11 -0.19 2.20 5.90
EBIT Less CapEx to Interest Expense
2.66 -0.78 1.55 0.04 2.40 5.94
NOPAT Less CapEx to Interest Expense
2.43 -0.60 1.21 0.04 2.22 5.89
Payout Ratios
- - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.01% -3.58% 0.00% -175.63% 323.40% 62.12%

Quarterly Metrics and Ratios for AppLovin

This table displays calculated financial ratios and metrics derived from AppLovin's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
-1.91% -11.49% 14.39% -3.36% 21.20% 35.73% 47.90% 43.98% 38.64% 44.01%
EBITDA Growth
37.41% -47.83% 3,083.74% 26.91% 42.72% 296.90% 128.12% 90.67% 107.53% 99.45%
EBIT Growth
40.20% -119.41% 156.49% 172.47% 273.85% 2,287.60% 380.80% 172.45% 189.06% 143.26%
NOPAT Growth
193,296.40% -124.44% 147.70% 264.49% -74.42% 1,752.90% 600.42% 238.25% 168.13% 172.56%
Net Income Growth
16,563.38% -353.17% 96.08% 468.63% 359.13% 316.61% 5,327.60% 285.74% 299.87% 247.90%
EPS Growth
0.00% -310.00% 96.77% 466.67% 400.00% 323.81% 6,800.00% 304.55% 316.67% 265.96%
Operating Cash Flow Growth
40.08% 91.96% 1,010.06% 115.14% 14.09% 110.78% 36.07% 97.80% 176.64% 103.79%
Free Cash Flow Firm Growth
75.17% 21.19% 99.88% 125.97% 164.30% 134.98% 10,084.36% -19.02% 18.19% 62.80%
Invested Capital Growth
51.18% 44.85% 1.20% -7.81% -6.10% -4.58% -0.55% 0.50% -0.56% -0.46%
Revenue Q/Q Growth
-8.13% -1.51% 1.87% 4.86% 15.21% 10.30% 11.00% 2.08% 10.94% 14.57%
EBITDA Q/Q Growth
3.23% -57.07% 114.10% 33.76% 16.10% 19.38% 23.15% 11.80% 26.36% 14.73%
EBIT Q/Q Growth
-6.75% -122.79% 721.47% 106.29% 27.94% 33.37% 36.59% 16.90% 35.74% 12.24%
NOPAT Q/Q Growth
1,181.91% -102.17% 372.22% 157.78% 68.23% 40.02% 15.35% 24.49% 33.36% 42.32%
Net Income Q/Q Growth
208.55% -436.03% 94.32% 1,878.60% 35.20% 58.54% 37.13% 31.24% 40.15% 37.93%
EPS Q/Q Growth
200.00% -450.00% 95.24% 2,300.00% 36.36% 56.67% 42.55% 32.84% 40.45% 37.60%
Operating Cash Flow Q/Q Growth
63.36% -6.47% 76.88% -20.39% -13.37% 72.80% 14.18% 15.72% 21.16% 27.29%
Free Cash Flow Firm Q/Q Growth
59.38% -86.54% 99.75% 13,689.04% 0.57% 1.47% -28.00% 10.22% 46.78% 39.76%
Invested Capital Q/Q Growth
-0.55% -2.29% -4.69% -0.46% 1.29% -0.70% -0.66% 0.59% 0.22% -0.60%
Profitability Metrics
- - - - - - - - - -
Gross Margin
57.79% 47.41% 63.38% 65.53% 69.33% 71.30% 72.20% 73.84% 77.50% 76.66%
EBITDA Margin
30.42% 13.26% 27.87% 35.55% 35.82% 38.77% 42.98% 47.08% 53.62% 53.70%
Operating Margin
6.91% -3.19% 8.53% 17.51% 21.56% 28.27% 32.09% 36.20% 44.64% 44.29%
EBIT Margin
7.04% -1.63% 9.95% 19.57% 21.73% 26.28% 32.33% 37.03% 45.31% 44.39%
Profit (Net Income) Margin
3.32% -11.32% -0.63% 10.71% 12.57% 18.07% 22.32% 28.70% 36.26% 43.65%
Tax Burden Percent
1,470.60% 120.16% 134.75% 83.88% 99.46% 96.28% 88.15% 95.30% 92.89% 116.32%
Interest Burden Percent
3.20% 577.92% -4.71% 65.27% 58.16% 71.42% 78.32% 81.33% 86.15% 84.54%
Effective Tax Rate
-1,370.60% 0.00% 0.00% 16.12% 0.54% 3.72% 11.85% 4.70% 7.11% -16.32%
Return on Invested Capital (ROIC)
85.59% -1.83% 4.51% 10.53% 16.14% 22.52% 26.57% 35.33% 45.71% 62.75%
ROIC Less NNEP Spread (ROIC-NNEP)
38.45% -6.36% 2.02% 9.24% 13.12% 18.87% 24.08% 33.01% 43.54% 58.74%
Return on Net Nonoperating Assets (RNNOA)
29.09% -4.44% 1.95% 12.43% 22.38% 28.53% 45.83% 76.32% 123.06% 134.86%
Return on Equity (ROE)
114.67% -6.27% 6.46% 22.97% 38.52% 51.05% 72.40% 111.65% 168.78% 197.61%
Cash Return on Invested Capital (CROIC)
-40.08% -37.61% 1.38% 12.04% 13.14% 19.99% 22.55% 28.32% 37.24% 49.03%
Operating Return on Assets (OROA)
3.95% -0.76% 4.79% 9.88% 12.19% 15.40% 20.98% 27.25% 37.21% 37.23%
Return on Assets (ROA)
1.86% -5.31% -0.30% 5.41% 7.05% 10.59% 14.48% 21.12% 29.77% 36.61%
Return on Common Equity (ROCE)
114.67% -6.27% 6.46% 22.96% 38.52% 51.05% 72.40% 111.65% 168.78% 197.61%
Return on Equity Simple (ROE_SIMPLE)
-4.36% 0.00% -4.33% 1.32% 9.58% 0.00% 78.59% 101.50% 122.87% 0.00%
Net Operating Profit after Tax (NOPAT)
725 -16 43 110 185 259 299 373 497 707
NOPAT Margin
101.60% -2.24% 5.97% 14.68% 21.44% 27.22% 28.29% 34.50% 41.47% 51.52%
Net Nonoperating Expense Percent (NNEP)
47.14% 4.52% 2.50% 1.29% 3.02% 3.65% 2.49% 2.32% 2.17% 4.01%
Return On Investment Capital (ROIC_SIMPLE)
- -0.31% - - - 5.93% - - - 15.38%
Cost of Revenue to Revenue
42.21% 52.59% 36.62% 34.47% 30.67% 28.70% 27.80% 26.16% 22.50% 23.34%
SG&A Expenses to Revenue
6.17% 5.22% 6.23% 4.05% 4.77% 3.81% 4.01% 3.76% 3.16% 4.39%
R&D to Revenue
17.12% 16.83% 20.25% 18.32% 18.43% 15.82% 14.68% 15.17% 12.52% 12.35%
Operating Expenses to Revenue
50.88% 50.60% 54.85% 48.02% 47.77% 43.02% 40.11% 37.64% 32.85% 32.37%
Earnings before Interest and Taxes (EBIT)
50 -11 71 147 188 250 342 400 543 609
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
217 93 199 267 310 370 455 508 643 737
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
3.84 2.06 3.12 6.18 12.68 10.65 30.58 33.60 46.51 99.72
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.48 1.39 2.04 3.26 4.58 4.08 6.41 6.92 10.17 23.08
Price to Earnings (P/E)
0.00 0.00 0.00 474.12 133.68 37.70 39.12 33.23 37.93 68.91
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.21% 0.75% 2.65% 2.56% 3.01% 2.64% 1.45%
Enterprise Value to Invested Capital (EV/IC)
2.29 1.49 2.04 3.04 4.28 4.13 6.84 7.86 12.00 28.89
Enterprise Value to Revenue (EV/Rev)
3.27 2.15 2.71 4.06 5.51 4.87 7.26 7.69 10.86 23.66
Enterprise Value to EBITDA (EV/EBITDA)
15.52 11.48 11.11 15.19 19.28 13.86 18.80 18.53 23.58 47.45
Enterprise Value to EBIT (EV/EBIT)
255.83 0.00 48.15 45.58 42.33 24.38 28.40 25.79 30.34 58.83
Enterprise Value to NOPAT (EV/NOPAT)
409.14 0.00 79.78 74.47 60.49 26.34 31.01 27.34 32.63 59.34
Enterprise Value to Operating Cash Flow (EV/OCF)
28.38 14.65 10.76 13.67 18.95 15.07 22.59 21.89 26.74 53.09
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 149.04 24.21 31.52 20.17 30.25 27.82 32.14 58.79
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
1.71 1.69 1.69 2.11 2.85 2.48 4.64 4.32 3.74 3.22
Long-Term Debt to Equity
1.69 1.67 1.67 2.09 2.66 2.31 4.59 4.27 3.70 3.22
Financial Leverage
0.76 0.70 0.97 1.35 1.71 1.51 1.90 2.31 2.83 2.30
Leverage Ratio
2.64 2.97 3.09 3.33 3.63 3.55 4.20 4.61 5.14 4.79
Compound Leverage Factor
0.08 17.18 -0.15 2.18 2.11 2.53 3.29 3.75 4.42 4.05
Debt to Total Capital
63.10% 62.80% 62.81% 67.83% 74.05% 71.30% 82.26% 81.19% 78.91% 76.30%
Short-Term Debt to Total Capital
0.65% 0.65% 0.65% 0.71% 5.09% 4.91% 0.83% 0.82% 0.80% 0.00%
Long-Term Debt to Total Capital
62.44% 62.15% 62.15% 67.13% 68.96% 66.39% 81.43% 80.37% 78.11% 76.30%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
36.90% 37.20% 37.19% 32.17% 25.95% 28.70% 17.74% 18.81% 21.09% 23.70%
Debt to EBITDA
5.26 6.10 4.51 4.15 3.61 2.70 2.52 2.14 1.78 1.49
Net Debt to EBITDA
3.72 4.05 2.76 3.02 3.23 2.27 2.21 1.86 1.49 1.18
Long-Term Debt to EBITDA
5.20 6.04 4.47 4.11 3.36 2.52 2.49 2.12 1.76 1.49
Debt to NOPAT
138.62 -96.01 32.43 20.36 11.33 5.14 4.15 3.16 2.46 1.87
Net Debt to NOPAT
97.97 -63.71 19.82 14.79 10.13 4.31 3.64 2.75 2.06 1.47
Long-Term Debt to NOPAT
137.18 -95.01 32.09 20.15 10.55 4.78 4.11 3.13 2.43 1.87
Altman Z-Score
1.64 1.07 1.43 2.00 2.71 2.66 4.04 4.83 7.17 15.19
Noncontrolling Interest Sharing Ratio
0.00% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
3.36 3.35 3.31 2.87 1.61 1.71 2.11 2.28 2.41 2.19
Quick Ratio
2.96 3.08 3.04 2.61 1.47 1.54 1.93 2.10 2.25 2.04
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-682 -1,273 -3.21 436 439 445 321 353 519 725
Operating Cash Flow to CapEx
26,277.41% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
-14.03 -23.27 -0.04 8.56 5.58 6.22 4.32 4.73 6.90 7.70
Operating Cash Flow to Interest Expense
3.59 2.98 3.87 4.51 2.53 4.81 5.29 6.09 7.32 7.44
Operating Cash Flow Less CapEx to Interest Expense
3.57 3.75 3.87 4.51 2.53 4.81 5.29 6.09 7.32 7.44
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.56 0.47 0.48 0.50 0.56 0.59 0.65 0.74 0.82 0.84
Accounts Receivable Turnover
5.39 4.63 4.40 4.23 4.00 3.96 4.33 4.54 4.21 3.98
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
43.32 39.63 31.90 32.40 34.95 26.07 24.87 27.80 30.73 28.21
Accounts Payable Turnover
4.90 4.73 3.79 4.38 4.26 3.28 3.24 3.44 3.16 2.50
Days Sales Outstanding (DSO)
67.67 78.86 83.00 86.20 91.16 92.09 84.21 80.47 86.64 91.77
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
74.48 77.21 96.34 83.40 85.74 111.12 112.54 106.09 115.52 146.26
Cash Conversion Cycle (CCC)
-6.81 1.65 -13.34 2.79 5.42 -19.03 -28.34 -25.62 -28.88 -54.49
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
4,156 4,061 3,871 3,853 3,902 3,875 3,849 3,872 3,881 3,857
Invested Capital Turnover
0.84 0.82 0.76 0.72 0.75 0.83 0.94 1.02 1.10 1.22
Increase / (Decrease) in Invested Capital
1,407 1,257 46 -326 -254 -186 -21 19 -22 -18
Enterprise Value (EV)
9,497 6,045 7,888 11,702 16,693 16,000 26,333 30,438 46,579 111,442
Market Capitalization
7,223 3,914 5,928 9,378 13,898 13,382 23,244 27,381 43,636 108,675
Book Value per Share
$5.08 $5.12 $5.04 $4.16 $3.15 $3.74 $2.26 $2.48 $2.81 $3.25
Tangible Book Value per Share
($4.78) ($4.30) ($4.01) ($4.96) ($6.05) ($5.60) ($6.75) ($6.41) ($5.80) ($4.80)
Total Capital
5,099 5,114 5,104 4,717 4,223 4,377 4,286 4,333 4,448 4,599
Total Debt
3,218 3,212 3,206 3,200 3,127 3,121 3,525 3,518 3,510 3,509
Total Long-Term Debt
3,184 3,178 3,173 3,167 2,912 2,906 3,490 3,482 3,474 3,509
Net Debt
2,274 2,131 1,960 2,324 2,795 2,619 3,089 3,057 2,942 2,768
Capital Expenditures (CapEx)
0.66 -42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
370 313 216 261 378 385 445 506 564 513
Debt-free Net Working Capital (DFNWC)
1,314 1,393 1,462 1,138 710 887 881 966 1,131 1,255
Net Working Capital (NWC)
1,281 1,360 1,429 1,104 495 672 845 931 1,096 1,255
Net Nonoperating Expense (NNE)
701 64 47 30 77 87 63 63 62 108
Net Nonoperating Obligations (NNO)
2,274 2,158 1,972 2,335 2,807 2,619 3,089 3,057 2,942 2,768
Total Depreciation and Amortization (D&A)
167 105 128 120 122 119 113 109 100 128
Debt-free, Cash-free Net Working Capital to Revenue
12.74% 11.11% 7.44% 9.07% 12.46% 11.72% 12.26% 12.79% 13.14% 10.90%
Debt-free Net Working Capital to Revenue
45.18% 49.46% 50.30% 39.49% 23.43% 27.02% 24.30% 24.43% 26.38% 26.64%
Net Working Capital to Revenue
44.03% 48.28% 49.15% 38.33% 16.34% 20.47% 23.32% 23.53% 25.55% 26.64%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.06 ($0.21) ($0.01) $0.22 $0.32 $0.48 $0.70 $0.92 $1.29 $1.77
Adjusted Weighted Average Basic Shares Outstanding
369.39M 371.57M 373.16M 356.96M 341.44M 351.95M 335.79M 335.68M 336.93M 336.92M
Adjusted Diluted Earnings per Share
$0.06 ($0.21) ($0.01) $0.22 $0.30 $0.47 $0.67 $0.89 $1.25 $1.72
Adjusted Weighted Average Diluted Shares Outstanding
378.46M 371.57M 373.16M 366.34M 356.91M 362.59M 348.60M 347.96M 348.23M 347.81M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
371.69M 376.40M 364.48M 347.80M 335.80M 342.00M 329.01M 334.25M 335.59M 339.96M
Normalized Net Operating Profit after Tax (NOPAT)
34 -16 43 110 185 259 299 373 497 426
Normalized NOPAT Margin
4.84% -2.24% 5.97% 14.68% 21.44% 27.22% 28.29% 34.50% 41.47% 31.00%
Pre Tax Income Margin
0.23% -9.42% -0.47% 12.77% 12.64% 18.77% 25.32% 30.11% 39.03% 37.52%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
1.03 -0.21 0.96 2.88 2.39 3.50 4.61 5.36 7.22 6.47
NOPAT to Interest Expense
14.90 -0.29 0.57 2.16 2.36 3.62 4.03 4.99 6.61 7.51
EBIT Less CapEx to Interest Expense
1.02 0.56 0.96 2.88 2.39 3.50 4.61 5.36 7.22 6.47
NOPAT Less CapEx to Interest Expense
14.89 0.48 0.57 2.16 2.36 3.62 4.03 4.99 6.61 7.51
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-413.13% -175.63% -438.23% 3,336.67% 1,099.02% 323.40% 308.15% 161.27% 85.07% 62.12%

Frequently Asked Questions About AppLovin's Financials

When does AppLovin's financial year end?

According to the most recent income statement we have on file, AppLovin's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has AppLovin's net income changed over the last 5 years?

AppLovin's net income appears to be on an upward trend, with a most recent value of $1.58 billion in 2024, rising from $119.04 million in 2019. The previous period was $356.71 million in 2023.

What is AppLovin's operating income?
AppLovin's total operating income in 2024 was $1.87 billion, based on the following breakdown:
  • Total Gross Profit: $3.54 billion
  • Total Operating Expenses: $1.67 billion
How has AppLovin revenue changed over the last 5 years?

Over the last 5 years, AppLovin's total revenue changed from $994.10 million in 2019 to $4.71 billion in 2024, a change of 373.7%.

How much debt does AppLovin have?

AppLovin's total liabilities were at $4.78 billion at the end of 2024, a 16.5% increase from 2023, and a 106.6% increase since 2020.

How much cash does AppLovin have?

In the past 4 years, AppLovin's cash and equivalents has ranged from $317.24 million in 2020 to $1.52 billion in 2021, and is currently $741.41 million as of their latest financial filing in 2024.

How has AppLovin's book value per share changed over the last 5 years?

Over the last 5 years, AppLovin's book value per share changed from 0.00 in 2019 to 3.25 in 2024, a change of 324.8%.

Remove Ads


This page (NASDAQ:APP) was last updated on 4/14/2025 by MarketBeat.com Staff
From Our Partners