AppLovin APP
Nasdaq · Services-Computer Programming, Data Processing, Etc. · $92.9B$356.10+31.04%Nov 5 close · Databento
APP Wire Story Reactions & EOD Technical StudyDaily closes (Databento EOD) pinned with every AlgoThesis Wire story (dot colour = next trading day close) and SEC filing
Nov 5, 2026CLOSE $356.101D +31.04%3M +5.04%SMA20 $266.55SMA50 $291.78RSI(14) 71.8
RSI (14, Wilder EOD) · 70 Overbought / 30 OversoldRSI 71.8
Data provided by Databento (end of day). Next close = the first close after a story against the close before it; official daily closes only, not a call, not advice.
1 story has a settled next close so far (1 on the Wire). The record starts speaking at three.
The numbers
fiscal 2025, as filed with the SEC · 66-metric EOD snapshot via DatabentoMarket cap$92.9B
EV / True FCF25.0x
Revenue$5.5B +70.0%
True FCF (ex-SBC)$3.8B +98.1%
Rule of 40142.4%
ROIC114.2%
True FCF Yield4.0%
EPS, diluted$9.75 +115.2%
Modern Valuation (EOD)
Market Cap$92.9B
Enterprise Value$94.0B
EV / True FCF25.02
EV / FCF23.69
EV / Gross Profit—
EV / EBIT22.63
EV / Sales17.14
P / E (GAAP)27.87
P / FCF23.43
P / Oper. CF23.40
P / Book43.53
Owner & Cash Yields
True FCF Yield4.0%
FCF Yield4.3%
Owner Earn. Yield3.6%
Earnings Yield3.6%
Shareholder Yield+2.1%
Buyback Yield2.4%
Dividend Yield—
Dividend / sh—
Payout Ratio—
FCF / sh—
EPS (diluted)$9.75
Compounder & Returns
Rule of 40142.4%
ROIC114.2%
Cash ROIC (CROIC)125.5%
GP / Assets—
ROE156.2%
ROA45.9%
Gross Margin—
Oper. Margin75.8%
Net Margin60.8%
FCF Margin72.4%
True FCF Margin68.5%
Quality & Dilution
Cash Conversion119%
Accrual Ratio−8.8%
SBC % of FCF5.3%
SBC % of Rev3.8%
Reinvest. Rate6%
Sales Growth Y/Y+70.0%
Sales 3Y CAGR+24.8%
EPS Growth Y/Y+115.2%
FCF Growth Y/Y+98.1%
FCF 3Y CAGR+79.8%
Share Change Y/Y−1.7%
Balance Sheet & Scale
Revenue (FY)$5.5B
Gross Profit (FY)—
Oper. Income (FY)$4.2B
GAAP Net Income$3.3B
True FCF (ex-SBC)$3.8B
Cash & Equiv$2.5B
Total Debt$3.5B
Net Cash (Debt)$-1.0B
Net Cash % MCap−1.1%
Debt / FCF (yrs)0.9y
Current Ratio3.32
Price & Technicals (EOD)
Perf Week+39.70%
Perf Month+26.60%
Perf Quarter+2.68%
Perf Half Y−28.62%
Perf YTD−27.47%
SMA 20 Dist+33.60%$266.55
SMA 50 Dist+22.04%$291.78
SMA 100 Dist+0.67%$353.73
Window High−41.97%$613.70
Window Low+55.84%$228.50
RSI (14) · Vol71.8119%v
Income Distribution & Cash Flow ConversionHow every dollar of APP revenue flows through cost of goods, operating expenses, taxes, GAAP net income, and dilution-adjusted free cash flow
Where Every $100 of Revenue Goes (FY2025)
Cost of Revenue (COGS)$665.1M ($12.1 / $100)
R&D Reinvestment$226.5M ($4.1 / $100)
Operating Expenses$437.2M ($8.0 / $100)
Tax & Non-Operating$817.9M ($14.9 / $100)
Net Profit Kept$3.3B ($60.8 / $100)
Earnings Quality: GAAP Profit → True Owner Cash (FY2025)
GAAP Net Income$3.3B (60.8% margin)
Operating Cash Flow (OCF)$4.0B(72.5% of rev)
Less: Capital Expenditures−$4.8M(0.1% of rev)
Standard Free Cash Flow (FCF)$4.0B(72.4% margin)
Less: Stock-Based Comp (SBC)−$210.4M(5.3% of FCF)
True FCF (Owner Cash ex-SBC)$3.8B(68.5% of rev)
Revenue by fiscal year
Operating leverage — margins
GrossOperatingNet
| Line Item (USD) | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | YoY Δ | 4Y CAGR | Trend |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $2.8B | $2.8B | $1.8B | $3.2B | $5.5B | +70.0% | +18.4% | |
| Cost of Revenue (COGS) | $988.1M | $1.3B | $356.6M | $520.6M | $665.1M | +27.8% | −9.4% | |
| Research & Development (R&D) | $366.4M | $507.6M | $333.8M | $374.7M | $226.5M | −39.6% | −11.3% | |
| Operating Income (EBIT) | $150.0M | $-47.8M | $772.4M | $1.9B | $4.2B | +117.3% | +129.4% | |
| Income Tax Expense | $11.0M | $-12.2M | $43.8M | $22.4M | $519.7M | +2218.2% | +162.3% | |
| GAAP Net Income | $35.0M | $-193.0M | $357.0M | $1.6B | $3.3B | +111.0% | +212.4% | |
| Diluted EPS | $0.09 | $-0.52 | $0.98 | $4.53 | $9.75 | +115.2% | +222.6% | |
| Diluted Shares | 342.8M | 371.6M | 362.6M | 347.8M | 342.0M | −1.7% | −0.1% | |
| Balance Sheet | ||||||||
| Cash & Equivalents | $2.6B | $1.1B | $502.2M | $697.0M | $2.5B | +256.8% | −0.8% | |
| Total Current Assets | $3.2B | $1.9B | $1.6B | $2.3B | $4.4B | +91.6% | +8.2% | |
| Total Assets | $6.2B | $5.8B | $5.4B | $5.9B | $7.3B | +23.7% | +4.2% | |
| Total Current Liabilities | $640.1M | $579.0M | $944.1M | $1.1B | $1.3B | +26.1% | +20.1% | |
| Total Debt (Short + Long Term) | $3.3B | $3.2B | $3.3B | $3.5B | $3.5B | +0.1% | +1.9% | |
| Total Liabilities | $4.0B | $3.9B | $4.1B | $4.8B | $5.1B | +7.2% | +6.2% | |
| Stockholders' Equity | $2.1B | $1.9B | $1.3B | $1.1B | $2.1B | +95.9% | −0.0% | |
| Net Cash / (Net Debt) | $-683.0M | $-2.2B | $-2.8B | $-2.8B | $-1.0B | +63.5% | — | |
| Invested Capital | $2.8B | $4.1B | $4.1B | $3.9B | $3.2B | −19.0% | +2.9% | |
| Cash Flow & Capital Allocation | ||||||||
| Operating Cash Flow (OCF) | $361.9M | $412.8M | $1.1B | $2.1B | $4.0B | +89.2% | +82.0% | |
| Depreciation & Amortization (D&A) | $431.1M | $547.1M | $489.0M | $448.7M | $194.8M | −56.6% | −18.0% | |
| Stock-Based Compensation (SBC) | $133.2M | $191.6M | $363.1M | $369.4M | $210.4M | −43.0% | +12.1% | |
| Capital Expenditures (CapEx) | $1.4M | $662,000 | $4.2M | $4.8M | $4.8M | +0.0% | +36.1% | |
| Free Cash Flow (FCF) | $360.5M | $412.1M | $1.1B | $2.1B | $4.0B | +89.4% | +82.1% | |
| True FCF (ex-SBC Owner Cash) | $227.3M | $220.5M | $694.2M | $1.7B | $3.8B | +117.7% | +101.6% | |
| Share Repurchases (Buybacks) | $0 | $338.9M | $1.2B | $981.3M | $2.2B | +123.4% | — | |
Fundamentals, income distribution and multi-year statements from SEC EDGAR filings (public domain). Valuation multiples, performance and technicals computed from Databento 1D EOD closes. For information only, not investment advice.
On the Wire
what APP did at the next close after each storyAug 11
Bank of America downgrades AppLovin as shares fall; company reports $5.5B revenue up 70.0%
−5.99%Yahoo Finance · 1:35 PM ET
The Wire at 7 AM ET, free. Top stories with a bull and a bear case on each, every morning. No account needed.