Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
APP trades against a final fair-value range of $223.34-$481.14, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.
A rapid structural decay in ad yield driven by major OS privacy updates (e.g., Apple iOS, Google Android) completely bypassing Axon's predictive modeling edge, compressing margins from 75% down to 20% industry averages.
Apple or Google enforce strict deterministic blocking of cross-app data sharing, blinding Axon 2.0's predictive capabilities.
Meta or Google deeply subsidize off-network gaming user acquisition, compressing AppLovin's take rates to near zero.
A structural stagnation in mobile gaming spending post-pandemic leads to a persistent ad recession for developers.
| 項目 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|
| 売上高 | $2.82B | $1.84B-34.8% | $3.22B+75.0% | $5.48B+70.2% | +24.8% |
| 売上総利益 | $1.56B | $1.49B | $2.70B | $4.82B | +45.6% |
| 営業利益 | $-47.8M | $772.4M | $1.91B | $4.15B | — |
| 純利益 | $-192.7M | $357.2M | $1.58B+342.3% | $3.33B+110.8% | — |
| EPS (希薄化後) | $-0.52 | $0.98 | $4.53 | $9.75 | — |
| EBITDA | $513.8M | $1.26B | $2.38B | $4.35B | +103.9% |
| 研究開発 | $507.6M | $333.8M | $374.7M | $226.5M | -23.6% |
| 販管費 | $1.10B | $379.0M | $417.8M | $437.2M | -26.5% |
Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
