AppLovin Financial Model
Media Company Financials Example (Free Excel Download)
AppLovin operates a leading software-based platform that provides end-to-end advertising and AI solutions to help businesses reach, monetise, and grow their global audiences.
professionals from Deloitte
Used by professionals from
About this model
This model evaluates the equity valuation and free cash flow generation profile of AppLovin Corporation, focusing on the sustainability of its AXON 2.0 AI-driven Advertising segment growth and the structural margin expansion following the mid-2025 divestiture of its Apps business.
AppLovin operates a leading software-based platform that provides end-to-end advertising and AI solutions to help businesses reach, monetise, and grow their global audiences. Historically operating as both an advertising network and a first-party mobile game publisher, the company has recently transformed into a pure-play software platform.
- Business segments: Advertising (100% of go-forward revenue; formerly known as Software Platform) and Apps (0% go-forward; divested June 2025).
- Key geographies: Global reach, though the United States represents the largest single market for advertising demand.
- Business model type: Asset-light, transaction-based software platform driven by a proprietary AI recommendation engine (AXON 2.0).
- Competitive position: A dominant duopoly player alongside Meta in revenue-priced performance advertising, particularly within the mobile gaming ecosystem, with expanding reach into e-commerce.
- Recent major events: In June 2025, AppLovin completed the divestiture of its first-party Apps business for approximately $900 million to become a pure-play advertising platform. The company also faced short-seller reports in early 2025 regarding its data privacy practices and e-commerce attribution.
The downloadable AppLovin financial model includes SEC-sourced historical financials, forecast assumptions, core operating schedules, and valuation outputs in an Excel workbook built for review and scenario analysis.
A turnkey financial model
Live formulas, no hardcoded values
Outputs are driven by live formulas, so the workbook updates from its assumptions instead of relying on hardcoded results.
All assumptions in one tab
Inputs are clearly marked in the Assumptions tab and separated from calculations, making it clear what to change and what to leave intact.
Statements always balancing
For integrated-statement models, the balance sheet, cash flow, and supporting schedules tie through properly.
Distinct schedules for clarity
Debt, working capital, taxes, and cash flow can get messy quickly. We group calculations in clear schedules, not across disconnected tabs.
No hidden macros or external links
There are no unexplained external workbook links or macros to undermine auditability or portability.
Changes flow through the model
Update a key driver and see the impact carry through the forecast, financing, and return outputs. We never use hardcoded numbers in formulas.
Historicals & AssumptionsAppLovin financial modelCompany, Historicals & Assumptions used
Source: SEC EDGAR · values in USD
| Line item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $2.79B | $2.82B | $1.84B | $3.22B | $5.48B |
| Gross profit | $1.81B | $1.56B | $1.49B | $2.70B | $4.82B |
| Operating income | $150.0M | -$47.8M | $772.4M | $1.91B | $4.15B |
| Net income | $35.0M | -$193.0M | $357.0M | $1.58B | $3.33B |
Forecast assumptions
Defaults used in the downloadable model. Forecast horizon: FY2026–FY2030.
See 8 moreSee less
How to build a detailed financial model for AppLovin
A complete walkthrough of every driver, margin, working-capital input, and capital-allocation assumption used in the downloadable model.
Revenue Deep Dive
Advertising (Formerly Software Platform)
- Segment name: Advertising
- Revenue driver formula: Total Ad Impressions x Effective Cost Per Mille (eCPM) OR Active Advertisers x Average Revenue Per Advertiser (ARPA).
- Historical growth rate: 60% to 75% YoY in 2024 and 2025, driven by the rollout of the AXON 2.0 AI engine.
- Key growth levers and headwinds: Expansion from core gaming advertisers into e-commerce and connected TV (CTV); headwinds include platform privacy changes (Apple ATT, Google Privacy Sandbox) and scrutiny over data harvesting practices.
- Pricing dynamics: Performance-based pricing where advertisers bid for inventory based on expected return on ad spend (ROAS).
- Revenue recognition notes: Recognised over time as advertising services are delivered or when a user installs an app/completes a purchase.
- Seasonality: Q4 is historically the strongest quarter due to holiday e-commerce and gaming ad spend.
Apps (Discontinued Operations)
- Segment name: Apps
- Revenue driver formula: Daily Active Users (DAU) x Average Revenue Per Daily Active User (ARPDAU).
- Historical growth rate: Stagnant to low single-digit growth (roughly $1.4 billion to $1.5 billion annually before divestiture).
- Notes: Divested on 30 June 2025. The model must show stub period revenue for H1 2025 and zero revenue thereafter.
Cost Structure
Variable Costs / COGS
- Line-by-line breakdown: Cloud infrastructure, third-party server hosting, data centre costs, and publisher payouts (traffic acquisition costs).
- Gross margin range: 75% to 82% (expanding post-Apps divestiture).
- Key input costs: Cloud computing and data storage rates.
- How COGS scales: Highly scalable. The AXON 2.0 algorithm processes more transactions without requiring a linear increase in server costs, resulting in massive operating leverage.
Operating Expenses
- R&D: 10% to 15% of revenue. Covers AI engineers, algorithm development, and data science teams. Significant capitalisation of software development costs occurs here.
- SG&A: 12% to 18% of revenue. Includes sales teams targeting new e-commerce clients, marketing, and corporate overhead.
- Depreciation & Amortisation: 5% to 8% of revenue, heavily skewed towards amortisation of acquired intangible assets from past M&A (e.g., MoPub, Adjust).
- Stock-Based Compensation: 8% to 12% of revenue. A material non-cash expense that management excludes from Adjusted EBITDA.
- Restructuring / one-time charges: Occasional charges related to the Apps divestiture and office footprint consolidation.
Margin Profile
- Gross margin: 75% to 82%.
- Adjusted EBITDA margin: Expanding dramatically from 55% in 2024 to approximately 84% in early 2026 guidance.
- Margin trend: Expanding sharply due to the divestiture of the lower-margin Apps business (which operated at sub-20% margins) and the high flow-through of incremental Advertising revenue.
Balance Sheet Structure
- Total assets: Approximately $6 billion to $8 billion.
- Key asset categories: Cash and cash equivalents, Accounts Receivable, Goodwill, and Intangible Assets.
- Goodwill & intangibles as % of total assets: 40% to 50%, reflecting historical acquisitions of ad-tech platforms and gaming studios.
- Working capital profile:
- Days Sales Outstanding (DSO): 45 to 60 days.
- Days Payable Outstanding (DPO): 60 to 75 days.
- Net working capital as % of revenue: Structurally negative. AppLovin collects cash from advertisers faster than it pays out third-party publishers, providing a float that funds operations.
- PP&E: Very light (less than 5% of assets), primarily leasehold improvements and computer equipment.
- Right-of-use assets: Material but manageable, representing office space leases.
Capital Expenditure & Investment
- Capex as % of revenue: 1% to 2%.
- Maintenance capex vs. growth capex: Almost entirely growth capex related to server infrastructure and capitalised software development.
- Major capex programmes: Investments in AI computing power and data infrastructure for AXON.
- Capitalised software: Material. AppLovin capitalises a portion of its R&D related to internal-use software, which flatters operating cash flow.
- M&A pattern: Historically a serial acquirer (MoPub, Adjust, Wurl), but recently shifted to organic growth and divestitures (selling the Apps segment).
Debt & Capital Structure
- Total debt: Approximately $3 billion in term loans and senior notes.
- Debt/EBITDA ratio: Well below 1.0x on a forward basis due to massive EBITDA expansion.
- Credit rating: BB+ / Ba1 range (high-yield but approaching investment grade metrics).
- Key debt instruments: Senior secured term loans and unsecured senior notes.
- Maturity profile: Laddered maturities primarily between 2028 and 2030.
- Interest rate profile: Mix of fixed-rate notes and floating-rate term loans.
- Share repurchase programme: Highly active. The company repurchased $2.58 billion of stock in 2025 (retiring over 6.4 million shares).
- Dividend policy: No dividend. All excess capital is returned via share buybacks.
Cash Flow Characteristics
- Operating cash flow conversion: OCF is typically 1.1x to 1.2x Net Income due to high non-cash D&A and SBC add-backs.
- Free cash flow margin: 65% to 75% of revenue ($3.95 billion FCF on $5.48 billion revenue in 2025).
- Major non-cash items: Stock-based compensation, amortisation of intangibles, and deferred taxes.
- Working capital cash flow impact: Positive source of cash during growth phases due to negative working capital dynamics.
- Capex intensity: Extremely low, making the business a "capital-light compounder".
Sheet Structure
- Assumptions: Hardcoded inputs for revenue growth, margins, tax rates, and capital allocation.
- Executive Summary: Dashboard of key metrics (Revenue, Adj. EBITDA, FCF, EPS) and charts.
- Revenue & Segment Build: Detailed build for Advertising (gaming vs e-commerce) and Apps (showing the mid-2025 divestiture cutoff).
- Income Statement: GAAP P&L mirroring the 10-K, plus a reconciliation to Adjusted EBITDA.
- Balance Sheet: Standard asset, liability, and equity line items.
- Cash Flow Statement: OCF, CFI, CFF using the indirect method.
- Debt Schedule: Tranche-by-tranche debt tracking, interest expense calculation, and mandatory amortisation.
- Working Capital: Schedules for AR, AP, accrued expenses, and deferred revenue.
- Depreciation & Amortisation: Waterfall for existing intangibles, PP&E, and capitalised software.
- Shareholders Equity: Retained earnings roll-forward and detailed share count tracking (crucial for the massive buyback programme).
- DCF Valuation: Unlevered free cash flow build, WACC calculation, and terminal value.
Key Financial Relationships
- `Total Revenue = Advertising Revenue + Apps Revenue`
- `Apps Revenue = IF(Date > "2025-06-30", 0, Historical Run Rate)`
- `Advertising Revenue = Prior Year Advertising Revenue x (1 + Advertising Growth Rate)`
- `Cost of Revenue = Total Revenue x COGS Margin %`
- `Gross Profit = Total Revenue - Cost of Revenue`
- `Adjusted EBITDA = Net Income + Provision for Income Taxes + Interest Expense + D&A + Stock-Based Compensation + Restructuring Charges`
- `Free Cash Flow = Cash from Operations - Purchases of Property and Equipment - Capitalised Software Development Costs`
- `Interest Expense = Average Debt Balance x Weighted Average Interest Rate`
- `Ending Shares Outstanding = Beginning Shares Outstanding - (Share Repurchases / Average Share Price during period)`
- `Unlevered Free Cash Flow = EBIT x (1 - Cash Tax Rate) + D&A - Capex - Change in Net Working Capital`
Cross-Sheet Dependencies
- The Revenue & Segment Build feeds the top line of the Income Statement and drives the AR/AP balances in the Working Capital sheet.
- Income Statement Net Income feeds the top of the Cash Flow Statement and the Retained Earnings line on the Balance Sheet.
- Cash Flow Statement ending cash feeds the Balance Sheet cash line.
- Debt Schedule ending balances feed the Balance Sheet, while calculated interest expense feeds the Income Statement.
- Shareholders Equity share count reductions feed the EPS calculations on the Income Statement and the per-share valuation on the DCF Valuation.
- Circularity risk exists between the Debt Schedule (interest expense), Income Statement (net income), and Cash Flow Statement (cash available for debt paydown). A circuit breaker toggle must be included.
Sign Convention
- Income Statement: Revenue is positive. All expenses (COGS, Opex, Interest, Taxes) are negative.
- Balance Sheet: Assets are positive. Liabilities and Equity are positive.
- Cash Flow Statement: Net Income is positive. Non-cash add-backs are positive. Cash inflows (e.g., issuing debt) are positive. Cash outflows (e.g., capex, share repurchases, debt principal paydown) are negative.
Things Most Likely to Go Wrong
- Failing to zero out the Apps segment revenue and associated costs after Q2 2025 will drastically overstate go-forward revenue and understate consolidated margins.
- Stock-based compensation is massive; excluding it from operating expenses to calculate "Adjusted EBITDA" flatters the margin profile. The DCF must account for SBC either as a cash expense equivalent or via share dilution.
- The company capitalises internal-use software costs. If the model treats all R&D as an immediate expense, it will misalign with reported GAAP operating income and OCF.
- Share repurchases are a primary driver of EPS growth. Failing to dynamically link the $2.5 billion+ annual buyback to the outstanding share count will severely understate future EPS.
- E-commerce revenue is currently grouped within the Advertising segment. If management begins breaking this out, the revenue build will need immediate restructuring.
- Short-seller allegations regarding data privacy and attribution could force a sudden deceleration in Advertising growth; the model must have flexible downside scenarios for the Advertising growth rate.
- Working capital is structurally negative. Modelling it as a standard percentage of revenue might accidentally turn it into a use of cash rather than a source of cash during high-growth periods.
Validation Checks
- "Apps Segment Revenue must equal $0 for all periods after Q2 2025."
- "Adjusted EBITDA margin should be approximately 84% in 2026; flag if it drops below 80% or exceeds 90%."
- "Free Cash Flow conversion (FCF / Revenue) should remain above 65% post-divestiture."
- "Debt/EBITDA must remain below 1.5x based on current capital structure."
- "Balance sheet must balance: Total Assets = Total Liabilities + Equity in every period."
- "Capex as a percentage of revenue should not exceed 3%."
- "Share count must decrease year-over-year if the share repurchase assumption is greater than zero."
Key Assumptions (Default Values)
| Assumption | Default Value | Unit | Rationale |
|---|---|---|---|
| Advertising Revenue Growth (2026) | 25.0 | % | Tapering from 70% hypergrowth in 2025 as the base scales, driven by e-commerce expansion. |
| Apps Revenue (Post Q2 2025) | 0.0 | $M | Segment was fully divested on 30 June 2025. |
| Gross Margin | 82.0 | % | Reflects the pure-play software margin profile post-Apps divestiture. |
| R&D as % of Revenue | 12.0 | % | Historical average required to maintain the AXON AI algorithm. |
| SG&A as % of Revenue | 14.0 | % | Sales and marketing investments to capture new e-commerce advertisers. |
| Adjusted EBITDA Margin | 84.0 | % | Aligns with management's Q1 2026 guidance. |
| Capex as % of Revenue | 1.5 | % | Asset-light software model requires minimal physical infrastructure. |
| Effective Tax Rate | 21.0 | % | Standard US corporate rate, adjusted for specific state and international mix. |
| Annual Share Repurchases | 2,500.0 | $M | Matches the aggressive $2.58 billion buyback pace executed in 2025. |
| Average Interest Rate on Debt | 5.5 | % | Blended rate across senior notes and term loans. |
| WACC | 9.5 | % | Reflects high beta but low cost of debt and strong cash generation. |
| Terminal Growth Rate | 3.0 | % | Long-term GDP plus slight premium for digital advertising secular tailwinds. |
Data Sources & Benchmarks
- Filings: SEC EDGAR (AppLovin 10-K for FY2025, 10-Q filings, and 8-K earnings releases).
- Investor Relations: AppLovin IR website for quarterly earnings presentations and financial supplements.
- Key Peers: Meta Platforms (META), The Trade Desk (TTD), Unity Software (U), and Alphabet (GOOGL).
- Industry Data: eMarketer for digital advertising spend forecasts; SensorTower or Data.ai for mobile app ecosystem trends.
- Consensus Estimates: Bloomberg or FactSet for forward revenue and EBITDA estimates to validate model outputs.
Sources
- AppLovin Corporation Form 10-K for the fiscal year ended 31 December 2025.
- AppLovin Q4 2025 Earnings Release and Financial Update (11 February 2026).
- S&P Global Ratings Research Update on AppLovin Corp (November 2024).
- Seeking Alpha: "AppLovin (APP) Stock: Far From The Top Of Its Growth Cycle" (September 2025).
- TradingView: "AppLovin's Quiet Domination: The Hidden Rails of the Mobile Economy" (October 2025).
- Class Action / Short Seller Reports (Culper Research, Muddy Waters) summary via legal filings (April 2025).
Do more with the AppLovin model
Frequently asked
What does AppLovin do after divesting its Apps business?+
AppLovin now operates as a pure-play software platform, providing end-to-end advertising and AI solutions to help businesses reach, monetize, and grow their global audiences. Its business is driven by its proprietary AI recommendation engine, AXON 2.0, following the divestiture of its Apps business in June 2025.
How does AppLovin generate revenue from its advertising platform?+
AppLovin generates revenue through its asset-light, transaction-based software platform, primarily from performance advertising. Its AXON 2.0 AI engine drives this revenue by connecting advertisers with global audiences, particularly within the mobile gaming ecosystem and expanding into e-commerce.
What are the key revenue growth assumptions in AppLovin's financial model?+
The financial model for AppLovin assumes a Revenue Growth rate of approximately 16.67% for its forecast horizon. This growth is expected to be driven by the sustainability of its AXON 2.0 AI-driven Advertising segment, following the company's transformation into a pure-play software platform.
What is the main purpose of the AppLovin financial model?+
The primary purpose of this financial model is to evaluate the equity valuation and free cash flow generation profile of AppLovin Corporation. It specifically focuses on the sustainability of its AXON 2.0 AI-driven Advertising segment growth and structural margin expansion after the mid-2025 divestiture of its Apps business.
Can I download an Excel financial model for AppLovin (APP)?+
Yes, an Excel financial model for AppLovin (APP) is available for download. This model provides a forecast horizon from FY2026 to FY2030, allowing for detailed analysis of the company's future financial performance and key financial assumptions.
What is AppLovin's working capital profile?+
AppLovin exhibits a structurally negative net working capital as a percentage of revenue. This is because the company collects cash from advertisers faster than it pays out third-party publishers, creating a float that helps fund its operations.
Have more financial modelling questions? Contact us
Created by ex-finance professionals
Hey, I’m Alex and I created Finamodel.
Over my years in the finance industry I kept building the same models over and over again. Same structure, same assumptions, different logo. So I started building frameworks to turn them into clean, reusable templates.
Every model here is one I’d actually use for a client, and I personally vet each one before it goes up.
I’m not an expert in every industry, but I’ve built enough models to know what belongs in one. And when something is completely foreign to me, I reach out to my network for experts to work on our models with us.
Having a template library on hand cuts a first build from hours to minutes.
Need help finding your model? You’ll find me in the Finamodel app!
Other Media Company Financial Models
Browse another company in the same sector.
Walt Disney
The Walt Disney Company is a diversified global entertainment conglomerate that produces premium content, operates direct-to-consumer streaming services, broadcasts live sports, and operates world-renowned theme parks and cruise lines.
Electronic Arts
Electronic Arts (EA) is a global leader in digital interactive entertainment, developing and delivering games, content, and online services for consoles, personal computers, and mobile devices.
Fox
Fox Corporation is a leading news, sports, and entertainment broadcasting company in the United States.
Alphabet
Alphabet is a global technology holding company known for its core Google internet products including Search, YouTube, Android, and Chrome, generating revenue primarily through digital advertising while scaling cloud computing and AI infrastructure.
Hasbro
Hasbro is a global play and entertainment company that designs, manufactures, and licenses toys, tabletop games, and digital gaming experiences.
Live Nation Entertainment
Live Nation Entertainment (LYV) is the world's largest live entertainment company, operating a vertically integrated model that spans concert promotion, venue operation, ticketing, and brand sponsorship.
Meta Platforms
Meta Platforms builds technologies that help people connect, find communities, and grow businesses.
Netflix
Netflix operates a global streaming entertainment service offering television series, films, and games across various genres and languages, funded primarily through subscription fees and advertising.
Explore more Tech & Software financial model templates.
