Take-Two Interactive
TTWO · Interactive Home Entertainment
$203.69
2.0%Versant Media Group
VSNT · Cable & Satellite
$31.43
2.7%The short version
- Versant Media Group is the larger business, with $6.7B of revenue in fiscal 2025 against $6.7B for Take-Two Interactive.
- Take-Two Interactive grew revenue faster (18.2%, against −5.3%).
- Versant Media Group kept more of each dollar of sales as operating profit (19.0% operating margin, against −1.6% operating margin).
- Versant Media Group turned more of its sales into free cash flow (27.7% FCF margin, against 6.9% FCF margin).
- Versant Media Group earned a higher return on the capital invested in it (8.7%, against −2.0%).
| Latest fiscal year | TTWO · FY26 | VSNT · FY25 |
|---|---|---|
| Size | ||
| Market cap | $37.9B | $4.4B |
| Revenue | $6.7B | $6.7B |
| Free cash flow | $462M | $1.9B |
| Net income | −$298M | $930M |
| Growth | ||
| Revenue growth | 18.2% | −5.3% |
| 5-year growth | 14.6% | — |
| Share count change | 5.0% | — |
| Profitability | ||
| Gross margin | 57.2% | — |
| Operating margin | −1.6% | 19.0% |
| Net margin | −4.5% | 13.9% |
| FCF margin | 6.9% | 27.7% |
| Return on capital | −2.0% | 8.7% |
| Return on equity | −10.6% | 8.8% |
| Balance sheet | ||
| Net debt | $529M | $928M |
| Net debt / EBITDA | 5.6x | 0.4x |
| Dividends and buybacks | $0.0M | $0.0M |
| Valuation & quality | ||
| P/E | — | — |
| Piotroski F-score | 7 | — |
FY17
TTWO $1.8B
VSNT —
FY18
TTWO $1.8B
VSNT —
FY19
TTWO $2.7B
VSNT —
FY20
TTWO $3.1B
VSNT —
FY21
TTWO $3.4B
VSNT —
FY22
TTWO $3.5B
VSNT —
FY23
TTWO $5.3B
VSNT $7.4B
FY24
TTWO $5.3B
VSNT $7.1B
FY25
TTWO $5.6B
VSNT $6.7B
FY26
TTWO $6.7B
VSNT —
TTWO
VSNT
FY17
TTWO 5.1%
VSNT —
FY18
TTWO 7.6%
VSNT —
FY19
TTWO 7.8%
VSNT —
FY20
TTWO 13.8%
VSNT —
FY21
TTWO 18.7%
VSNT —
FY22
TTWO 13.5%
VSNT —
FY23
TTWO −21.8%
VSNT 27.8%
FY24
TTWO −67.1%
VSNT 26.1%
FY25
TTWO −77.9%
VSNT 19.0%
FY26
TTWO −1.6%
VSNT —
TTWO
VSNT
FY17
TTWO $387M
VSNT —
FY18
TTWO $432M
VSNT —
FY19
TTWO $777M
VSNT —
FY20
TTWO $632M
VSNT —
FY21
TTWO $843M
VSNT —
FY22
TTWO $99.4M
VSNT —
FY23
TTWO −$203M
VSNT $2.4B
FY24
TTWO −$158M
VSNT $2.2B
FY25
TTWO −$215M
VSNT $1.9B
FY26
TTWO $462M
VSNT —
TTWO
VSNT
FY17
TTWO —
VSNT —
FY18
TTWO —
VSNT —
FY19
TTWO —
VSNT —
FY20
TTWO 74.5%
VSNT —
FY21
TTWO 96.1%
VSNT —
FY22
TTWO 45.8%
VSNT —
FY23
TTWO −14.9%
VSNT —
FY24
TTWO −29.7%
VSNT —
FY25
TTWO −56.4%
VSNT 8.7%
FY26
TTWO −2.0%
VSNT —
TTWO
VSNT
Add another company
Compare up to four at once.
Each company's latest fiscal year; fiscal years end in different months. The best value in each row is highlighted where higher (or lower) is clearly better. Not investment advice.