Light & Wonder Inc. (LNW)

AI Score

Unlock

90.97

-8.39 (-8.44%)

At close: Mar 28, 2025, 11:13 AM

Light & Wonder Income Statement

Table Mode

Year	FY24	FY23	FY22	FY21	FY20	FY19	FY18	FY17	FY16	FY15	FY14	FY13	FY12	FY11	FY10	FY09	FY08	FY07	FY06	FY05	FY04	FY03	FY02	FY01	FY00	FY99	FY98	FY97	FY96	FY95	FY94	FY93	FY92	FY91	FY90	FY89	FY88	FY87	FY86	FY85
Revenue	3.19B	2.9B	2.51B	2.15B	2.72B	3.4B	3.36B	3.08B	2.88B	2.76B	1.79B	1.09B	940.6M	878.72M	882.5M	927.75M	1.12B	1.05B	897.23M	781.68M	725.5M	560.91M	455.25M	440.24M	233.35M	211.1M	159.3M	157.3M	176.2M	153.2M	149.1M	79.5M	42.8M	43.5M	69.2M	30.8M	22M	18.1M	9.6M	8M
Cost of Revenue	931M	872M	738M	609M	1.16B	1.28B	1.26B	1.16B	1.11B	1.1B	849.4M	591.7M	528.71M	491.28M	514.87M	549.47M	680.64M	611.78M	509.95M	452.05M	411.22M	323.81M	268.45M	278.44M	155.9M	143.4M	104.7M	94.9M	111.6M	94.2M	103.7M	45.6M	22.8M	23.4M	41.7M	20.8M	13.3M	10.6M	4.1M	4.3M
Gross Profit	2.26B	2.03B	1.77B	1.54B	1.56B	2.12B	2.11B	1.92B	1.78B	1.65B	937M	499.2M	411.89M	387.44M	367.63M	378.28M	438.19M	434.92M	387.28M	329.63M	314.27M	237.1M	186.8M	161.8M	77.45M	67.7M	54.6M	62.4M	64.6M	59M	45.4M	33.9M	20M	20.1M	27.5M	10M	8.7M	7.5M	5.5M	3.7M
Operating Income	668M	518M	273M	351M	80M	546M	265.6M	393.1M	130.6M	-1.02B	-172.7M	-18.3M	38.21M	113.21M	115.86M	113.55M	80.21M	103.79M	124.78M	129.77M	169.64M	116.13M	86.4M	49.93M	13.5M	20.2M	-2.3M	-5.5M	-1.3M	-8.5M	-7.2M	12.9M	4.6M	87.3M	5.7M	2.8M	2.7M	2.4M	1.9M	1M
Interest Income	n/a	15M	327M	478M	503M	589M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	3K	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	421M	205M	-163M	-294M	-544M	-108M	-339.3M	-227.8M	-478.7M	-1.69B	-494.9M	-143.3M	-48.01M	3.41M	-5.31M	-26.33M	16.91M	90.59M	90.82M	103.6M	94.59M	81.47M	35.36M	-506K	-16.82M	600K	-15.6M	-16.4M	-31.8M	-47.2M	-19.4M	10M	5.9M	-89M	-3.5M	2.9M	2.5M	2.2M	1.7M	1.8M
Net Income	336M	163M	-176M	24M	-548M	-118M	-352.4M	-242.3M	-353.7M	-1.39B	-234.3M	-30.2M	-62.63M	-12.57M	-149.2M	-39.88M	8.49M	65.37M	66.76M	75.32M	65.74M	52.15M	52.05M	-584K	-5.85M	400K	-15.9M	-17.7M	-34.2M	-49.9M	-22.1M	9M	5.1M	-76.8M	-2.7M	1.8M	1.6M	1.3M	1.1M	1.1M
Selling & General & Admin	872M	808M	717M	679M	701M	707M	696.9M	613.1M	577M	567.7M	507.7M	266.4M	188.81M	185.02M	159.1M	172.17M	184.21M	168.72M	155.73M	131.84M	105.27M	80.07M	63.13M	56.7M	35.66M	27.2M	26.2M	29.5M	32.9M	43.2M	30M	9.7M	4.9M	6.2M	8.3M	2.6M	2.3M	2.1M	1.4M	900K
Research & Development	262M	228M	218M	190M	166M	188M	202.3M	184.1M	204.8M	183.9M	117M	26M	6.6M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	455M	n/a	420M	398M	554M	647M	-32.6M	200K	13.9M	-21.6M	4M	-1.1M	1.19M	118.6M	141.77M	151.78M	218.64M	160.37M	106.01M	66.79M	55.48M	42.37M	37.91M	55.21M	27.83M	22.2M	29.5M	36.7M	40.9M	35.5M	25.4M	11M	7M	10.3M	13.3M	4.1M	3.1M	2.5M	1.7M	1.2M
Operating Expenses	1.59B	1.55B	1.35B	1.27B	1.42B	1.54B	1.59B	1.48B	1.52B	1.65B	1.08B	494.8M	362.18M	303.62M	300.87M	323.95M	416.55M	329.09M	261.73M	198.64M	160.75M	122.45M	101.04M	111.9M	63.49M	49.4M	55.7M	66.2M	73.8M	78.7M	55.4M	20.7M	11.9M	16.5M	21.6M	6.7M	5.4M	4.6M	3.1M	2.1M
Interest Expense	293M	324M	327M	478M	503M	589M	597.2M	609.7M	661.4M	664.9M	307.2M	119.5M	100.01M	104.7M	101.61M	87.5M	65.03M	13.2M	33.96M	26.17M	75.05M	34.66M	64.55M	50.44M	17.75M	19.6M	13.3M	11.3M	30.5M	38.7M	16.4M	2.9M	n/a	176.3M	9.2M	n/a	200K	200K	200K	n/a
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	2.52B	2.42B	2.09B	1.88B	2.58B	2.83B	2.84B	2.64B	2.63B	2.76B	1.93B	1.09B	890.89M	794.9M	815.73M	873.42M	1.1B	940.87M	771.68M	650.69M	571.97M	446.26M	369.49M	390.35M	219.39M	192.8M	160.4M	161.1M	185.4M	172.9M	159.1M	66.3M	34.7M	39.9M	63.3M	27.5M	18.7M	15.2M	7.2M	6.4M
Income Tax	85M	25M	13M	-318M	4M	10M	13.1M	14.5M	-125M	-299.9M	-260.6M	-117.7M	14.62M	15.98M	143.89M	13.55M	8.42M	25.22M	24.06M	28.29M	28.85M	29.32M	-30.19M	78K	1.6M	200K	300K	900K	2.4M	2.7M	-1.5M	1M	800K	-12.2M	-800K	1.1M	900K	900K	600K	700K
Shares Outstanding (Basic)	89M	91M	94.74M	96M	94.59M	92.93M	90.96M	88.97M	87.3M	85.9M	84.58M	85M	89.59M	92.1M	92.67M	92.7M	92.88M	92.57M	91.07M	89.33M	73.01M	60.01M	50.22M	40.34M	36.93M	36.12M	35.7M	34.47M	31.3M	28.96M	27.97M	27.27M	14.41M	17.04M	14.5M	9.47M	7.62M	6.84M	7.33M	7.33M
Shares Outstanding (Diluted)	91M	93M	95M	98M	95M	93M	91M	89M	87.3M	85.9M	84.6M	85M	90M	92.1M	92.67M	92.7M	92.88M	96M	94.98M	92.48M	90.71M	88.14M	80.15M	40.34M	36.93M	38.34M	35.7M	34.47M	31.3M	28.96M	27.97M	27.27M	14.85M	17.04M	14.5M	9.47M	7.62M	6.84M	7.33M	7.33M
EPS (Basic)	5.69	1.79	-1.86	0.25	-5.79	-1.27	-3.87	-2.72	-4.05	-16.23	-2.77	-0.36	-0.7	-0.14	-1.61	-0.43	-0.05	0.57	0.73	0.84	0.84	0.74	0.64	-0.01	-0.16	0.01	-0.45	-0.51	-1.09	-1.72	-0.79	0.33	0.34	-4.51	-0.19	0.19	0.21	0.19	0.15	0.15
EPS (Diluted)	5.56	1.75	-1.85	0.24	-5.77	-1.27	-3.87	-2.72	-4.05	-16.23	-2.77	-0.36	-0.7	-0.14	-1.61	-0.43	-0.05	0.55	0.70	0.81	0.72	0.59	0.50	-0.01	-0.16	0.01	-0.45	-0.51	-1.09	-1.72	-0.79	0.33	0.33	-4.51	-0.19	0.19	0.21	0.19	0.15	0.15
EBITDA	1.07B	898M	591M	749M	163M	1.12B	950.2M	1.06B	909.9M	-295.8M	271M	160.1M	225.37M	226.72M	238.07M	212.95M	300.58M	309.5M	216.5M	196.57M	230.92M	163.81M	129.24M	105.14M	41.33M	42.4M	28.4M	32.9M	31.7M	15.8M	15.4M	23.9M	11.6M	97.6M	19M	6.9M	5.8M	4.9M	3.6M	2.2M
Depreciation & Amortization	361M	384M	420M	398M	449M	638M	689.7M	682.8M	733.9M	903.2M	454.3M	203M	173.37M	118.6M	141.77M	151.78M	218.64M	160.37M	106.01M	66.79M	61.28M	47.69M	42.84M	55.21M	27.83M	22.2M	29.5M	36.7M	40.9M	35.5M	25.4M	11M	7M	10.3M	13.3M	4.1M	3.1M	2.5M	1.7M	1.2M