Last Price$102.0(0.9%)
Market Cap$9,085.6M
$3,188.0M
+9.8% YoY
$335.0M
+105.5% YoY
($118.0M)
Net Debt to FCF - (0.4x)
$271.0M
8.5% margin
LNW Income Statement
LNW Income Statement Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$3,188.0M 9.9% YoY
Cost of revenue
$931.0M 6.8% YoY
Pre-tax income
$421.0M 105.4% YoY
13.2% margin
LNW Income statement key metrics
Annual
Quarterly
LTM
LNW Balance Sheet
LNW Balance Sheet Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$5,421.0M
Current assets ($1,183.0M, 21.8% of total)
$196.0M (3.6%)
$585.0M (10.8%)
Other current assets
$402.0M (7.4%)
Non-current assets ($4,238.0M, 78.2% of total)
$0.0 (0.0%)
$330.0M (6.1%)
$454.0M (8.4%)
Other non-current assets
$3,454.0M (63.7%)
Financial position
($95.0M)
Cash & Short-term
Investments
Total Debt
LNW Balance Sheet Metrics
Annual
Quarterly
LTM
LNW Cash Flow Statement
LNW Cash Flow Statement Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
($209.0M) Net Change in Cash
LNW Cash Flow Statement key metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$632.0M +5.4% YoY
Capital Expenditure (CAPEX)
($294.0M) +45.0% YoY
Free Cash Flow (FCF)
$338.0M -22.1% YoY
LNW Financials
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 781.7 7.7% | 897.2 14.8% | 1,046.7 16.7% | 1,118.8 6.9% | 927.7 (17.1%) | 882.5 (4.9%) | 878.7 (0.4%) | 940.6 7.0% | 1,090.9 16.0% | 1,786.4 63.8% | 2,758.8 54.4% | 2,883.4 4.5% | 3,083.6 6.9% | 3,363.2 9.1% | 3,400.0 1.1% | 2,724.0 (19.9%) | 2,153.0 (21.0%) | 2,512.0 16.7% | 2,902.0 15.5% | 3,188.0 9.9% |
| Cost of Goods Sold (COGS) | 452.1 | 509.9 | 611.8 | 680.6 | 549.5 | 514.9 | 491.3 | 528.7 | 591.7 | 849.4 | 1,104.1 | 1,106.3 | 1,164.6 | 1,255.3 | 1,284.0 | 1,160.0 | 609.0 | 738.0 | 872.0 | 931.0 |
% margin | 329.6 42.2% | 387.3 43.2% | 434.9 41.6% | 438.2 39.2% | 378.3 40.8% | 367.6 41.7% | 387.4 44.1% | 411.9 43.8% | 499.2 45.8% | 937.0 52.5% | 1,654.7 60.0% | 1,777.1 61.6% | 1,919.0 62.2% | 2,107.9 62.7% | 2,116.0 62.2% | 1,564.0 57.4% | 1,544.0 71.7% | 1,774.0 70.6% | 2,030.0 70.0% | 2,257.0 70.8% |
| Operating Expenses | 198.6 | 261.7 | 329.1 | 416.6 | 324.0 | 300.9 | 303.6 | 362.2 | 494.8 | 1,079.0 | 1,654.8 | 1,520.5 | 1,480.0 | 1,588.9 | 1,542.0 | 1,421.0 | 1,267.0 | 1,355.0 | 1,550.0 | 1,589.0 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.6 | 26.0 | 117.0 | 183.9 | 204.8 | 184.1 | 202.3 | 188.0 | 166.0 | 190.0 | 218.0 | 228.0 | 262.0 |
| Selling, General & Administrative Expenses (SG&A) | 131.8 | 155.7 | 168.7 | 184.2 | 172.2 | 159.1 | 185.0 | 188.8 | 266.4 | 507.7 | 567.7 | 577.0 | 613.1 | 696.9 | 707.0 | 701.0 | 679.0 | 717.0 | 808.0 | 872.0 |
% margin | 129.8 16.6% | 124.8 13.9% | 103.8 9.9% | 80.2 7.2% | 113.5 12.2% | 115.9 13.1% | 113.2 12.9% | 38.2 4.1% | (18.3) (1.7%) | (172.7) (9.7%) | (1,024.6) (37.1%) | 130.6 4.5% | 393.1 12.7% | 265.6 7.9% | 546.0 16.1% | 80.0 2.9% | 351.0 16.3% | 273.0 10.9% | 518.0 17.8% | 668.0 21.0% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 589.0 | 503.0 | 478.0 | 327.0 | 15.0 | 0.0 |
| Interest Expense | 26.2 | 34.0 | 13.2 | 65.0 | 87.5 | 101.6 | 104.7 | 100.0 | 119.5 | 307.2 | 664.9 | 661.4 | 609.7 | 597.2 | 589.0 | 503.0 | 478.0 | 327.0 | 324.0 | 293.0 |
| Pre-tax Income | 103.6 | 90.8 | 90.6 | 16.9 | (26.3) | (5.3) | 3.4 | (48.0) | (143.3) | (494.9) | (1,694.2) | (478.7) | (227.8) | (339.3) | (108.0) | (544.0) | (294.0) | (163.0) | 205.0 | 421.0 |
% effective tax rate | 28.3 27.3% | 24.1 26.5% | 25.2 27.8% | 8.4 49.8% | 13.5 (51.4%) | 143.9 (2,708.2%) | 16.0 468.3% | 14.6 (30.5%) | (117.7) 82.1% | (260.6) 52.7% | (299.9) 17.7% | (125.0) 26.1% | 14.5 (6.4%) | 13.1 (3.9%) | 10.0 (9.3%) | 4.0 (0.7%) | (318.0) 108.2% | 13.0 (8.0%) | 25.0 12.2% | 85.0 20.2% |
% margin | 75.3 9.6% | 66.8 7.4% | 65.4 6.2% | 8.5 0.8% | (39.9) (4.3%) | (149.2) (16.9%) | (12.6) (1.4%) | (62.6) (6.7%) | (30.2) (2.8%) | (234.3) (13.1%) | (1,394.3) (50.5%) | (353.7) (12.3%) | (242.3) (7.9%) | (352.4) (10.5%) | (118.0) (3.5%) | (548.0) (20.1%) | 24.0 1.1% | (176.0) (7.0%) | 163.0 5.6% | 336.0 10.5% |
| EPS | 0.84 | 0.73 | 0.57 | (0.05) | (0.43) | (1.61) | (0.14) | (0.70) | (0.36) | (2.77) | (16.23) | (4.05) | (2.72) | (3.87) | (1.27) | (5.79) | 0.25 | (1.86) | 1.79 | 5.69 |
| Diluted EPS | 0.81 | 0.70 | 0.55 | (0.05) | (0.43) | (1.61) | (0.14) | (0.70) | (0.36) | (2.77) | (16.23) | (4.05) | (2.72) | (3.87) | (1.27) | (5.77) | 0.24 | (1.85) | 1.75 | 5.56 |
% margin | 196.6 25.1% | 216.5 24.1% | 309.5 29.6% | 300.6 26.9% | 213.0 23.0% | 238.1 27.0% | 226.7 25.8% | 225.4 24.0% | 160.1 14.7% | 271.0 15.2% | (295.8) (10.7%) | 909.9 31.6% | 1,057.7 34.3% | 950.2 28.3% | 1,120.0 32.9% | 163.0 6.0% | 749.0 34.8% | 591.0 23.5% | 898.0 30.9% | 1,075.0 33.7% |
FAQ
What is the Light & Wonder, Inc. (LNW) revenue?
The Light & Wonder, Inc. (LNW) revenue is $3,188.0M, reflecting a year-over-year (YoY) growth of +9.9% YoY.
What is the Light & Wonder, Inc. (LNW) Net Income?
The Light & Wonder, Inc. (LNW) Net Income is $336.0M, showcasing a YoY growth of +106.1% YoY.
What is Light & Wonder, Inc. (LNW) net debt?
What is the Light & Wonder, Inc. (LNW) Free Cash Flow (FCF)?
The Light & Wonder, Inc. (LNW) Free Cash Flow (FCF) stands at $338.0M, accounting for a 10.6% margin.