LNW
Light & Wonder Inc.
$87.95
+$0.67(+0.77%)
61
Overall
60
Value
63
Tech
--
Quality
Market Cap
$7.45B
Volume
705.88K
52W Range
$69.56 - $113.95
Target Price
$105.54
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $2.8B | $2.9B | $3.1B | $3.4B | $3.4B | $1.7B | $2.2B | $2.5B | $2.9B | $3.2B | ||
| Total Revenue | $863.0M | $896.2M | $3.1B | $3.4B | $3.4B | $1.7B | $2.2B | $2.5B | $2.9B | $3.2B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-372.7M | $-396.5M | $-1.2B | $-1.3B | $-12.0M | $610.0M | $609.0M | $738.0M | $872.0M | $931.0M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $2.0B | $2.1B | $1.9B | $2.1B | $12.0M | $1.1B | $1.5B | $1.8B | $2.0B | $2.3B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $2.0B | $1.8B | $1.5B | $1.6B | $419.0M | $55.0M | $1.3B | $1.4B | $1.4B | $1.5B | ||
| Research & Development | $183.9M | $204.8M | $184.1M | $202.0M | $188.0M | -- | $190.0M | $218.0M | $228.0M | $262.0M | ||
| Research Expense | $183.9M | $204.8M | $184.1M | $202.0M | $188.0M | -- | $190.0M | $218.0M | $228.0M | $262.0M | ||
| Selling, General & Administrative | $567.7M | $577.0M | $613.1M | $713.0M | $91.0M | -- | $679.0M | $717.0M | $808.0M | $872.0M | ||
| Selling & Marketing Expenses | $567.7M | $577.0M | $613.1M | $697.0M | $-12.0M | $123.0M | $124.0M | $162.0M | $160.0M | $177.0M | ||
| General & Administrative Expenses | $-47.0M | $-32.7M | $-32.2M | $16.0M | $91.0M | $-33.0M | $679.0M | $717.0M | $808.0M | $872.0M | ||
| Promotion & Advertising | $-41.1M | $-71.3M | $-82.6M | $-102.0M | $125.0M | $123.0M | $124.0M | $162.0M | -- | -- | ||
| Salaries & Wages | $325.9M | $285.2M | $-27.2M | $-44.0M | $37.0M | $56.0M | $113.0M | $69.0M | $118.0M | $110.0M | ||
| Depreciation & Amortization | $903.2M | $738.7M | $682.8M | $690.0M | $738.0M | $145.0M | $398.0M | $420.0M | $384.0M | $361.0M | ||
| Depreciation & Amortization | $903.2M | $738.7M | $682.8M | $690.0M | $328.0M | $145.0M | $398.0M | $420.0M | $384.0M | $361.0M | ||
| Amortization | $-245.5M | $-251.6M | $-267.9M | $-296.0M | $3.3B | $2.7B | $2.9B | $2.9B | $2.9B | $2.9B | ||
| Other Operating Expenses | $-2.0M | $-8.4M | $-2.3M | $-11.0M | $-1.0M | $-1.0M | -- | $-43.0M | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-100.0K | $256.6M | $439.0M | $503.0M | $-407.0M | -- | $110.0M | $273.0M | $518.0M | $668.0M | ||
| EBITDA | $-722.4M | $921.4M | $1.1B | $975.0M | $1.2B | $148.0M | $582.0M | $584.0M | $881.0M | $1.1B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $664.9M | $661.4M | $609.7M | $597.0M | $589.0M | $503.0M | $478.0M | $327.0M | $309.0M | $293.0M | ||
| Intinc | -- | -- | -- | -- | $1.0M | -- | -- | $17.0M | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-664.9M | $-661.4M | $-609.7M | $-597.0M | $1.0M | $-503.0M | $-478.0M | $-327.0M | $-309.0M | $-293.0M | ||
| Gain on Sale of Securities | -- | -- | -- | -- | $-20.0M | -- | $-20.0M | $-17.0M | -- | -- | ||
| Other Income/Expense | $4.7M | $-52.1M | $11.2M | $8.0M | $-453.0M | $1.0M | $-33.0M | $-255.0M | $4.0M | $-46.0M | ||
| Other Special Charges | $-21.6M | $39.1M | $-37.9M | $-76.0M | $-98.0M | $-1.0M | $33.0M | $-136.0M | $-4.0M | $46.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $21.9M | $57.0M | $45.9M | $253.0M | $28.0M | $56.0M | $167.0M | $146.0M | $92.0M | $94.0M | ||
| Special Income Charges | $-1.0B | $-126.0M | $-45.9M | $-210.0M | $-356.0M | $-110.0M | $-167.0M | $-146.0M | $-92.0M | $-94.0M | ||
| Impairment of Capital Assets | $1.0B | $69.0M | $-153.3M | $-161.0M | $124.0M | $54.0M | -- | $70.0M | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-1.6B | $182.7M | $381.9M | $285.0M | $518.0M | $-301.0M | $184.0M | $164.0M | $497.0M | $714.0M | ||
| Pre-Tax Income | $-1.7B | $-478.7M | $-227.8M | $-312.0M | $47.0M | $-515.0M | $-294.0M | $-163.0M | $205.0M | $421.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-299.9M | $-125.0M | $14.5M | $13.0M | $10.0M | $-3.0M | $-318.0M | $13.0M | $25.0M | $85.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $-1.4B | $-353.7M | $-242.3M | $-677.0M | $-130.0M | $-569.0M | $371.0M | $3.7B | $163.0M | $336.0M | ||
| Net Income (Continuing Operations) | $-1.4B | $-353.7M | $-242.3M | $-677.0M | $-130.0M | $-548.0M | $371.0M | $-176.0M | $163.0M | $336.0M | ||
| Net Income (Discontinued Operations) | $-1.4B | $-353.7M | $-242.3M | $-677.0M | $-130.0M | $-569.0M | $371.0M | $3.7B | $163.0M | $336.0M | ||
| Net Income (Common Stockholders) | $-1.4B | $-353.7M | $-242.3M | $-677.0M | $-71.0M | $-569.0M | $371.0M | $3.7B | $163.0M | $336.0M | ||
| TOTALS | ||||||||||||
| Total Expenses | $1.6B | $1.4B | $316.0M | $350.0M | $407.0M | $103.0M | $1.6B | $2.1B | $2.3B | $2.4B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $85.9M | $87.3M | $89.1M | $91.0M | $93.0M | -- | $96.0M | $95.0M | $91.0M | $89.0M | ||
| Average Shares Outstanding (Diluted) | $85.9M | $87.3M | $89.1M | $91.0M | $93.0M | -- | $98.0M | $95.0M | $93.0M | $91.0M | ||
| Shares Outstanding | $86.5M | $88.1M | $90.0M | $92.2M | $93.9M | $95.4M | $96.7M | $91.0M | $89.8M | $84.5M | ||
| Basic EPS | $-16.23 | $-4.05 | $-2.72 | $-3.87 | $-1.4 | -- | $7.66 | $77.56 | $1.79 | $7.54 | ||
| Basic EPS (Continuing Operations) | $-16.23 | -- | -- | -- | $-1.4 | -- | $3.86 | $36.69 | $3.58 | $7.54 | ||
| Diluted EPS | $-16.23 | $-4.05 | $-2.72 | $-3.87 | $-1.4 | -- | $7.49 | $77.56 | $1.75 | $7.36 | ||
| Diluted EPS (Continuing Operations) | $-16.23 | -- | -- | -- | $-1.4 | -- | $3.77 | $36.69 | $3.5 | $7.36 | ||
| OTHER METRICS | ||||||||||||
| Acquired In Process Rn D | -- | -- | -- | $43.0M | -- | -- | -- | -- | -- | -- | ||
| Acquired In Process Rn D Income | -- | -- | -- | $43.0M | -- | -- | -- | -- | -- | -- | ||
| Basic Discontinuous Operations | -- | -- | -- | -- | -- | -- | $3.8 | $40.87 | -- | -- | ||
| Depletion | -- | -- | -- | -- | $328.0M | -- | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | -- | -- | -- | -- | -- | -- | $3.72 | $40.87 | -- | -- | ||
| Earnings from equity interest | $16.9M | $13.0M | $26.7M | $25.0M | $419.0M | -- | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $16.9M | $13.0M | $26.7M | $25.0M | $419.0M | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | -- | -- | -- | -- | -- | $60.0M | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | $-900.0K | $16.0M | $-6.0M | -- | -- | -- | -- | -- | ||
| Insurance And Claims | -- | -- | -- | -- | $91.0M | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | $-596.3M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Loss And Loss Adjustment Expected Incurred | -- | -- | -- | -- | -- | $-56.0M | $-56.0M | -- | -- | -- | ||
| Minority Interests | -- | -- | -- | -- | $-12.0M | $-21.0M | $-19.0M | $-22.0M | $-17.0M | -- | ||
| Net Income Discontinuous Operations | -- | -- | -- | -- | -- | $253.0M | $366.0M | $3.9B | -- | -- | ||
| Net Income Extraordinary | -- | -- | -- | $-352.0M | $-118.0M | $-548.0M | $390.0M | -- | -- | -- | ||
| Net Operating Interest Income Expense | -- | -- | $-609.7M | $-597.0M | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | $328.0M | -- | -- | -- | -- | -- | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | -- | -- | $253.0M | $366.0M | $3.9B | -- | -- | ||
| Other Gand A | $-47.0M | $-32.7M | $-32.2M | $16.0M | $91.0M | $-33.0M | $679.0M | $717.0M | $808.0M | $872.0M | ||
| Other Impairment Of Capital Assets | $-128.6M | $-22.4M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-47.0M | $-32.7M | $-32.2M | $-39.0M | $37.0M | $-33.0M | -- | -- | -- | -- | ||
| Selling Expense | $567.7M | $577.0M | $613.1M | $697.0M | -- | -- | -- | -- | -- | -- | ||
| Restruct | $21.9M | $57.0M | $45.9M | $253.0M | $28.0M | $56.0M | $167.0M | $146.0M | $92.0M | $94.0M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | LNW | $87.95 | +0.8% | 705.88K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |