Brightstar Lottery Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	2,495	2,512	2,528	2,597	4,089	3,116
Other Revenue	-1	-	-	-	-	-1
Revenue	2,494	2,512	2,528	2,597	4,089	3,115
Revenue Growth (YoY)	-1.81%	-0.63%	-2.66%	-36.49%	31.27%	-22.74%
Cost of Revenue	1,385	1,342	1,318	1,400	2,131	1,980
Gross Profit	1,109	1,170	1,210	1,197	1,958	1,135
Selling, General & Admin	381	392	406	400	810	707
Research & Development	44	44	37	45	238	191
Other Operating Expenses	5	5	-	3	1	4
Operating Expenses	442	441	443	448	1,049	902
Operating Income	667	729	767	749	909	233
Interest Expense	-290	-303	-310	-224	-360	-418
Interest & Investment Income	25	9	10	8	13	15
Currency Exchange Gain (Loss)	-57	52	-44	-17	66	-309
Other Non Operating Income (Expenses)	-56.6	-53.6	-70	-2	-7	-5
EBT Excluding Unusual Items	288.4	433.4	353	514	621	-484
Merger & Restructuring Charges	-20	-38	-13	-7	-6	-45
Impairment of Goodwill	-	-	-	-	-	-296
Gain (Loss) on Sale of Investments	2	2	2	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	278	-	-
Other Unusual Items	-8.4	-0.4	-	-13	-86	-23
Pretax Income	262	397	342	772	529	-848
Income Tax Expense	229	253	225	212	274	28
Earnings From Continuing Operations	33	144	117	560	255	-876
Earnings From Discontinued Operations	374	322	130	-146	417	42
Net Income to Company	407	466	247	414	672	-834
Minority Interest in Earnings	-64	-79	-77	-139	-190	-64
Net Income	343	387	170	275	482	-898
Net Income to Common	343	387	170	275	482	-898
Net Income Growth	152.21%	127.65%	-38.18%	-42.95%	-	-
Shares Outstanding (Basic)	201	202	200	202	205	205
Shares Outstanding (Diluted)	202	204	203	203	207	205
Shares Change (YoY)	-0.98%	0.49%	-	-1.93%	1.11%	0.17%
EPS (Basic)	1.70	1.92	0.85	1.36	2.35	-4.39
EPS (Diluted)	1.69	1.89	0.83	1.35	2.32	-4.39
EPS Growth	149.29%	127.41%	-38.52%	-41.89%	-	-
Free Cash Flow	183	954	919	737	740	611
Free Cash Flow Per Share	0.91	4.68	4.53	3.63	3.58	2.98
Dividend Per Share	0.800	0.800	0.800	0.800	0.200	0.200
Dividend Growth	-	-	-	300.00%	-	-75.00%
Gross Margin	44.47%	46.58%	47.86%	46.09%	47.88%	36.44%
Operating Margin	26.74%	29.02%	30.34%	28.84%	22.23%	7.48%
Profit Margin	13.75%	15.41%	6.73%	10.59%	11.79%	-28.83%
Free Cash Flow Margin	7.34%	37.98%	36.35%	28.38%	18.10%	19.61%
EBITDA	864	914	976	975	1,412	773
EBITDA Margin	34.64%	36.38%	38.61%	37.54%	34.53%	24.82%
D&A For EBITDA	197	185	209	226	503	540
EBIT	667	729	767	749	909	233
EBIT Margin	26.74%	29.02%	30.34%	28.84%	22.23%	7.48%
Effective Tax Rate	87.41%	63.73%	65.79%	27.46%	51.80%	-
Revenue as Reported	2,494	2,512	2,528	2,597	4,089	3,115
Advertising Expenses	-	16	14	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.