Light & Wonder, Inc. (FRA:TJW)
Germany · Delayed Price · Currency is EUR 102.00
0.00 (0.00%)
At close: Jan 16, 2026
Light & Wonder 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 |
| 3,221 | 3,188 | 2,902 | 2,512 | 2,153 | 1,699 | |
Revenue Growth (YoY) | 1.87% | 9.86% | 15.53% | 16.67% | 26.72% | -28.85% |
Cost of Revenue | 878 | 931 | 872 | 738 | 609 | 610 |
Gross Profit | 2,343 | 2,257 | 2,030 | 1,774 | 1,544 | 1,089 |
Selling, General & Admin | 859 | 872 | 808 | 717 | 679 | 627 |
Research & Development | 260 | 262 | 228 | 218 | 190 | 148 |
Operating Expenses | 1,514 | 1,495 | 1,386 | 1,355 | 1,267 | 1,224 |
Operating Income | 829 | 762 | 644 | 419 | 277 | -135 |
Interest Expense | -299 | -293 | -309 | -327 | -478 | -503 |
Interest & Investment Income | 20 | 20 | 34 | 17 | 5 | - |
Currency Exchange Gain (Loss) | -6 | -6 | -29 | -13 | 8 | - |
Other Non Operating Income (Expenses) | -7 | 6 | 6 | 7 | 20 | -4 |
EBT Excluding Unusual Items | 537 | 489 | 346 | 103 | -168 | -642 |
Merger & Restructuring Charges | 7 | -7 | -61 | -93 | -101 | -29 |
Impairment of Goodwill | - | - | - | - | - | -54 |
Gain (Loss) on Sale of Assets | 28 | 28 | - | - | - | - |
Asset Writedown | - | - | -29 | - | - | - |
Legal Settlements | -79 | -79 | - | -8 | -25 | - |
Other Unusual Items | 6 | -10 | -51 | -165 | - | -79 |
Pretax Income | 499 | 421 | 205 | -163 | -294 | -804 |
Income Tax Expense | 100 | 85 | 25 | 13 | -318 | -3 |
Earnings From Continuing Operations | 399 | 336 | 180 | -176 | 24 | -801 |
Earnings From Discontinued Operations | - | - | - | 3,873 | 366 | 253 |
Net Income to Company | 399 | 336 | 180 | 3,697 | 390 | -548 |
Minority Interest in Earnings | - | - | -17 | -22 | -19 | -21 |
Net Income | 399 | 336 | 163 | 3,675 | 371 | -569 |
Net Income to Common | 399 | 336 | 163 | 3,675 | 371 | -569 |
Net Income Growth | 35.25% | 106.14% | -95.56% | 890.57% | - | - |
Shares Outstanding (Basic) | 85 | 89 | 91 | 95 | 96 | 95 |
Shares Outstanding (Diluted) | 87 | 91 | 93 | 95 | 98 | 95 |
Shares Change (YoY) | -6.23% | -2.15% | -2.10% | -3.06% | 3.16% | 2.15% |
EPS (Basic) | 4.72 | 3.78 | 1.79 | 38.68 | 3.86 | -5.99 |
EPS (Diluted) | 4.59 | 3.68 | 1.75 | 38.68 | 3.78 | -6.03 |
EPS Growth | 43.14% | 110.29% | -95.48% | 921.97% | - | - |
Free Cash Flow | 389 | 338 | 348 | -597 | 514 | 334 |
Free Cash Flow Per Share | 4.50 | 3.71 | 3.74 | -6.28 | 5.25 | 3.52 |
Gross Margin | 72.74% | 70.80% | 69.95% | 70.62% | 71.71% | 64.10% |
Operating Margin | 25.74% | 23.90% | 22.19% | 16.68% | 12.87% | -7.95% |
Profit Margin | 12.39% | 10.54% | 5.62% | 146.30% | 17.23% | -33.49% |
Free Cash Flow Margin | 12.08% | 10.60% | 11.99% | -23.77% | 23.87% | 19.66% |
EBITDA | 1,142 | 1,045 | 964 | 769 | 594 | 217 |
EBITDA Margin | 35.45% | 32.78% | 33.22% | 30.61% | 27.59% | 12.77% |
D&A For EBITDA | 313 | 283 | 320 | 350 | 317 | 352 |
EBIT | 829 | 762 | 644 | 419 | 277 | -135 |
EBIT Margin | 25.74% | 23.90% | 22.19% | 16.68% | 12.87% | -7.95% |
Effective Tax Rate | 20.04% | 20.19% | 12.20% | - | - | - |
Revenue as Reported | 3,221 | 3,188 | 2,902 | 2,512 | 2,153 | 1,699 |
Advertising Expenses | - | 177 | 160 | 162 | 124 | 123 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.