Light & Wonder, Inc. (LNWO)
OTCMKTS · Delayed Price · Currency is USD
83.10
+0.19 (0.23%)
At close: Nov 13, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 3,330 | 3,314 | 3,188 | 2,902 | 2,512 | 2,153 | |
Revenue Growth | 3.38% | 3.95% | 9.86% | 15.53% | 16.67% | 26.72% |
Cost of Revenue | 842 | 885 | 931 | 872 | 738 | 609 |
Gross Profit | 2,488 | 2,429 | 2,257 | 2,030 | 1,774 | 1,544 |
Selling, General & Admin | 885 | 869 | 872 | 808 | 717 | 679 |
Research & Development | 243 | 252 | 262 | 228 | 218 | 190 |
Other Operating Expenses | - | - | - | 38 | - | - |
Operating Expenses | 1,567 | 1,527 | 1,495 | 1,425 | 1,355 | 1,267 |
Operating Income | 921 | 902 | 762 | 605 | 419 | 277 |
Interest Expense | -328 | -314 | -293 | -309 | -327 | -478 |
Interest & Investment Income | 16 | 16 | 20 | 34 | 17 | 5 |
Currency Exchange Gain (Loss) | -21 | -21 | -6 | -29 | -13 | 8 |
Other Non Operating Income (Expenses) | 23 | 6 | 6 | 6 | 7 | 20 |
EBT Excluding Unusual Items | 611 | 589 | 489 | 307 | 103 | -168 |
Merger & Restructuring Charges | -46 | -52 | -7 | -60 | -93 | -101 |
Gain (Loss) on Sale of Assets | - | - | 28 | - | - | - |
Asset Writedown | - | - | - | -29 | - | - |
Legal Settlements | -179 | -130 | -79 | - | -8 | -25 |
Other Unusual Items | -10 | -42 | -10 | -13 | -165 | - |
Pretax Income | 376 | 365 | 421 | 205 | -163 | -294 |
Income Tax Expense | 86 | 89 | 85 | 25 | 13 | -318 |
Earnings From Continuing Operations | 290 | 276 | 336 | 180 | -176 | 24 |
Earnings From Discontinued Operations | - | - | - | - | 3,873 | 366 |
Net Income to Company | 290 | 276 | 336 | 180 | 3,697 | 390 |
Minority Interest in Earnings | - | - | - | -17 | -22 | -19 |
Net Income | 290 | 276 | 336 | 163 | 3,675 | 371 |
Net Income to Common | 290 | 276 | 336 | 163 | 3,675 | 371 |
Net Income Growth | -27.32% | -17.86% | 106.14% | -95.56% | 890.57% | - |
Shares Outstanding (Basic) | 78 | 83 | 89 | 91 | 95 | 96 |
Shares Outstanding (Diluted) | 79 | 85 | 91 | 93 | 95 | 98 |
Shares Change | -8.08% | -6.59% | -2.15% | -2.10% | -3.06% | 3.16% |
EPS (Basic) | 3.74 | 3.33 | 3.78 | 1.79 | 38.68 | 3.86 |
EPS (Diluted) | 3.67 | 3.26 | 3.68 | 1.75 | 38.68 | 3.78 |
EPS Growth | -20.02% | -11.41% | 110.29% | -95.48% | 921.97% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 596 | 484 | 338 | 348 | -597 | 514 |
Free Cash Flow Per Share | 7.51 | 5.69 | 3.71 | 3.74 | -6.28 | 5.25 |
Gross Margin | 74.72% | 73.30% | 70.80% | 69.95% | 70.62% | 71.71% |
Operating Margin | 27.66% | 27.22% | 23.90% | 20.85% | 16.68% | 12.87% |
Profit Margin | 8.71% | 8.33% | 10.54% | 5.62% | 146.30% | 17.23% |
Free Cash Flow Margin | 17.90% | 14.61% | 10.60% | 11.99% | -23.77% | 23.87% |
EBITDA | 1,263 | 1,228 | 1,045 | 917 | 769 | 594 |
EBITDA Margin | 37.93% | 37.05% | 32.78% | 31.60% | 30.61% | 27.59% |
D&A For EBITDA | 342 | 326 | 283 | 312 | 350 | 317 |
EBIT | 921 | 902 | 762 | 605 | 419 | 277 |
EBIT Margin | 27.66% | 27.22% | 23.90% | 20.85% | 16.68% | 12.87% |
Effective Tax Rate | 22.87% | 24.38% | 20.19% | 12.20% | - | - |
Revenue as Reported | 3,330 | 3,314 | 3,188 | 2,902 | 2,512 | 2,153 |
Advertising Expenses | - | 165 | 177 | 160 | 162 | 124 |