Name: LNWO Income Statement - Light & Wonder Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

LNWO - Light & Wonder, Inc.

USD | OTC Markets | Technology

LNWO Income Statement - Light & Wonder Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	790.0	890.0	841.0	809.0	774.0	797.0	817.0	818.0	756.0	770.0	731.0	731.0	670.0	682.0	648.0	610.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	3,330.0	3,314.0	3,188.0	2,902.0	2,512.0	2,153.0	1,699.0	2,388.0	3,363.0	3,083.6	2,883.4	2,758.8	1,786.4	1,090.9	928.6	865.9	870.5	927.7
Cost of Revenue	868.0	885.0	931.0	872.0	738.0	-	-	1,284.0	1,255.0	1,164.0	1,106.3	1,104.1	849.4	591.7	518.3	481.7	514.9	549.5
Gross Profit	2,462.0	2,429.0	2,257.0	2,030.0	1,774.0	-	-	1,104.0	2,108.0	1,919.6	1,777.1	1,654.7	937.0	499.2	410.3	384.2
Operating Expenses
Research & Development	254.0	252.0	262.0	228.0	218.0	190.0	148.0	166.0	202.0	184.0	204.8	183.9	117.0	26.0	6.6
Operating Income
Operating Income	643.0	683.0	668.0	518.0	273.0	110.0	(245.0)	290.0	266.0	394.0	130.6	(1,024.6)	(172.7)	(18.3)
Non-Operating
Interest Income	-	16.0	20.0	34.0	17.0	5.0	-	-	-	-	-	-	-	-	-	-
Tax & Net
Income Tax Expense	76.0	89.0	85.0	25.0	13.0	(318.0)	(3.0)	(47.0)	13.0	15.0	(125.0)	(299.9)	(260.6)	(117.7)	20.7
Per Share
EPS Basic	3.17	3.32	3.77	1.79	38.78	3.86	(6.02)	(1.40)	(3.87)	(2.72)	(4.05)	(16.23)	(2.77)	(0.36)	(0.70)	(0.14)
Supplementary Data
EBITDA	1,066.0	1,089.0	1,029.0	902.0	693.0	508.0	204.0	832.0	956.0	1,077.0	869.3	(121.4)	281.6	184.1	213.7	203.2

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	67.0	61.0	62.0	64.0	65.0	68.0	66.0	66.0	62.0	61.0	55.0	58.0	54.0	53.0	56.0	56.0	53.0	50.0	47.0	48.0	45.0	30.0	36.0	31.0	51.0	24.0	47.0	46.0	49.0	49.0	50.0	49.0	54.0	45.7	47.8	48.1	42.4	49.4	53.9	51.7
Selling General & Administrative	237.0	225.0	219.0	208.0	217.0	214.0	220.0	220.0	218.0	209.0	204.0	203.0	192.0	182.0	181.0	179.0
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	108.0	108.0	108.0	99.0	91.0	98.0	90.0	87.0	86.0	85.0	90.0	108.0	101.0	103.0	102.0	107.0
Amortization of Intangibles	38.0	41.0	39.0	37.0	30.0	36.0	38.0	38.0	37.0	39.0	41.0	61.0	58.0	59.0	60.0	60.0
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Operating Income
Operating Income	130.0	82.0	229.0	202.0	170.0	169.0	159.0	175.0	165.0	156.0	147.0	113.0	102.0	98.0	89.0	46.0	40.0	4.0	34.0	68.0	4.0	(127.0)	(30.0)	(56.0)	(32.0)	(104.0)	143.0	128.0	123.0	323.0	(205.0)	99.0	49.0	98.1	90.6	117.3	88.0	(12.3)	33.5	59.1

Per Share
EPS Basic	0.68	-	1.37	1.12	0.97	-	0.72	0.92	0.91	-	0.83	(0.01)	0.24	-	3.47	34.61	0.26	-	1.89	1.13	(0.16)	-	(1.23)	(2.15)	(1.69)	-	0.15	(0.83)	(0.26)	-	(3.85)	(0.06)	(2.24)	-	(0.66)	(0.44)	(1.14)	-	(1.13)	(0.59)
EPS Diluted	0.66	-	1.34	1.11	0.94	-	0.71	0.90	0.88	-	0.81	(0.01)	0.23	-	3.42	34.61	0.26	-
Shares Basic	77.6	-	84.0	84.0	85.0	-	89.0	90.0	90.0	-	91.0	91.0	91.0	-	94.0	95.0	97.0	-
Shares Diluted	79.2	-	85.0	86.0	86.9	-	91.0	92.0	92.0	-	92.0	91.0	93.0	-	96.0	95.0	97.0	-

Supplementary Data
EBITDA	238.0	190.0	337.0	301.0	261.0	267.0	249.0	262.0	251.0	241.0	237.0	221.0	203.0	201.0	191.0	153.0	148.0	113.0	130.0	164.0	101.0	(67.0)	81.0	84.0	106.0	(59.0)	305.0	298.0	288.0	486.0	(39.0)	272.0	237.0	267.9	263.7	292.3	253.1	161.0	225.2	252.2
EBIT	130.0	82.0	229.0	202.0	170.0	169.0	159.0	175.0	165.0	156.0	147.0	113.0	102.0	98.0	89.0	46.0	40.0	4.0	34.0

Non-Operating
Interest Income	-	-	-	-	-	-	5.0	5.0	-	-	10.0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	-	-	-	-	-	-	-	-	-	78.0	78.0	78.0	75.0	73.0	68.0	70.0	116.0	-
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	15.0	0.0	(2.0)	(1.0)	4.0	33.0	(3.0)	8.0	10.0	(13.0)	40.0	(15.0)	(1.0)	1.0	3.0	2.0	5.0
Pre-Tax Income	62.0	(3.0)	139.0	124.0	105.0	132.0	81.0	108.0	100.0	65.0	94.0	20.0	26.0	26.0	24.0	(149.0)