1800-272-662
Shopping Cart 0
countryflagAU
Login

Light & Wonder Inc

Consumer Cyclical US LNW

101.2USD
2.20(2.22%)

Last update at 2025-12-10T14:30:00Z

Day Range

100.00101.83
LowHigh

52 Week Range

58.73108.90
LowHigh

Fundamentals

  • Previous Close 99.00
  • Market Cap8596.43M
  • Volume131532
  • P/E Ratio39.41
  • Dividend Yield-%
  • EBITDA988.00M
  • Revenue TTM2988.00M
  • Revenue Per Share TTM32.93
  • Gross Profit TTM 1774.00M
  • Diluted EPS TTM2.42

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax -163.00000M -294.00000M -544.00000M -108.00000M -339.30000M
Minority interest -22.00000M -19.00000M -21.00000M -12.00000M -
Net income -176.00000M 24.00M -548.00000M -118.00000M -352.40000M
Selling general administrative 717.00M 679.00M 701.00M 707.00M 696.90M
Selling and marketing expenses - - - - -
Gross profit 1774.00M 1544.00M 1564.00M 2116.00M 2107.90M
Reconciled depreciation 420.00M 398.00M 554.00M 647.00M 689.70M
Ebit 273.00M 351.00M 80.00M 546.00M 511.30M
Ebitda 730.00M 749.00M 634.00M 1156.00M 1201.00M
Depreciation and amortization 457.00M 398.00M 554.00M 610.00M 689.70M
Non operating income net other -136.00000M - - - -
Operating income 273.00M 351.00M 80.00M 546.00M 265.60M
Other operating expenses 2093.00M 1876.00M 2581.00M 2826.00M 2844.20M
Interest expense 327.00M 478.00M 503.00M 589.00M 597.20M
Tax provision 13.00M -318.00000M 4.00M 10.00M 13.10M
Interest income - - - - -
Net interest income -327.00000M -478.00000M -503.00000M -589.00000M -597.20000M
Extraordinary items - - - - -
Non recurring 146.00M - - - -
Other items - - - - -
Income tax expense 13.00M -318.00000M 4.00M 10.00M 13.10M
Total revenue 2512.00M 2153.00M 2724.00M 3400.00M 3363.20M
Total operating expenses 1355.00M 1267.00M 1421.00M 1542.00M 1588.90M
Cost of revenue 738.00M 609.00M 1160.00M 1284.00M 1255.30M
Total other income expense net -436.00000M -645.00000M -624.00000M -654.00000M -261.10000M
Discontinued operations 3873.00M 366.00M 253.00M 212.00M 212.00M
Net income from continuing ops -176.00000M 24.00M -548.00000M -118.00000M -352.40000M
Net income applicable to common shares 3675.00M 371.00M -569.00000M -130.00000M -352.00000M
Preferred stock and other adjustments - - - - -
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Total assets 5552.00M 6009.00M 7883.00M 7984.00M 7809.00M
Intangible assets 763.00M 942.00M 1063.00M 1526.00M 1774.00M
Earning assets - - - - -
Other current assets 89.00M 117.00M 626.00M 358.00M 303.00M
Total liab 4787.00M 4848.00M 9989.00M 10508.00M 9917.00M
Total stockholder equity 765.00M 1161.00M -2106.00000M -2524.00000M -2108.00000M
Deferred long term liab - 87.00M - - -
Other current liab 389.00M 412.00M 695.00M 435.00M 366.00M
Common stock 1.00M 1.00M 1.00M 1.00M 1.00M
Capital stock 1.00M 1.00M 1.00M 1.00M 1.00M
Retained earnings 680.00M 517.00M -3158.00000M -3529.00000M -2954.00000M
Other liab - 319.00M 326.00M 352.00M 367.00M
Good will 2945.00M 2919.00M 2892.00M 3292.00M 3280.00M
Other assets - 171.00M 1890.00M 1534.00M 221.00M
Cash 515.00M 914.00M 585.00M 1016.00M 313.00M
Cash and equivalents - - - - -
Total current liabilities 696.00M 622.00M 974.00M 833.00M 766.00M
Current deferred revenue 25.00M 32.00M 31.00M 151.00M 129.00M
Net debt 3417.00M 3017.00M 8145.00M 8364.00M 8500.00M
Short term debt 41.00M 24.00M 44.00M 44.00M 45.00M
Short long term debt 22.00M 24.00M 44.00M 44.00M 45.00M
Short long term debt total 3932.00M 3931.00M 8730.00M 9380.00M 8813.00M
Other stockholder equity 367.00M 961.00M 1312.00M 1222.00M 1137.00M
Property plant equipment - 204.00M 264.00M 294.00M 605.00M
Total current assets 1311.00M 1694.00M 1732.00M 2181.00M 1615.00M
Long term investments - 14.00M - 262.00M 273.00M
Net tangible assets - -2074.00000M -6211.00000M -6614.00000M -7266.00000M
Short term investments - - - - -
Net receivables 530.00M 455.00M 423.00M 616.00M 755.00M
Long term debt 3852.00M 3870.00M 8646.00M 9259.00M 8680.00M
Inventory 177.00M 161.00M 98.00M 191.00M 244.00M
Accounts payable 241.00M 154.00M 204.00M 203.00M 226.00M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - 171.00M - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -283.00000M -318.00000M -261.00000M -218.00000M -292.00000M
Additional paid in capital - - - - -
Common stock total equity - 1.00M - - -
Preferred stock total equity - - - - -
Retained earnings total equity - 517.00M - - -
Treasury stock - -580.00000M - - -
Accumulated amortization - - - - -
Non currrent assets other 40.00M 87.00M 1566.00M 194.00M 209.00M
Deferred long term asset charges - - - - -
Non current assets total 4241.00M 4315.00M 6151.00M 5803.00M 6194.00M
Capital lease obligations 58.00M 54.00M 56.00M 103.00M 114.00M
Long term debt total - 3870.00M - - -
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Investments -251.00000M 6116.00M 3.00M 3.00M 4.00M
Change to liabilities - -723.00000M 98.00M -26.00000M -42.00000M
Total cashflows from investing activities - 6116.00M -442.00000M -173.00000M -263.00000M
Net borrowings - -4930.00000M -577.00000M 507.00M -397.00000M
Total cash from financing activities -292.00000M -5463.00000M -679.00000M 463.00M -129.00000M
Change to operating activities - -40.00000M 17.00M 6.00M -11.00000M
Net income 163.00M 3697.00M 390.00M -548.00000M -118.00000M
Change in cash -446.00000M 266.00M -442.00000M 768.00M 155.00M
Begin period cash flow 961.00M 701.00M 1143.00M 375.00M 220.00M
End period cash flow 515.00M 967.00M 701.00M 1143.00M 375.00M
Total cash from operating activities 590.00M -381.00000M 685.00M 471.00M 546.00M
Issuance of capital stock - - 0.00000M 0.00000M 342.00M
Depreciation 384.00M 420.00M 398.00M 554.00M 647.00M
Other cashflows from investing activities - 6116.00M -95.00000M -47.00000M -43.00000M
Dividends paid 193.00M 442.00M - - 1.00M
Change to inventory -29.00000M -65.00000M 9.00M 14.00M -20.00000M
Change to account receivables -68.00000M -35.00000M 19.00M -74.00000M 39.00M
Sale purchase of stock -193.00000M -481.00000M -27.00000M 0.00000M -1.00000M
Other cashflows from financing activities 329.00M -89.00000M -15.00000M 1036.00M -72.00000M
Change to netincome - -3608.00000M -227.00000M 470.00M 247.00M
Capital expenditures 242.00M 216.00M 171.00M 190.00M 285.00M
Change receivables - -35.00000M - - -
Cash flows other operating - -67.00000M - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - 272.00M - - -
Change in working capital -82.00000M -892.00000M -199.00000M 138.00M -141.00000M
Stock based compensation 118.00M 69.00M 113.00M 56.00M 37.00M
Other non cash items 91.00M -3646.00000M 325.00M 288.00M 142.00M
Free cash flow 348.00M -597.00000M 514.00M 281.00M 261.00M

Peer Comparison

Sector: Consumer Cyclical Industry: Gambling

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
LNW
Light & Wonder Inc		 2.20 2.22% 101.20 39.41 24.88 2.88 10.92 4.09 13.20
ARLUF
Aristocrat Leisure Limited		 - -% 34.54 35.37 28.82 4.42 7.20 6.67 17.72
EVVTY
Evolution Gaming Group AB ADR		 0.33 0.53% 62.61 23.47 19.38 14.62 6.10 13.73 19.59
EVGGF
Evolution AB (publ)		 - -% 62.16 22.62 19.01 14.29 5.99 13.73 19.73
DKNG
DraftKings Inc		 -0.02 0.08% 25.14 - - 5.74 25.03 5.76 -35.9838

Reports Covered

Stock Research & News

View All

Profile

Light & Wonder, Inc. operates as a cross-platform games company in the United States and internationally. The company operates through three segments: Gaming, SciPlay, and iGaming segments. The Gaming segment sells game content and gaming machine; video gaming terminals; video lottery terminals, including conversion kits and spare parts; and table products, including automatic card shufflers, deck checkers, table roulette chip sorters and other land-based table gaming equipment. It also leases or provides gaming content, gaming machines, and server-based system; sells and supports casino-management system based software and hardware; and licenses proprietary table games content to commercial, tribal and governmental gaming operators. The SciPlay segment develops, markets, and operates social games on various mobile and web platforms, as well as other games in the hyper-casual space. It sells virtual coins, chips, or bingo cards, which players can use to play slot games, table games, or bingo games. The iGaming segment provides a suite of digital gaming content, distribution platforms, player account management systems, and other iGaming content and services. This segment also offers the Open Platform System, which offers a range of reporting and administrative functions and tools providing operators control over various areas of digital gaming operations. Light & Wonder, Inc. was incorporated in 1984 and is headquartered in Las Vegas, Nevada.

Light & Wonder Inc

6601 Bermuda Road, Las Vegas, NV, United States, 89119

Key Executives

Name Title Year Born
Mr. Jamie Ronald Odell M.B.A., MBA Exec. Chairman 1959
Mr. Matthew Wilson CEO, Pres & Director 1982
Ms. Antonia Korsanos BEC, C.A. Exec. Vice Chair 1969
Ms. Constance P. James EVP, CFO, Principal Accounting Officer,Treasurer & Corp. Sec. 1983
Mr. James Sottile Exec. VP & Chief Legal Officer 1961
Mr. James Bombassei Sr. VP of Investor Relations NA
Mr. Stephen E. Richardson Sr. VP, Chief Compliance Officer & Director of Corp. Security 1968
Mr. Steven Stamstad Sr. VP of Marketing & Communications NA
Ms. Eileen A. Moore Johnson Exec. VP & Chief HR Officer 1973
Mr. Jordan E. Levin Exec. VP & Group Chief Exec. of Digital NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.