Explore 3 Stock Ideas & Industry Insights Download Free Report

18889881171
Shopping Cart 0
countryflagUS
Login

Light & Wonder Inc

Consumer Cyclical AU LNW

127.26AUD
3.70(2.99%)

Last update at 2026-06-12T06:10:00Z

Day Range

123.13128.90
LowHigh

52 Week Range

96.79193.00
LowHigh

Fundamentals

  • Previous Close 123.56
  • Market Cap9719.45M
  • Volume260616
  • P/E Ratio29.14
  • Dividend Yield-%
  • EBITDA1235.00M
  • Revenue TTM3330.00M
  • Revenue Per Share TTM41.03
  • Gross Profit TTM 2462.00M
  • Diluted EPS TTM4.24

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 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax 365.00M 421.00M 205.00M -163.00000M -294.00000M
Minority interest 0.00000M 0.00000M -17.00000M -22.00000M -19.00000M
Net income 276.00M 336.00M 163.00M 3675.00M 371.00M
Selling general administrative 869.00M 872.00M 808.00M 717.00M 679.00M
Selling and marketing expenses - - - - -
Gross profit 2429.00M 2257.00M 2030.00M 1774.00M 1544.00M
Reconciled depreciation 406.00M 361.00M 384.00M 420.00M 398.00M
Ebit - - - - -
Ebitda - - - - -
Depreciation and amortization - - - - -
Non operating income net other - - - - -
Operating income 902.00M 762.00M 610.00M 419.00M 277.00M
Other operating expenses - - - - -
Interest expense 314.00M 293.00M 309.00M 327.00M 478.00M
Tax provision 89.00M 85.00M 25.00M 13.00M -318.00000M
Interest income - - - - -
Net interest income -319.00000M -295.00000M -324.00000M -474.00000M -478.00000M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense - - - - -
Total revenue 3314.00M 3188.00M 2902.00M 2512.00M 2153.00M
Total operating expenses 2412.00M 2426.00M 2292.00M 2093.00M 1876.00M
Cost of revenue 885.00M 931.00M 872.00M 738.00M 609.00M
Total other income expense net -218.00000M -46.00000M -81.00000M -108.00000M -93.00000M
Discontinued operations - - - - -
Net income from continuing ops 276.00M 336.00M 180.00M -176.00000M 24.00M
Net income applicable to common shares - - - - -
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 6462.00M 5421.00M 5552.00M 6009.00M 7883.00M
Intangible assets 999.00M 615.00M 763.00M 942.00M 1063.00M
Earning assets - - - - -
Other current assets 164.00M 134.00M 113.00M 117.00M 88.00M
Total liab 6217.00M 4785.00M 4787.00M 4848.00M 9989.00M
Total stockholder equity 245.00M 636.00M 765.00M 990.00M -2256.00000M
Deferred long term liab - - - - -
Other current liab - - - - 282.00M
Common stock - - - - -
Capital stock 1.00M 1.00M 1.00M 1.00M 1.00M
Retained earnings 1292.00M 1016.00M 680.00M 517.00M -3158.00000M
Other liab - - - - -
Good will 3371.00M 2890.00M 2945.00M 2919.00M 2892.00M
Other assets - - - - -
Cash 167.00M 196.00M 425.00M 914.00M 585.00M
Cash and equivalents - - - - -
Total current liabilities 803.00M 735.00M 696.00M 622.00M 974.00M
Current deferred revenue - - - - -
Net debt 4996.00M 3674.00M 3449.00M 2980.00M 8105.00M
Short term debt - - - - -
Short long term debt 53.00M 23.00M 22.00M 24.00M 44.00M
Short long term debt total - - - - -
Other stockholder equity - - - - -
Property plant equipment - - - - -
Total current assets 1283.00M 1183.00M 1311.00M 1694.00M 1732.00M
Long term investments - - - - -
Net tangible assets - - - - -
Short term investments - - - - -
Net receivables 689.00M 585.00M 506.00M 455.00M 423.00M
Long term debt 5110.00M 3847.00M 3852.00M 3870.00M 8646.00M
Inventory 169.00M 158.00M 177.00M 161.00M 98.00M
Accounts payable 189.00M 216.00M 241.00M 154.00M 204.00M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - - - - -
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 68.00M 77.00M 66.00M 73.00M 1566.00M
Deferred long term asset charges - - - - -
Non current assets total 5179.00M 4238.00M 4241.00M 4315.00M 6151.00M
Capital lease obligations 47.00M 47.00M 58.00M 54.00M 56.00M
Long term debt total - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Investments 0.00000M -258.00000M -251.00000M 6116.00M -442.00000M
Change to liabilities - - - - -
Total cashflows from investing activities - - - - -
Net borrowings 1298.00M - - - -
Total cash from financing activities 321.00M -577.00000M -788.00000M -5460.00000M -655.00000M
Change to operating activities - - - - -
Net income 276.00M 336.00M 163.00M 3675.00M 371.00M
Change in cash -46.00000M -209.00000M -446.00000M 266.00M -442.00000M
Begin period cash flow 312.00M 521.00M 967.00M 701.00M 1143.00M
End period cash flow 266.00M 312.00M 521.00M 967.00M 701.00M
Total cash from operating activities 794.00M 632.00M 590.00M -381.00000M 685.00M
Issuance of capital stock - - - - 0.00000M
Depreciation 406.00M 361.00M 384.00M 420.00M 398.00M
Other cashflows from investing activities - - - - -
Dividends paid - - - - -
Change to inventory -19.00000M 2.00M -29.00000M -65.00000M 9.00M
Change to account receivables - - - - -
Sale purchase of stock -880.00000M -462.00000M -193.00000M -442.00000M 0.00000M
Other cashflows from financing activities - - - - -
Change to netincome - - - - -
Capital expenditures 310.00M 294.00M 242.00M 216.00M 171.00M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -62.00000M -76.00000M -82.00000M -863.00000M 143.00M
Stock based compensation 121.00M 110.00M 118.00M 69.00M 113.00M
Other non cash items 35.00M 5.00M 41.00M -3691.00000M -343.00000M
Free cash flow 484.00M 338.00M 348.00M -597.00000M 514.00M

Peer Comparison

Sector: Consumer Cyclical Industry: Gambling

Company Change (AUD) Price (AUD) 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		 3.70 2.99% 127.26 29.14 11.49 2.92 21.69 3.47 10.78
ALL
Aristocrat Leisure Ltd		 0.53 0.99% 53.91 22.19 18.35 5.06 5.05 5.15 10.83
TLC
The Lottery Corporation Ltd		 0.14 2.53% 5.68 35.31 34.48 3.32 36.31 3.80 18.78
TAH
Tabcorp Holdings Ltd		 -0.015 1.76% 0.83 83.50 24.33 0.71 1.45 0.94 6.51
AGI
Ainsworth Game Technology Ltd		 -0.07 4.38% 1.53 - 17.01 1.83 1.53 2.26 7.84

Reports Covered

Stock Research & News

View All

Profile

Light & Wonder, Inc. operates as a cross-platform games company in the United States and internationally. It operates through three segments: Gaming, SciPlay, and iGaming segments. The Gaming segment sells game content and gaming machine; video gaming terminals and video lottery terminals, including conversion kits and spare parts. This segment also leases or provides gaming content, gaming machines, and server-based system; electronic pull-tabs and related services to charitable gaming entities; sells and supports casino-management system based software and hardware; licenses proprietary table games content; and supplies Shufflers and other table product utilities to commercial, tribal, and governmental gaming operators. The SciPlay segment develops, markets, and operates a portfolio of social games on various online platforms. 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 full control over various areas of digital gaming operations. It also supplies, maintains, and sells table game products, including automatic card shufflers, deck checkers, table roulette chip sorters and other land-based table gaming equipment; and sells virtual coins, chips, or bingo cards, which players can use to play casino-style slot games, table games, and bingo games. 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. Executive Chairman 1959
Mr. Matthew R. Wilson CEO, President & Director 1982
Ms. Antonia Korsanos BEC, C.A. Executive Vice Chair 1969
Mr. James Sottile Executive VP & Chief Legal Officer 1961
Ms. Siobhan Lane Executive VP & Group Chief Executive of Gaming 1982
Mr. Oliver Chow Executive VP, CFO & Treasurer NA
Mr. Vanja Kalabic Chief Accounting Officer 1982
Mr. Nick Zangari Senior Vice President of Investor Relations NA
Mr. Stephen E. Richardson Senior VP, Chief Compliance Officer & Director of Corporate Security 1968
Mr. Steven Stamstad Senior Vice President of Marketing & Communications 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.