| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| LNWLight & Wonder, Inc. | 9.8B | 120.26 | 32.68 | 9.86% | 12.39% | 55.19% | 3.45% | 6.16 |
| INSEInspired Entertainment, Inc. | 253.38M | 9.41 | 4.24 | -7.99% | 18% | 1.14% |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 2.76B | 2.88B | 3.08B | 3.36B | 2.39B | 1.7B | 2.15B | 2.51B | 2.9B | 3.19B |
| Revenue Growth % | 0.54% | 0.05% | 0.07% | 0.09% | -0.29% | -0.29% | 0.27% | 0.17% | 0.16% | 0.1% |
| Cost of Goods Sold | 1.1B | 1.11B | 1.16B | 1.26B | 746M | 610M | 609M | 738M | 872M | 931M |
| COGS % of Revenue | 0.4% | 0.38% | 0.38% | 0.37% | 0.31% | 0.36% | 0.28% | 0.29% | 0.3% | 0.29% |
| Gross Profit | 1.65B | 1.78B | 1.92B | 2.11B | 1.64B | 1.09B | 1.54B | 1.77B | 2.03B | 2.26B |
| Gross Margin % | 0.6% | 0.62% | 0.62% | 0.63% | 0.69% | 0.64% | 0.72% | 0.71% | 0.7% | 0.71% |
| Gross Profit Growth % | 0.77% | 0.07% | 0.08% | 0.1% | -0.22% | -0.34% | 0.42% | 0.15% | 0.14% | 0.11% |
| Operating Expenses | 1.65B | 1.65B | 1.53B | 1.84B | 1.35B | 1.33B | 1.43B | 1.5B | 1.51B | 1.59B |
| OpEx % of Revenue | 0.6% | 0.57% | 0.49% | 0.55% | 0.57% | 0.79% | 0.67% | 0.6% | 0.52% | 0.5% |
| Selling, General & Admin | 567.7M | 577M | 613.1M | 696.9M | 619M | 627M | 679M | 717M | 808M | 872M |
| SG&A % of Revenue | 0.21% | 0.2% | 0.2% | 0.21% | 0.26% | 0.37% | 0.32% | 0.29% | 0.28% | 0.27% |
| Research & Development | 183.9M | 204.8M | 184.1M | 202.3M | 166M | 148M | 190M | 218M | 228M | 262M |
| R&D % of Revenue | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% |
| Other Operating Expenses | 903.2M | 864.7M | 728.8M | 942.8M | 567M | 559M | 565M | 566M | 476M | 455M |
| Operating Income | -1.02B | 130.6M | 393.1M | 265.6M | 290M | -245M | 110M | 273M | 518M | 668M |
| Operating Margin % | -0.37% | 0.05% | 0.13% | 0.08% | 0.12% | -0.14% | 0.05% | 0.11% | 0.18% | 0.21% |
| Operating Income Growth % | -4.93% | 1.13% | 2.01% | -0.32% | 0.09% | -1.84% | 1.45% | 1.48% | 0.9% | 0.29% |
| EBITDA | -121.4M | 864.5M | 1.08B | 955.3M | 832M | 204M | 508M | 693M | 902M | 1.03B |
| EBITDA Margin % | -0.04% | 0.3% | 0.35% | 0.28% | 0.35% | 0.12% | 0.24% | 0.28% | 0.31% | 0.32% |
| EBITDA Growth % | -1.43% | 8.12% | 0.24% | -0.11% | -0.13% | -0.75% | 1.49% | 0.36% | 0.3% | 0.14% |
| D&A (Non-Cash Add-back) | 903.2M | 733.9M | 682.8M | 689.7M | 542M | 449M | 398M | 420M | 384M | 361M |
| EBIT | -1.03B | 176M | 374.9M | 260.5M | 212M | -301M | 184M | 164M | 514M | 714M |
| Net Interest Income | -664.9M | -661.4M | -610M | -597M | -589M | -503M | -478M | -327M | -309M | -293M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15M | 0 |
| Interest Expense | 664.9M | 661.4M | 609.7M | 597.2M | 589M | 503M | 478M | 327M | 324M | 293M |
| Other Income/Expense | -299.9M | -609.3M | -620.9M | -604.9M | -667M | -559M | -404M | -436M | -313M | -247M |
| Pretax Income | -1.69B | -478.7M | -227.8M | -339.3M | -377M | -804M | -294M | -163M | 205M | 421M |
| Pretax Margin % | -0.61% | -0.17% | -0.07% | -0.1% | -0.16% | -0.47% | -0.14% | -0.06% | 0.07% | 0.13% |
| Income Tax | -299.9M | -125M | 14.5M | 13.1M | -47M | -3M | -318M | 13M | 25M | 85M |
| Effective Tax Rate % | 0.82% | 0.74% | 1.06% | 1.04% | 0.34% | 0.71% | -1.26% | -22.55% | 0.8% | 0.8% |
| Net Income | -1.39B | -353.7M | -242.3M | -352.4M | -130M | -569M | 371M | 3.67B | 163M | 336M |
| Net Margin % | -0.51% | -0.12% | -0.08% | -0.1% | -0.05% | -0.33% | 0.17% | 1.46% | 0.06% | 0.11% |
| Net Income Growth % | -4.95% | 0.75% | 0.31% | -0.45% | 0.63% | -3.38% | 1.65% | 8.91% | -0.96% | 1.06% |
| Net Income (Continuing) | -1.39B | -353.7M | -242.3M | -352.4M | -330M | -801M | 24M | -176M | 180M | 336M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 212M | 253M | 366M | 3.87B | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 104M | 129M | 150M | 171M | 0 | 0 |
| EPS (Diluted) | -16.23 | -4.05 | -2.72 | -3.87 | -1.27 | -5.77 | 3.77 | -1.85 | 1.75 | 3.68 |
| EPS Growth % | -4.86% | 0.75% | 0.33% | -0.42% | 0.67% | -3.54% | 1.65% | -1.49% | 1.95% | 1.1% |
| EPS (Basic) | -16.23 | -4.05 | -2.72 | -3.87 | -1.27 | -5.79 | 3.86 | 38.78 | 1.79 | 3.77 |
| Diluted Shares Outstanding | 85.9M | 87.3M | 89M | 91M | 93M | 95M | 98M | 95M | 93M | 91M |
| Basic Shares Outstanding | 85.9M | 87.3M | 88.97M | 90.96M | 92.93M | 94.59M | 96M | 94.74M | 91M | 89M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 1.18B | 1.12B | 1.88B | 1.37B | 1.61B | 2.18B | 1.73B | 1.69B | 1.31B | 1.18B |
| Cash & Short-Term Investments | 128.7M | 115.1M | 788.8M | 168M | 313M | 928M | 585M | 914M | 425M | 196M |
| Cash Only | 128.7M | 115.1M | 788.8M | 168M | 313M | 928M | 585M | 914M | 425M | 196M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 654.8M | 620.4M | 684.4M | 713M | 755M | 438M | 423M | 455M | 506M | 585M |
| Days Sales Outstanding | 86.63 | 78.53 | 81.01 | 77.38 | 115.4 | 94.1 | 71.71 | 66.11 | 63.64 | 66.98 |
| Inventory | 248.5M | 242.3M | 243.1M | 215.6M | 244M | 119M | 98M | 161M | 177M | 158M |
| Days Inventory Outstanding | 82.15 | 79.94 | 76.19 | 62.69 | 119.38 | 71.2 | 58.74 | 79.63 | 74.09 | 61.94 |
| Other Current Assets | 20.2M | 24.7M | 29M | 39M | 51M | 598M | 538M | 164M | 203M | 244M |
| Total Non-Current Assets | 6.56B | 5.97B | 5.85B | 6.35B | 6.19B | 5.8B | 6.15B | 4.32B | 4.24B | 4.24B |
| Property, Plant & Equipment | 794M | 612.2M | 568.2M | 547M | 605M | 294M | 264M | 253M | 288M | 330M |
| Fixed Asset Turnover | 3.47x | 4.71x | 5.43x | 6.15x | 3.95x | 5.78x | 8.16x | 9.93x | 10.08x | 9.66x |
| Goodwill | 3.01B | 2.89B | 2.96B | 3.28B | 3.28B | 2.73B | 2.89B | 2.92B | 2.94B | 2.89B |
| Intangible Assets | 2.41B | 2.18B | 1.94B | 2.09B | 1.77B | 1.23B | 1.06B | 942M | 763M | 615M |
| Long-Term Investments | 228.5M | 179.9M | 253.9M | 298M | 273M | 262M | 0 | 0 | 0 | 122M |
| Other Non-Current Assets | 93.9M | 112.9M | 126.7M | 130M | 262M | 1.18B | 1.58B | 87M | 103M | 52M |
| Total Assets | 7.73B | 7.09B | 7.73B | 7.72B | 7.81B | 7.98B | 7.88B | 6.01B | 5.55B | 5.42B |
| Asset Turnover | 0.36x | 0.41x | 0.40x | 0.44x | 0.31x | 0.21x | 0.27x | 0.42x | 0.52x | 0.59x |
| Asset Growth % | -0.23% | -0.08% | 0.09% | -0% | 0.01% | 0.02% | -0.01% | -0.24% | -0.08% | -0.02% |
| Total Current Liabilities | 653.9M | 692.4M | 739.8M | 747.3M | 766M | 832M | 974M | 622M | 696M | 735M |
| Accounts Payable | 159.8M | 188.9M | 190.4M | 225.1M | 226M | 150M | 204M | 154M | 241M | 216M |
| Days Payables Outstanding | 52.83 | 62.32 | 59.67 | 65.45 | 110.58 | 89.75 | 122.27 | 76.17 | 100.88 | 84.68 |
| Short-Term Debt | 50.3M | 49.3M | 40.3M | 45M | 45M | 44M | 44M | 24M | 22M | 23M |
| Deferred Revenue (Current) | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Current Liabilities | 80.1M | 134.6M | 148.2M | 120M | 94M | 365M | 404M | 113M | 139M | 140M |
| Current Ratio | 1.80x | 1.61x | 2.54x | 1.83x | 2.11x | 2.62x | 1.78x | 2.72x | 1.88x | 1.61x |
| Quick Ratio | 1.42x | 1.26x | 2.21x | 1.54x | 1.79x | 2.48x | 1.68x | 2.46x | 1.63x | 1.39x |
| Cash Conversion Cycle | 115.96 | 96.15 | 97.53 | 74.62 | 124.21 | 75.55 | 8.18 | 69.57 | 36.85 | 44.24 |
| Total Non-Current Liabilities | 8.57B | 8.33B | 9.01B | 9.43B | 9.15B | 9.68B | 9.02B | 4.23B | 4.09B | 4.05B |
| Long-Term Debt | 8.16B | 8.02B | 8.74B | 8.99B | 8.68B | 9.26B | 8.65B | 3.87B | 3.85B | 3.85B |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 88M | 43M | 40M | 37M | 39M | 31M |
| Deferred Tax Liabilities | 228.2M | 70.2M | 73.1M | 107.6M | 91M | 46M | 35M | 87M | 20M | 12M |
| Other Non-Current Liabilities | 188.9M | 235.6M | 203.1M | 334M | 292M | 328M | 294M | 232M | 180M | 160M |
| Total Liabilities | 9.23B | 9.02B | 9.75B | 10.18B | 9.92B | 10.51B | 9.99B | 4.85B | 4.79B | 4.79B |
| Total Debt | 8.21B | 8.07B | 8.78B | 9.04B | 8.84B | 9.36B | 8.75B | 3.95B | 3.93B | 3.92B |
| Net Debt | 8.08B | 7.96B | 7.99B | 8.87B | 8.53B | 8.43B | 8.16B | 3.03B | 3.51B | 3.72B |
| Debt / Equity | - | - | - | - | - | - | - | 3.40x | 5.14x | 6.16x |
| Debt / EBITDA | - | 9.34x | 8.16x | 9.46x | 10.62x | 45.89x | 17.22x | 5.70x | 4.36x | 3.81x |
| Net Debt / EBITDA | - | 9.21x | 7.42x | 9.28x | 10.25x | 41.34x | 16.06x | 4.38x | 3.89x | 3.62x |
| Interest Coverage | -1.54x | 0.20x | 0.64x | 0.44x | 0.49x | -0.49x | 0.23x | 0.83x | 1.60x | 2.28x |
| Total Equity | -1.5B | -1.94B | -2.03B | -2.46B | -2.11B | -2.52B | -2.11B | 1.16B | 765M | 636M |
| Equity Growth % | -384.46% | -0.29% | -0.05% | -0.22% | 0.14% | -0.2% | 0.17% | 1.55% | -0.34% | -0.17% |
| Book Value per Share | -17.41 | -22.17 | -22.78 | -27.07 | -22.67 | -26.57 | -21.49 | 12.22 | 8.23 | 6.99 |
| Total Shareholders' Equity | -1.5B | -1.94B | -2.03B | -2.46B | -2.21B | -2.65B | -2.26B | 990M | 765M | 636M |
| Common Stock | 1M | 1M | 1.1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M |
| Retained Earnings | -1.86B | -2.22B | -2.46B | -2.82B | -2.95B | -3.53B | -3.16B | 517M | 680M | 1.02B |
| Treasury Stock | -175.2M | -175.2M | -175.2M | -175M | -175M | -175M | -175M | -580M | -751M | -1.22B |
| Accumulated OCI | -222.2M | -333.6M | -199.7M | -300M | -292M | -218M | -261M | -318M | -283M | -365M |
| Minority Interest | 0 | 0 | 0 | 0 | 104M | 129M | 150M | 171M | 0 | 0 |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 414.2M | 419M | 507.1M | 346.1M | 546M | 471M | 685M | -381M | 590M | 632M |
| Operating CF Margin % | 0.15% | 0.15% | 0.16% | 0.1% | 0.23% | 0.28% | 0.32% | -0.15% | 0.2% | 0.2% |
| Operating CF Growth % | 1.04% | 0.01% | 0.21% | -0.32% | 0.58% | -0.14% | 0.45% | -1.56% | 2.55% | 0.07% |
| Net Income | -1.39B | -353.7M | -242.3M | -352.4M | -118M | -548M | 390M | 3.7B | 180M | 336M |
| Depreciation & Amortization | 903.2M | 738.7M | 682.8M | 689.7M | 647M | 449M | 398M | 420M | 384M | 361M |
| Stock-Based Compensation | 25.4M | 35.3M | 27.2M | 43.9M | 37M | 56M | 113M | 69M | 118M | 110M |
| Deferred Taxes | -330.6M | -164.6M | -5.7M | -33.3M | -21M | -27M | -342M | -29M | -84M | -108M |
| Other Non-Cash Items | 1.05B | 97.6M | 71.5M | 128.8M | 142M | 420M | -17M | -3.65B | 74M | 9M |
| Working Capital Changes | 161.8M | 65.7M | -26.4M | -130.6M | -141M | 121M | 143M | -892M | -82M | -76M |
| Change in Receivables | 26.5M | -17.2M | -62.3M | 102.1M | 39M | 137M | 19M | -35M | -68M | -148M |
| Change in Inventory | 29.3M | 2.5M | -2.2M | 23.7M | -20M | 4M | 9M | -65M | -29M | 2M |
| Change in Payables | 4.5M | 14.7M | 64.5M | -125.8M | -19M | -31M | 91M | -74M | 65M | 59M |
| Cash from Investing | -263.8M | -231.7M | -414.6M | -798.1M | -263M | -173M | -442M | 6.12B | -251M | -258M |
| Capital Expenditures | -323.6M | -272.9M | -293.7M | -390.8M | -285M | -137M | -171M | -216M | -242M | -294M |
| CapEx % of Revenue | 0.12% | 0.09% | 0.1% | 0.12% | 0.12% | 0.08% | 0.08% | 0.09% | 0.08% | 0.09% |
| Acquisitions | - | - | - | - | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 62.5M | 42.4M | 44.1M | 69.7M | 23M | -47M | -95M | 6.37B | -3M | 0 |
| Cash from Financing | -183.2M | -196M | 580.2M | -156.2M | -129M | 463M | -679M | -5.46B | -788M | -577M |
| Debt Issued (Net) | - | - | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | - | - | - | - | - | - | - | - | - | - |
| Other Financing | -41.9M | -56.3M | -52.6M | -65.8M | -74M | -44M | -102M | -91M | -561M | -104M |
| Net Change in Cash | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow | 90.6M | 146.1M | 213.4M | -44.7M | 261M | 334M | 514M | -597M | 348M | 338M |
| FCF Margin % | 0.03% | 0.05% | 0.07% | -0.01% | 0.11% | 0.2% | 0.24% | -0.24% | 0.12% | 0.11% |
| FCF Growth % | 3.6% | 0.61% | 0.46% | -1.21% | 6.84% | 0.28% | 0.54% | -2.16% | 1.58% | -0.03% |
| FCF per Share | 1.05 | 1.67 | 2.40 | -0.49 | 2.81 | 3.52 | 5.24 | -6.28 | 3.74 | 3.71 |
| FCF Conversion (FCF/Net Income) | -0.30x | -1.18x | -2.09x | -0.98x | -4.20x | -0.83x | 1.85x | -0.10x | 3.62x | 1.88x |
| Interest Paid | 596.3M | 621.5M | 575M | 633M | 549M | 471M | 453M | 351M | 306M | 286M |
| Taxes Paid | 34.1M | 21.9M | 38M | 33M | 41M | 22M | 38M | 692M | 147M | 164M |
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | - | - | - | - | - | 316.54% | 16.93% | 47.97% |
| Return on Invested Capital (ROIC) | -10.44% | 1.55% | 4.92% | 3.22% | 3.39% | -2.98% | 1.38% | 4% | 9.18% | 11.61% |
| Gross Margin | 59.98% | 61.63% | 62.23% | 62.68% | 68.76% | 64.1% | 71.71% | 70.62% | 69.95% | 70.8% |
| Net Margin | -50.54% | -12.27% | -7.86% | -10.48% | -5.44% | -33.49% | 17.23% | 146.3% | 5.62% | 10.54% |
| Debt / Equity | - | - | - | - | - | - | - | 3.40x | 5.14x | 6.16x |
| Interest Coverage | -1.54x | 0.20x | 0.64x | 0.44x | 0.49x | -0.49x | 0.23x | 0.83x | 1.60x | 2.28x |
| FCF Conversion | -0.30x | -1.18x | -2.09x | -0.98x | -4.20x | -0.83x | 1.85x | -0.10x | 3.62x | 1.88x |
| Revenue Growth | 54.43% | 4.52% | 6.94% | 9.07% | -29% | -28.85% | 26.72% | 16.67% | 15.53% | 9.86% |
| 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Service | - | - | - | 1.78B | 1.82B | 1.59B | 1.64B | 1.79B | 1.99B | 2.1B |
| Service Growth | - | - | - | - | 2.36% | -12.42% | 3.08% | 9.32% | 10.92% | 5.73% |
| Product | - | - | - | 993.8M | 994M | 553M | 511M | 717M | 911M | 1.08B |
| Product Growth | - | - | - | - | 0.02% | -44.37% | -7.59% | 40.31% | 27.06% | 18.88% |
| Interactive Group | 210M | 274.4M | 362M | - | - | - | - | - | - | - |
| Interactive Group Growth | - | 30.67% | 31.92% | - | - | - | - | - | - | - |
| Gaming Group | 956.3M | 188.4M | 201.9M | - | - | - | - | - | - | - |
| Gaming Group Growth | - | -80.30% | 7.17% | - | - | - | - | - | - | - |
| Lottery Systems Group | 185.5M | 204.2M | - | - | - | - | - | - | - | - |
| Lottery Systems Group Growth | - | 10.08% | - | - | - | - | - | - | - | - |
| 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| UNITED STATES | 2.14B | 1.96B | 2.12B | 2.19B | 2.19B | 1.82B | 1.55B | 1.73B | 1.95B | 2.09B |
| UNITED STATES Growth | - | -8.63% | 8.12% | 3.42% | 0.21% | -17.13% | -14.73% | 11.80% | 12.34% | 7.14% |
| Non-US | - | 924.4M | 965.5M | - | - | 905M | 602M | 778M | 954M | 1.1B |
| Non-US Growth | - | - | 4.45% | - | - | - | -33.48% | 29.24% | 22.62% | 15.41% |
| Segment Geographical International | 614.8M | - | - | - | - | - | - | - | - | - |
| Segment Geographical International Growth | - | - | - | - | - | - | - | - | - | - |
| Europe, Other Than United Kingdom | 182.1M | - | - | - | - | - | - | - | - | - |
| Europe, Other Than United Kingdom Growth | - | - | - | - | - | - | - | - | - | - |
| North America Excluding United States | 175M | - | - | - | - | - | - | - | - | - |
| North America Excluding United States Growth | - | - | - | - | - | - | - | - | - | - |
| Other Countries | 100.2M | - | - | - | - | - | - | - | - | - |
| Other Countries Growth | - | - | - | - | - | - | - | - | - | - |
Light & Wonder, Inc. (LNW) has a price-to-earnings (P/E) ratio of 32.7x. This suggests investors expect higher future growth.
Light & Wonder, Inc. (LNW) reported $3.22B in revenue for fiscal year 2024. This represents a 267% increase from $878.7M in 2011.
Light & Wonder, Inc. (LNW) grew revenue by 9.9% over the past year. This is steady growth.
Yes, Light & Wonder, Inc. (LNW) is profitable, generating $399.0M in net income for fiscal year 2024 (10.5% net margin).
Light & Wonder, Inc. (LNW) has a return on equity (ROE) of 48.0%. This is excellent, indicating efficient use of shareholder capital.
Light & Wonder, Inc. (LNW) generated $389.0M in free cash flow for fiscal year 2024. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.