Light & Wonder, Inc.

Rachunek Zysków i Strat





Przychody TTM (mln): 3 162
EBIT TTM (mln): 669
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
Rok finansowy 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 211 233 440 455 561 725 782 897 1,047 1,119 928 882 879 941 1,091 1,786 2,759 2,883 3,084 3,363 3,400 2,724 2,153 2,512 2,902 3,188
Przychód Δ r/r 0.0% 10.5% 88.7% 3.4% 23.2% 29.3% 7.7% 14.8% 16.7% 6.9% -17.1% -4.9% -0.4% 7.0% 16.0% 63.8% 54.4% 4.5% 6.9% 9.1% 1.1% -19.9% -21.0% 16.7% 15.5% 9.9%
Marża brutto 32.1% 33.2% 36.8% 41.0% 42.3% 43.3% 42.2% 43.2% 41.6% 39.2% 40.8% 41.7% 44.1% 43.8% 45.8% 52.5% 60.0% 61.6% 62.2% 62.7% 62.2% 57.4% 71.7% 70.6% 56.7% 70.8%
EBIT (mln) 20 14 50 86 116 170 130 125 104 80 114 116 113 38 -18 -173 -1,025 131 393 266 546 80 351 273 610 668
EBIT Δ r/r 0.0% -33.2% 269.8% 73.0% 34.4% 46.1% -23.5% -3.8% -16.8% -22.7% 41.6% 2.0% -2.3% -66.3% -147.9% 843.7% 493.3% -112.7% 201.0% -32.4% 105.6% -85.3% 338.8% -22.2% 123.4% 9.5%
EBIT (%) 9.6% 5.8% 11.3% 19.0% 20.7% 23.4% 16.6% 13.9% 9.9% 7.2% 12.2% 13.1% 12.9% 4.1% -1.7% -9.7% -37.1% 4.5% 12.7% 7.9% 16.1% 2.9% 16.3% 10.9% 21.0% 21.0%
Koszty finansowe (mln) 20 18 50 65 35 75 26 34 13 65 87 102 105 100 120 307 665 661 610 597 589 503 478 327 324 293
EBITDA (mln) 42 41 105 129 164 231 197 231 264 299 265 258 232 252 207 323 898 1,022 1,149 1,201 1,156 634 749 730 994 1,075
EBITDA(%) 20.1% 17.7% 23.9% 28.4% 29.2% 31.8% 25.1% 25.7% 25.2% 26.7% 28.6% 29.2% 26.4% 26.8% 19.0% 18.1% 32.6% 35.5% 37.3% 35.7% 34.0% 23.3% 34.8% 29.1% 34.3% 33.7%
Podatek (mln) 0 2 0 -30 29 29 28 24 25 8 14 144 16 15 -118 -261 -300 -125 14 13 10 4 -318 13 25 85
Zysk Netto (mln) 0 -6 -1 52 52 66 75 67 65 8 -40 -149 -13 -63 -30 -234 -1,394 -354 -242 -352 -118 -548 24 -176 163 336
Zysk netto Δ r/r 0.0% -1563.2% -90.0% -9012.7% 0.2% 26.1% 14.6% -11.4% -2.1% -87.0% -569.8% 274.1% -91.6% 398.2% -51.8% 675.8% 495.1% -74.6% -31.5% 45.4% -66.5% 364.4% -104.4% -833.3% -192.6% 106.1%
Zysk netto (%) 0.2% -2.5% -0.1% 11.4% 9.3% 9.1% 9.6% 7.4% 6.2% 0.8% -4.3% -16.9% -1.4% -6.7% -2.8% -13.1% -50.5% -12.3% -7.9% -10.5% -3.5% -20.1% 1.1% -7.0% 5.6% 10.5%
EPS 0.01 -0.16 -0.0145 0.64 0.74 0.84 0.84 0.73 0.57 -0.05 -0.43 -1.61 -0.14 -0.7 -0.36 -2.77 -16.23 -4.05 -2.72 -3.87 -1.27 -5.77 0.24 -1.85 1.79 5.69
EPS (rozwodnione) 0.01 -0.16 -0.0145 0.5 0.59 0.72 0.81 0.7 0.55 -0.05 -0.43 -1.61 -0.14 -0.7 -0.36 -2.77 -16.23 -4.05 -2.72 -3.87 -1.27 -5.77 0.24 -1.85 1.75 5.56
Ilośc akcji (mln) 36 37 40 50 60 73 89 91 93 93 93 93 92 90 85 85 86 87 89 91 93 95 96 95 91 89
Ważona ilośc akcji (mln) 38 37 40 80 88 91 92 95 96 93 93 93 92 90 85 85 86 87 89 91 93 95 98 95 93 91
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD