Wall Street Experts
ver. ZuMIgo(08/25)
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 |