Light & Wonder, Inc.

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
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 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025 2025 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31 2025-06-30 2025-09-30
Przychód (mln) 566 659 692 672 737 682 729 720 752 725 766 769 823 812 845 821 886 837 845 855 863 725 539 698 762 729 880 539 580 572 610 648 682 670 731 731 771 756 818 817 797 774 809 841
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 30.3% 3.5% 5.5% 7.2% 2.1% 6.4% 5.1% 6.8% 9.4% 11.9% 10.2% 6.8% 7.6% 3.1% 0.0% 4.1% -2.56% -13.38% -36.21% -18.36% -11.70% 0.6% 63.3% -22.78% -23.88% -21.54% -30.68% 20.2% 17.6% 17.1% 19.8% 12.8% 13.0% 12.8% 11.9% 11.8% 3.4% 2.4% -1.10% 2.9%
Marża brutto 51.4% 61.2% 60.2% 62.8% 56.1% 62.4% 62.1% 61.9% 60.2% 61.4% 63.6% 62.2% 61.7% 63.5% 62.6% 63.3% 61.5% 63.3% 62.0% 62.9% 60.7% 59.4% 52.3% 58.6% 58.0% 63.5% 65.6% 71.6% 70.7% 72.0% 70.5% 70.2% 70.2% 69.9% 70.2% 70.2% 58.5% 71.0% 71.1% 69.9% 71.0% 72.7% 72.9% 74.2%
Koszty i Wydatki (mln) 705 632 686 719 721 629 666 673 659 628 648 670 698 710 712 687 736 707 711 701 707 681 579 630 691 627 685 460 506 496 522 532 543 549 587 567 589 591 643 658 629 604 607 612
EBIT (mln) -156 18 -0 -588 -54 50 59 34 -12 88 117 91 97 49 100 -204 321 123 128 143 152 -32 -56 48 62 81 163 34 3 81 46 119 139 102 113 147 182 165 175 159 168 170 202 229
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -65.22% 177.9% 59200.0% 105.7% -77.39% 75.0% 98.5% 170.4% 890.2% -43.86% -15.17% -325.72% 230.5% 149.0% 28.6% 169.9% -52.68% -126.02% -143.75% -66.43% -59.21% 353.1% 391.1% -29.17% -95.16% 0.0% -71.78% 250.0% 4533.3% 25.9% 145.7% 23.5% 30.9% 61.8% 54.9% 8.2% -7.69% 3.0% 15.4% 44.0%
EBIT (%) -27.64% 2.7% -0.01% -87.58% -7.38% 7.4% 8.1% 4.7% -1.64% 12.1% 15.3% 11.8% 11.8% 6.1% 11.8% -24.91% 36.3% 14.7% 15.1% 16.7% 17.6% -4.41% -10.39% 6.9% 8.1% 11.1% 18.5% 6.3% 0.5% 14.2% 7.5% 18.4% 20.4% 15.2% 15.5% 20.1% 23.6% 21.8% 21.4% 19.5% 21.1% 22.0% 25.0% 27.2%
Przychody finansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 68 73 75 78 68 4 0 0 0 0 0 0 0
Koszty finansowe (mln) 164 164 166 167 167 166 165 165 165 159 151 149 150 155 146 147 149 154 147 146 142 124 124 131 124 121 119 120 118 116 70 68 73 75 78 78 82 75 75 73 70 68 77 84
Amortyzacja (mln) 164 184 222 286 210 181 193 192 173 191 177 184 203 150 247 505 163 165 170 162 150 138 140 111 140 123 123 96 109 108 107 102 103 101 108 90 86 86 87 90 97 91 99 108
EBITDA (mln) 146 200 221 -477 202 235 287 238 161 238 291 257 260 129 313 -38 526 299 249 323 258 113 72 30 178 243 174 149 140 163 31 196 201 205 210 266 234 261 270 244 299 264 300 331
EBITDA(%) 3.5% 31.6% 32.7% 34.9% 31.2% 34.8% 36.5% 35.0% 35.4% 38.5% 38.4% 35.7% 36.5% 24.6% 41.0% 36.6% 40.0% 36.6% 30.2% 39.1% 30.2% 25.8% 15.6% 25.9% 23.9% 35.5% 44.9% 35.1% 35.5% 33.0% 11.5% 34.1% 35.5% 33.0% 32.4% 38.2% 34.8% 34.5% 33.0% 29.9% 37.5% 34.1% 37.1% 39.4%
NOPLAT (mln) -326 -149 -168 -760 -218 -112 -71 -119 -177 -84 -33 -64 -48 -196 -6 -352 214 -20 -68 15 -35 -151 -196 -106 -91 -6 121 -72 -92 -64 -149 24 26 26 20 94 66 100 108 81 132 105 124 139
Podatek (mln) -279 -62 -65 -81 -91 -19 -20 -20 -66 17 6 -4 -4 6 -41 -0 7 4 7 -3 2 4 2 5 -7 3 8 -172 -154 3 1 4 5 -1 15 14 -2 18 26 17 24 23 29 25
Zysk Netto (mln) -47 -86 -102 -678 -128 -92 -52 -99 -111 -101 -39 -59 -43 -202 -6 -352 207 -24 -77 14 -43 -159 -203 -117 -90 -15 109 182 95 -67 3,291 20 21 22 -1 75 67 82 82 64 108 82 95 114
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 170.7% 6.8% -49.41% -85.42% -13.10% 9.2% -24.37% -40.04% -61.10% 100.2% -85.17% 492.9% 579.8% -88.11% 1227.6% 104.0% -120.79% 562.5% 163.6% -935.71% 109.3% -90.57% 153.7% 255.6% 205.6% 346.7% 2919.3% -89.01% -77.89% 132.8% -100.03% 275.0% 219.0% 272.7% 8300.0% -14.67% 61.2% 0.0% 15.9% 78.1%
Zysk netto (%) -8.32% -13.12% -14.78% -100.98% -17.30% -13.53% -7.09% -13.74% -14.73% -13.90% -5.10% -7.71% -5.24% -24.86% -0.69% -42.83% 23.3% -2.87% -9.11% 1.6% -4.98% -21.93% -37.66% -16.76% -11.81% -2.06% 12.4% 33.8% 16.4% -11.71% 539.5% 3.1% 3.1% 3.3% -0.14% 10.3% 8.7% 10.8% 10.0% 7.8% 13.6% 10.6% 11.7% 13.6%
EPS -0.55 -1.01 -1.19 -7.88 -1.48 -1.07 -0.59 -1.13 -1.26 -1.14 -0.44 -0.66 -0.48 -2.24 -0.0637 -3.86 2.25 -0.26 -0.83 0.15 -0.46 -1.69 -2.18 -1.23 -0.98 -0.16 1.13 1.89 0.98 -0.7 34.61 0.21 0.23 0.24 -0.011 0.83 0.74 0.91 0.91 1.1 1.22 0.97 1.13 1.37
EPS (rozwodnione) -0.55 -1.01 -1.19 -7.88 -1.48 -1.07 -0.59 -1.13 -1.26 -1.14 -0.44 -0.66 -0.48 -2.24 -0.0637 -3.86 2.21 -0.26 -0.83 0.15 -0.46 -1.69 -2.14 -1.23 -0.95 -0.16 1.13 1.84 0.95 -0.69 34.61 0.21 0.22 0.23 -0.011 0.81 0.73 0.89 0.89 1.08 1.2 0.94 1.11 1.34
Ilość akcji (mln) 85 85 86 86 86 86 87 88 88 88 89 90 89 90 91 91 92 92 93 93 93 94 93 95 92 95 95 96 97 96 95 94 93 91 91 91 90 90 90 89 88 85 84 84
Ważona ilość akcji (mln) 85 85 86 86 86 87 87 88 88 88 89 90 90 90 91 91 93 92 93 94 93 94 95 95 95 95 96 99 100 97 95 96 95 93 91 92 92 92 92 91 90 87 86 85
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 USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD