Financhill
Sell
39

LNW Quote, Financials, Valuation and Earnings

Last price:
$86.04
Seasonality move :
6.69%
Day range:
$85.45 - $87.22
52-week range:
$76.52 - $115.00
Dividend yield:
0%
P/E ratio:
26.80x
P/S ratio:
2.50x
P/B ratio:
8.85x
Volume:
548.6K
Avg. volume:
595.5K
1-year change:
3.66%
Market cap:
$7.6B
Revenue:
$2.9B
EPS (TTM):
$3.21
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.4B $1.7B $2.2B $2.5B $2.9B
Revenue Growth (YoY) -28.99% -28.85% 26.72% 16.67% 15.53%
 
Cost of Revenues $746M $610M $609M $738M $872M
Gross Profit $1.6B $1.1B $1.5B $1.8B $2B
Gross Profit Margin 68.76% 64.1% 71.71% 70.62% 69.95%
 
R&D Expenses $166M $148M $190M $218M $228M
Selling, General & Admin $619M $627M $679M $717M $808M
Other Inc / (Exp) -$103M -$166M -$93M -$255M -$96M
Operating Expenses $1.3B $1.2B $1.3B $1.4B $1.4B
Operating Income $315M -$135M $277M $419M $610M
 
Net Interest Expenses $589M $503M $478M $327M $309M
EBT. Incl. Unusual Items -$377M -$804M -$294M -$163M $205M
Earnings of Discontinued Ops. $212M $253M $366M $3.9B --
Income Tax Expense -$47M -$3M -$318M $13M $25M
Net Income to Company -$118M -$548M $390M $3.7B $180M
 
Minority Interest in Earnings -$12M -$21M -$19M -$22M -$17M
Net Income to Common Excl Extra Items -$130M -$569M $371M $3.7B $163M
 
Basic EPS (Cont. Ops) -$1.40 -$6.02 $3.86 $38.78 $1.79
Diluted EPS (Cont. Ops) -$1.40 -$6.02 $3.77 $38.78 $1.75
Weighted Average Basic Share $93M $95M $96M $95M $91M
Weighted Average Diluted Share $93M $95M $98M $95M $93M
 
EBITDA $754M $148M $582M $584M $898M
EBIT $212M -$301M $184M $164M $514M
 
Revenue (Reported) $2.4B $1.7B $2.2B $2.5B $2.9B
Operating Income (Reported) $315M -$135M $277M $419M $610M
Operating Income (Adjusted) $212M -$301M $184M $164M $514M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $432M $539M $648M $731M $817M
Revenue Growth (YoY) -49.47% 24.77% 20.22% 12.81% 11.77%
 
Cost of Revenues $152M $153M $193M $218M $246M
Gross Profit $280M $386M $455M $513M $571M
Gross Profit Margin 64.82% 71.61% 70.22% 70.18% 69.89%
 
R&D Expenses $36M $47M $56M $55M $66M
Selling, General & Admin $146M $164M $181M $204M $220M
Other Inc / (Exp) -$40M -$31M -$24M $8M -$41M
Operating Expenses $293M $307M $339M $349M $376M
Operating Income -$13M $79M $116M $164M $195M
 
Net Interest Expenses $131M $120M $68M $78M $73M
EBT. Incl. Unusual Items -$184M -$72M $24M $94M $81M
Earnings of Discontinued Ops. $76M $87M $315M -- --
Income Tax Expense $3M -$172M $4M $14M $17M
Net Income to Company -$111M $187M $335M $80M $64M
 
Minority Interest in Earnings -$6M -$5M -$7M -$5M --
Net Income to Common Excl Extra Items -$117M $182M $328M $75M $64M
 
Basic EPS (Cont. Ops) -$1.23 $1.89 $3.47 $0.83 $0.72
Diluted EPS (Cont. Ops) -$1.23 $1.84 $3.42 $0.81 $0.71
Weighted Average Basic Share $95M $96M $94M $91M $89M
Weighted Average Diluted Share $95M $99M $96M $92M $91M
 
EBITDA $58M $144M $194M $262M $244M
EBIT -$53M $48M $92M $172M $154M
 
Revenue (Reported) $432M $539M $648M $731M $817M
Operating Income (Reported) -$13M $79M $116M $164M $195M
Operating Income (Adjusted) -$53M $48M $92M $172M $154M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $2.1B $2.4B $2.8B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $504M $602M $703M $842M $935M
Gross Profit $1B $1.5B $1.7B $2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $142M $178M $215M $222M $254M
Selling, General & Admin $579M $671M $712M $781M $867M
Other Inc / (Exp) -$202M -$73M -$264M -$97M -$101M
Operating Expenses $1.2B $1.3B $1.4B $1.4B $1.5B
Operating Income -$112M $200M $355M $567M $757M
 
Net Interest Expenses $521M $484M $372M $304M $301M
EBT. Incl. Unusual Items -$835M -$357M -$281M $166M $355M
Earnings of Discontinued Ops. $76M $390M $3.9B $18M --
Income Tax Expense -$46M -$174M -$146M $33M $59M
Net Income to Company -$501M $207M $3.8B $151M $296M
 
Minority Interest in Earnings -$21M -$21M -$17M -$25M -$1M
Net Income to Common Excl Extra Items -$522M $186M $3.7B $126M $295M
 
Basic EPS (Cont. Ops) -$5.53 $1.91 $39.32 $1.38 $3.29
Diluted EPS (Cont. Ops) -$5.53 $1.86 $39.24 $1.35 $3.21
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $120M $529M $517M $872M $1B
EBIT -$314M $127M $91M $470M $656M
 
Revenue (Reported) $1.5B $2.1B $2.4B $2.8B $3.2B
Operating Income (Reported) -$112M $200M $355M $567M $757M
Operating Income (Adjusted) -$314M $127M $91M $470M $656M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $1.6B $1.8B $2.1B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $703M $439M $533M $638M $701M
Gross Profit $993M $1.1B $1.3B $1.5B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $118M $140M $165M $167M $194M
Selling, General & Admin $495M $503M $535M $599M $658M
Other Inc / (Exp) -$143M -$44M -$215M -$58M -$63M
Operating Expenses $1B $932M $1B $1.1B $1.1B
Operating Income -$9M $202M $280M $429M $575M
 
Net Interest Expenses $379M $360M $254M $231M $223M
EBT. Incl. Unusual Items -$531M -$202M -$189M $140M $289M
Earnings of Discontinued Ops. $76M $330M $3.9B -- --
Income Tax Expense $9M -$163M $8M $28M $61M
Net Income to Company -$464M $291M $3.7B $112M $228M
 
Minority Interest in Earnings -$15M -$15M -$13M -$16M --
Net Income to Common Excl Extra Items -$479M $276M $3.6B $96M $228M
 
Basic EPS (Cont. Ops) -$5.07 $2.86 $38.34 $1.06 $2.55
Diluted EPS (Cont. Ops) -$5.07 $2.81 $38.29 $1.03 $2.49
Weighted Average Basic Share $284M $287M $286M $273M $269M
Weighted Average Diluted Share $284M $290M $288M $276M $275M
 
EBITDA $237M $447M $382M $670M $775M
EBIT -$152M $158M $65M $371M $512M
 
Revenue (Reported) $1.7B $1.6B $1.8B $2.1B $2.4B
Operating Income (Reported) -$9M $202M $280M $429M $575M
Operating Income (Adjusted) -$152M $158M $65M $371M $512M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $313M $928M $585M $914M $425M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $755M $438M $423M $455M $506M
Inventory $244M $119M $98M $161M $177M
Prepaid Expenses -- -- -- -- --
Other Current Assets $252M $98M $88M $117M $113M
Total Current Assets $1.6B $2.2B $1.7B $1.7B $1.3B
 
Property Plant And Equipment $605M $294M $264M $253M $288M
Long-Term Investments $273M -- -- -- --
Goodwill $3.3B $2.7B $2.9B $2.9B $2.9B
Other Intangibles $1.8B $1.2B $1.1B $942M $763M
Other Long-Term Assets $209M $1.4B $1.6B $73M $66M
Total Assets $7.8B $8B $7.9B $6B $5.6B
 
Accounts Payable $226M $150M $204M $154M $241M
Accrued Expenses $232M $209M $242M $207M $211M
Current Portion Of Long-Term Debt $45M $44M $44M $24M $22M
Current Portion Of Capital Lease Obligations $26M $16M $16M $17M $19M
Other Current Liabilities -- $295M $282M -- --
Total Current Liabilities $766M $832M $974M $622M $696M
 
Long-Term Debt $8.7B $9.3B $8.6B $3.9B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $9.9B $10.5B $10B $4.8B $4.8B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -$2.2B -$2.7B -$2.3B $990M $765M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $104M $129M $150M $171M --
Total Equity -$2.1B -$2.5B -$2.1B $1.2B $765M
 
Total Liabilities and Equity $7.8B $8B $7.9B $6B $5.6B
Cash and Short Terms $313M $928M $585M $914M $425M
Total Debt $8.7B $9.3B $8.7B $3.9B $3.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1B $782M $1.3B $891M $347M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $662M $415M $426M $477M $580M
Inventory $223M $105M $137M $183M $183M
Prepaid Expenses -- -- -- -- --
Other Current Assets $256M $105M $166M $119M $115M
Total Current Assets $2.3B $1.9B $2B $1.7B $1.3B
 
Property Plant And Equipment $530M $264M $253M $272M $328M
Long-Term Investments $260M -- -- -- --
Goodwill $3.2B $2.8B $2.9B $2.9B $3B
Other Intangibles $1.6B $1.1B $897M $789M $662M
Other Long-Term Assets $207M $1.8B $75M $80M $65M
Total Assets $8.1B $7.9B $6.2B $5.9B $5.6B
 
Accounts Payable $230M $167M $176M $162M $200M
Accrued Expenses $573M $382M $352M $403M $429M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $251M -- -- --
Total Current Liabilities $847M $844M $802M $619M $680M
 
Long-Term Debt $9.3B $8.8B $3.9B $3.9B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $10.6B $10B $5B $4.7B $4.7B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -$331M -$261M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $121M $144M $161M $187M --
Total Equity -$2.5B -$2.2B $1.2B $1.1B $858M
 
Total Liabilities and Equity $8.1B $7.9B $6.2B $5.9B $5.6B
Cash and Short Terms $1B $782M $1.3B $891M $347M
Total Debt $9.4B $8.8B $3.9B $3.9B $3.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$118M -$548M $390M $3.7B $180M
Depreciation & Amoritzation $542M $449M $398M $420M $384M
Stock-Based Compensation $32M $56M $113M $69M $118M
Change in Accounts Receivable -$39M $137M $19M -$35M -$68M
Change in Inventories -$21M $4M $9M -$65M -$29M
Cash From Operations $546M $471M $685M -$381M $590M
 
Capital Expenditures $224M $137M $171M $216M $242M
Cash Acquisitions -- -$13M -$186M -$136M -$4M
Cash From Investing -$263M -$173M -$442M $6.1B -$251M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.6B $1.1B $60M $2.5B $755M
Long-Term Debt Repaid -$3B -$573M -$637M -$7.4B -$789M
Repurchase of Common Stock -- -- -- -$442M -$193M
Other Financing Activities -$72M -$40M -$51M -$86M -$549M
Cash From Financing -$129M $463M -$679M -$5.5B -$788M
 
Beginning Cash (CF) $220M $375M $1.1B $701M $967M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $154M $761M -$436M $272M -$449M
Ending Cash (CF) $375M $1.1B $701M $967M $521M
 
Levered Free Cash Flow $322M $334M $514M -$597M $348M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$111M $187M $335M $80M $64M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $140M $187M -$351M $204M $118M
 
Capital Expenditures $8M $43M $58M $70M $71M
Cash Acquisitions -- -$40M -$2M -- --
Cash From Investing -$50M -$108M $685M -$72M -$71M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $550M -- $50M $550M --
Long-Term Debt Repaid -$352M -$161M -$55M -$568M --
Repurchase of Common Stock -- -- -$11M -$112M -$44M
Other Financing Activities -$8M -$6M -$6M -$16M -$10M
Cash From Financing $185M -$168M -$24M -$146M -$65M
 
Beginning Cash (CF) $864M $993M $1B $964M $422M
Foreign Exchange Rate Adjustment $2M -$3M -$6M -$3M $3M
Additions / Reductions $275M -$89M $310M -$14M -$18M
Ending Cash (CF) $1.1B $901M $1.3B $947M $407M
 
Levered Free Cash Flow $132M $144M -$409M $134M $47M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$501M $207M $3.8B $151M $296M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $455M $618M -$68M $336M $597M
 
Capital Expenditures $117M $155M $211M $240M $284M
Cash Acquisitions -$13M -$40M -$264M -$18M --
Cash From Investing -$207M -$245M $5.9B -$218M -$290M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.5B -- $2.5B -- --
Long-Term Debt Repaid -$2B -$543M -$7.6B -$585M -$215M
Repurchase of Common Stock -- -- -$221M -$389M -$244M
Other Financing Activities -$59M -$44M -$88M -$62M -$546M
Cash From Financing $469M -$616M -$5.4B -$501M -$852M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $717M -$243M $440M -$383M -$545M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $338M $463M -$279M $96M $313M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$464M $291M $3.7B $112M $228M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $312M $459M -$294M $423M $430M
 
Capital Expenditures $100M $118M $158M $182M $224M
Cash Acquisitions -$13M -$40M -$118M -- --
Cash From Investing -$134M -$206M $6.1B -$190M -$229M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B -- $2.5B $550M --
Long-Term Debt Repaid -$462M -$432M -$7.4B -$579M -$5M
Repurchase of Common Stock -- -- -$221M -$168M -$219M
Other Financing Activities -$26M -$30M -$67M -$43M -$40M
Cash From Financing $587M -$492M -$5.2B -$251M -$315M
 
Beginning Cash (CF) $1.6B $3.2B $2.4B $3B $1.5B
Foreign Exchange Rate Adjustment $1M -$3M -$12M -$2M --
Additions / Reductions $765M -$239M $637M -$18M -$114M
Ending Cash (CF) $2.4B $3B $3B $2.9B $1.4B
 
Levered Free Cash Flow $212M $341M -$452M $241M $206M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Tesla Go Up or Down in 2025?
Will Tesla Go Up or Down in 2025?

The last few months have been exciting for Tesla and…

Why Is Coinbase Stock Going Down?
Why Is Coinbase Stock Going Down?

Every way you look at it, Coinbase has had a…

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock