Saturday 17 October 2026 Export BRSL’s income statement to Excel — free account

Brightstar Lottery

In the quarter to June 2026, revenue fell 7.45%, EPS grew 162.1%, free cash flow fell 719.1% and total debt fell 33.5%, each against the same quarter a year earlier.

9.50 0.20 −2.06%

Follow BRSL

Alert me

Market cap: $1.8B
P/E: 7.3×
Fwd P/E: 16.1×
Dividend yield: 9.58%
F-score: 4/9
Altman Z: 0.57
Beneish M: −1.86
Dividend safety: 12/100

Overview Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 48.75%

Capital & Financial Ratios $m

Market Cap 1,780.00

Revenue 2,468.00

Net Income 366.00

Free Cash Flow (2,221.00)

Net Debt 3,775.00

Current Ratio 1.10

Debt/Equity 2.16

P/E ratio 7.31

Fwd P/E 16.10

P/S ratio 0.71

P/B ratio 0.87

Past 5Y EPS Growth —

This Y EPS Growth (42.10%)

Next Y EPS Growth 44.69%

Next Y revenue growth (1.00%)

Next 5Y EPS Growth (1.19%)

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 0.06%

10-year low 10-year high

P/S against its own 10 years 18.91%

10-year low 10-year high

P/B against its own 10 years 3.83%

10-year low 10-year high

EV/Sales against its own 10 years 31.92%

10-year low 10-year high

Dividends

Payout Ratio 0.70

Annual Dividend Rate 0.91

Annual Dividend Yield 9.58%

	total	individual payouts
2028	Powerpack
2027	Powerpack
2026	0.92	0.23 0.23 0.23
2025	3.82	0.20 0.20 3.00 0.20 0.22
2024	0.80	0.20 0.20 0.20 0.20
2023	0.80	0.20 0.20 0.20 0.20
2022	0.80	0.20 0.20 0.20 0.20
2021	0.20	0.20
2020	0.20	0.20
2019	0.80	0.20 0.20 0.20 0.20
2018	0.80	0.20 0.20 0.20 0.20
2017	0.80	0.20 0.20 0.20 0.20
2016	0.80	0.20 0.20 0.20 0.20

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	654	704	1,500	579
Receivables	403	468	526	466
Inventory	110	113	116	132
Other	141	114	193	186
	2,123	6,165	2,336	1,363

	2023	2024	2025	Q'26
Payables	643	718	766	687
ST’ Debt	—	208	118	—
Other	561	619	508	550
	1,691	2,687	3,072	1,237

Compound Annual Growth %

	10y	5y	3y
Sales	(6.05%)	(4.22%)	(15.92%)
Cash Flow	0.00%	0.00%	0.00%
Earnings	0.00%	0.00%	(18.84%)
Book Value	(7.23%)	0.37%	(7.04%)

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	587	584	—	—	—
’25	583	631	629	668	2,511
’24	661	613	587	651	2,512
’23	1,060	1,055	601	—	2,529
’22	1,051	1,021	1,060	1,093	4,225
’21	1,015	1,041	984	1,049	4,089
’20	814	600	816	885	3,115

Fiscal quarters ending in the months shown.

value withheld pending a data check

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	165	(1,339)	—	—	—
’25	240	334	(486)	(187)	(99)
’24	120	343	261	326	1,050
’23	311	34	296	399	1,040
’22	189	196	236	278	899
’21	215	254	113	396	978
’20	157	168	285	256	866

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	55	(1,461)	—	—	—
’25	164	236	(551)	(264)	(415)
’24	85	304	231	281	901
’23	217	(65)	385	356	893
’22	116	116	178	194	604
’21	173	186	70	332	761
’20	78	112	222	208	620

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	0.20	0.18	—	—	—
’25	0.13	(0.29)	0.60	0.32	0.74
’24	0.40	0.20	0.04	1.07	1.71
’23	0.11	0.23	0.46	(0.04)	0.77
’22	0.39	(0.02)	1.30	(0.32)	1.35
’21	0.44	1.49	0.31	0.09	2.33
’20	(1.21)	(1.37)	(0.62)	(1.18)	(4.39)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	12.48	17.25	13.33	11.32	3.59	15.11	15.01	22.30	16.83	13.81	Analyst estimates 2026–2028 Powerpack
	High	32.07	29.36	31.00	17.85	17.14	32.95	30.84	33.99	27.69	18.57
People
People	Employees	12,613	12,278	12,100	11,922	11,048	10,486	10,786	11,016	11,019	5,815
	Revenue/emp, $m	0.41	0.40	0.40	0.34	0.28	0.39	0.39	0.23	0.23	0.43
Income, $m
Income, $m	Revenue	5,154	4,939	4,831	4,032	3,115	4,089	4,225	2,529	2,512	2,511
	Gross margin, %	39.16	36.58	39.11	42.08	36.44	47.88	47.34	47.84	53.07	50.46
	EBT	323	(977)	304	128	(848)	529	589	488	521	299
	EBT margin, %	6.28	(19.78)	6.29	3.17	(27.22)	12.94	13.94	19.30	20.74	11.91
	Net income	264	(948)	115	(3)	(839)	670	414	307	508	287
	Depreciation	1,018	1,035	945	842	587	761	685	415	402	444
Per share, $
Per share, $	Revenue	25.58	24.31	23.67	19.73	15.22	19.95	20.92	12.65	12.44	12.75
	Earnings	1.05	(5.26)	(0.10)	(0.09)	(4.39)	2.35	1.36	0.78	1.73	0.74
	Cash flow	1.40	3.27	0.15	5.35	4.23	4.77	4.45	5.20	5.20	(0.50)
	Capex	(1.77)	(2.61)	(2.52)	(1.24)	(1.20)	(1.06)	(1.46)	(0.73)	(0.74)	(1.60)
	Free cash flow	(0.37)	0.65	(2.37)	4.11	3.03	3.71	2.99	4.47	4.46	(2.11)
	Book value	17.00	11.59	13.48	12.16	7.62	9.62	9.80	9.76	10.20	8.07
	Shares, m	202	203	204	204	205	205	202	200	202	197
Valuation, ×
Valuation, ×	P/E	24.66	0.00	0.00	0.00	0.00	12.25	16.58	35.13	10.15	20.37
	P/S	1.00	1.10	0.62	0.76	1.11	1.45	1.08	2.17	1.42	1.21
	P/B	1.51	2.31	1.09	1.23	2.22	3.01	2.30	2.81	1.73	1.92
	EV/Sales	2.42	2.53	2.29	2.54	3.41	2.86	2.26	4.27	3.27	2.28
	EV/FCF	(166.96)	94.16	(22.82)	12.20	17.12	15.35	15.84	12.11	9.13	(13.80)
Cash, $m
Cash, $m	Operating cash flow	281	663	30	1,093	866	978	899	1,040	1,050	(99)
	Capex	(356)	(531)	(514)	(253)	(246)	(217)	(295)	(147)	(149)	(316)
	Free cash flow	(75)	133	(484)	840	620	761	604	893	901	(415)
Balance, $m
Balance, $m	Working capital	(52)	(612)	285	166	825	573	283	432	3,478	(736)
	Total debt	7,863	8,377	8,012	8,062	8,250	6,568	5,751	5,655	5,361	4,178
	Net debt	7,322	7,071	7,500	7,187	7,144	5,759	5,011	5,001	4,657	2,678
	Shareholders’ equity	3,426	2,355	2,752	2,485	1,561	1,971	1,979	1,952	2,061	1,590
Returns, %
Returns, %	ROA	1.40	(7.07)	(0.15)	(0.14)	(6.74)	3.96	2.53	1.49	3.36	1.51
	ROIC	3.84	(0.34)	3.94	3.09	(0.78)	7.30	8.23	6.77	6.42	9.27
	ROE	6.22	(36.97)	(0.84)	(0.73)	(44.39)	27.29	13.92	7.93	17.34	8.05

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
DKNG DraftKings Inc.	$17.2B	— (loss-making)	90.5×	−4.58% (below 0%: shrinking)	n/m	−51.62% (below 0%: shrinking)	38.21%	(4.72%)	Compare
FLUT Flutter Entertainment PLC	$13.2B	— (loss-making)	43.5×	+3.32% (above 0%: growing)	n/m	+21.15% (above 0%: growing)	39.60%	(3.33%)	Compare
LNWO Light & Wonder, Inc.	$7.0B	24.0×	15.2×	+2.35% (above 0%: growing)	+38.39% (above 0%: growing)	+464.29% (above 0%: growing)	74.64%	26.93%	Compare
CHDN Churchill Downs, Incorporated	$5.7B	14.0×	12.1×	+4.93% (above 0%: growing)	+13.58% (above 0%: growing)	+2.58% (above 0%: growing)	42.76%	36.43%	Compare
SGHC Super Group (SGHC) Limited	$5.7B	15.1×	14.9×	+32.30% (above 0%: growing)	+100.00% (above 0%: growing)	−39.92% (below 0%: shrinking)	100.00%	25.15%	Compare
RSI Rush Street Interactive, Inc.	$4.4B	61.7×	69.2×	+46.27% (above 0%: growing)	−44.44% (below 0%: shrinking)	+128.07% (above 0%: growing)	35.47%	11.74%	Compare
BRSL Brightstar Lottery	$1.8B	7.3×	16.1×	−7.45% (below 0%: shrinking)	n/m	−719.07% (below 0%: shrinking)	46.92%	19.69%
ACEL Accel Entertainment, Inc.	$898.0M	15.8×	16.9×	+9.59% (above 0%: growing)	+66.67% (above 0%: growing)	+266.72% (above 0%: growing)	31.30%	8.71%	Compare
CDRO Codere Online Luxembourg, S.A.	$437.9M	— (loss-making)	—	+232.74% (above 0%: growing)	+94.12% (above 0%: growing)	+7,111.62% (above 0%: growing)	47.71%	0.00%	Compare
Median of peers	$5.7B	15.8×	16.9×	+7.26%	+52.53%	+74.61%	41.18%	10.23%

All 16 Gambling stocks →