Saturday 17 October 2026
Export LNWO’s income statement to Excel — free account
Light & Wonder, Inc.
LNWO Consumer Cyclical Gambling
Light & Wonder, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $3.3 billion, up 3.95% from fiscal 2024. In the quarter to June 2026, revenue grew 2.35%, EPS grew 38.4%, free cash flow grew 464.3% and total debt rose 5.68%, each against the same quarter a year earlier. Revenue growth for five consecutive years, operating cash flow growth for three.
81.86
0.15
+0.18%
Follow LNWO
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
31.53 | 22.91 | 45.08 | 1.50 | 17.36 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Piotroski F-Score |
5 | 7 | 5 | 6 | 7 | 3 | 6 | 5 | 6 | 5 |
P/S ratio |
2.58 | 2.41 | 2.54 | 2.20 | 2.98 | 2.32 | 1.04 | 0.48 | 1.44 | 0.42 |
Altman Z-Score |
2.06 | 2.32 | 2.07 | 1.59 | 0.26 | (0.08) | 0.18 | 0.23 | 0.58 | 0.18 |
P/FCF ratio |
21.15 | 29.73 | 27.49 | 0.00 | 14.76 | 15.48 | 10.27 | 0.00 | 31.02 | 14.65 |
Altman Z″-Score (non-manufacturers) |
1.89 | 2.12 | 1.92 | 2.01 | (0.80) | (0.79) | (0.49) | (0.69) | 0.05 | (0.73) |
Beneish M-Score |
(2.72) | (2.60) | (2.71) | (2.13) | (2.84) | (3.75) | (2.63) | (2.79) | (2.89) | (2.98) |
P/Operating CF |
26.82 | 38.06 | 44.21 | (63.46) | 28.39 | 24.79 | 17.42 | (162.71) | 37.75 | 16.04 |
P/B ratio |
34.92 | 12.09 | 9.65 | 4.76 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Price to Tangible BV |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EV/Sales |
4.06 | 3.53 | 3.70 | 3.37 | 6.73 | 7.22 | 4.54 | 3.11 | 4.03 | 3.18 |
EV/EBITDA |
19.70 | 16.84 | 20.74 | 30.97 | 131.63 | 0.00 | 37.42 | 39.31 | 31.51 | 70.11 |
EV/Operating CF |
16.95 | 17.80 | 18.21 | (22.19) | 21.14 | 26.05 | 19.87 | 30.22 | 24.48 | 21.85 |
EV/FCF |
33.26 | 43.51 | 40.00 | (12.50) | 33.32 | 48.20 | 44.73 | (123.90) | 86.44 | 109.79 |
Quick Ratio |
1.18 | 1.21 | 1.47 | 2.28 | 1.08 | 1.70 | 1.46 | 1.08 | 1.84 | 0.92 |
Current Ratio |
1.60 | 1.61 | 1.88 | 2.72 | 1.78 | 2.62 | 2.11 | 1.83 | 2.54 | 1.61 |
Net Debt/EBITDA |
4.50 | 3.46 | 3.72 | 4.23 | 15.87 | 32.29 | 10.05 | 9.24 | 7.39 | 8.46 |
Debt/Assets |
79.90% | 71.39% | 69.78% | 64.80% | 110.24% | 116.52% | 111.73% | 117.09% | 113.61% | 113.92% |
Debt/Equity |
21.07 | 6.08 | 5.06 | 3.35 | (4.13) | (3.69) | (4.14) | (3.67) | (4.33) | (4.17) |
Asset Turnover |
0.56 | 0.58 | 0.50 | 0.36 | 0.27 | 0.22 | 0.31 | 0.44 | 0.42 | 0.39 |
Operating CF/Net income |
2.88 | 1.88 | 3.62 | (0.10) | 1.85 | (0.83) | (4.20) | (0.98) | (2.09) | (1.18) |
Capex/Depreciation |
(0.76) | (0.81) | (0.63) | (0.51) | (0.43) | (0.27) | (0.41) | (0.51) | (0.42) | (0.32) |
Interest Coverage |
2.18 | 2.28 | 1.68 | 0.83 | 0.23 | (0.49) | 0.49 | 0.45 | 0.65 | 0.20 |
| 62.66% | 47.97% | 16.93% | (777.78%) | (16.03%) | 24.57% | 5.69% | 15.68% | 12.21% | 20.62% | |
| 4.65% | 6.12% | 2.82% | 52.91% | 4.68% | (7.21%) | (1.67%) | (4.56%) | (3.27%) | (4.77%) | |
ROIC |
8.29% | 9.94% | 7.85% | 4.17% | 1.15% | (2.64%) | 2.90% | 2.61% | 4.15% | 1.36% |
Return on Tangible Assets |
33.33% | 45.78% | 19.15% | 288.01% | 38.21% | (35.76%) | (9.64%) | (30.11%) | (14.20%) | (34.13%) |
Average Days of Receivables |
75.89 | 66.98 | 63.64 | 66.11 | 71.71 | 94.10 | 115.40 | 65.01 | 64.02 | 62.66 |
Research and Development Expense of Revenue |
7.60% | 8.22% | 7.86% | 8.68% | 8.82% | 8.71% | 6.95% | 6.01% | 5.97% | 7.10% |
Selling, General and Administrative Expense of Revenue |
26.22% | 27.35% | 27.84% | 28.54% | 31.54% | 36.90% | 25.92% | 20.73% | 19.88% | 20.01% |
Intangible Assets out of Total Assets |
0.68 | 0.65 | 0.67 | 0.64 | 0.50 | 0.50 | 0.65 | 0.70 | 0.63 | 0.71 |
Share Based Compensation of Revenue |
3.65% | 3.45% | 4.07% | 2.75% | 5.25% | 3.30% | 1.34% | 1.31% | 0.88% | 1.22% |
Graham Net Nets |
(0.58) | (0.47) | (0.47) | (0.57) | (1.29) | (2.11) | (3.33) | (5.42) | (1.77) | (6.47) |
Graham Number |
14.74 | 24.62 | 18.45 | 103.10 | 0.00 | 59.99 | 26.72 | 48.73 | 37.33 | 44.95 |
Earnings Yield |
3.17% | 4.36% | 2.22% | 66.52% | 5.76% | (14.51%) | (5.23%) | (21.81%) | (5.43%) | (28.93%) |
Free Cash Flow Yield |
4.73% | 3.36% | 3.64% | (12.25%) | 6.77% | 6.46% | 9.74% | (5.19%) | 3.22% | 6.82% |
Revenue per Share |
39.93 | 35.82 | 31.89 | 26.44 | 22.43 | 17.88 | 25.68 | 36.96 | 34.65 | 33.03 |
Operating CF per Share |
9.57 | 7.10 | 6.48 | (4.01) | 7.14 | 4.96 | 5.87 | 3.80 | 5.70 | 4.80 |
Capex per Share |
(3.73) | (3.30) | (2.66) | (2.27) | (1.78) | (1.44) | (2.41) | (3.86) | (3.19) | (2.93) |
Free Cash Flow per Share |
5.83 | 3.80 | 3.82 | (6.28) | 5.35 | 3.52 | 3.46 | (0.05) | 2.51 | 1.86 |
Cash per Share |
3.14 | 3.44 | 5.66 | 10.12 | 6.52 | 10.24 | 3.91 | 2.27 | 9.19 | 1.60 |
Shareholders Equity per Share |
2.95 | 7.15 | 8.41 | 12.22 | (21.94) | (26.57) | (22.67) | (27.07) | (22.78) | (22.17) |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
2.95 | 7.15 | 8.41 | 12.22 | (21.94) | (26.57) | (22.67) | (27.07) | (22.78) | (22.17) |
Free Cash Flow |
484.00 | 338.00 | 348.00 | (597.00) | 514.00 | 334.00 | 322.00 | (5.00) | 223.00 | 162.80 |
Working Capital |
480.00 | 448.00 | 615.00 | 1,072.00 | 758.00 | 1,349.00 | 849.00 | 622.00 | 1,136.60 | 424.20 |
Capital Expenditures |
(310.00) | (294.00) | (242.00) | (216.00) | (171.00) | (137.00) | (224.00) | (351.00) | (284.00) | (256.20) |
Net Current Asset Value |
(4,934.00) | (3,602.00) | (3,476.00) | (3,154.00) | (8,257.00) | (8,327.00) | (8,302.00) | (8,812.00) | (7,875.90) | (7,906.50) |
EV/EBIT |
19.70 | 16.84 | 20.74 | 30.97 | 131.63 | 0.00 | 37.42 | 39.31 | 31.51 | 70.11 |
Capex to Sales |
0.09 | 0.09 | 0.08 | 0.09 | 0.08 | 0.08 | 0.09 | 0.10 | 0.09 | 0.09 |
Price to Operating Income |
12.53 | 11.51 | 14.25 | 20.22 | 58.32 | 0.00 | 8.59 | 6.12 | 11.31 | 9.36 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
1.17 | 1.26 | 1.63 | 2.06 | 1.87 | 2.08 | 1.08 | 1.26 | 1.20 | 1.32 |
Cash ROIC |
8.54% | 7.02% | 6.75% | (9.92%) | 7.13% | 4.31% | 4.61% | (0.07%) | 2.95% | 2.59% |
Accounts Receivable Turnover |
5.20 | 5.84 | 6.04 | 5.72 | 5.00 | 2.85 | 3.53 | 5.90 | 5.95 | 5.87 |
Accounts Payable Turnover |
4.37 | 4.07 | 4.42 | 4.12 | 3.44 | 3.24 | 3.31 | 6.04 | 6.14 | 6.35 |
Inventory Turnover |
5.41 | 5.56 | 5.16 | 5.70 | 5.61 | 3.36 | 3.24 | 5.47 | 4.80 | 4.51 |
Average Days of Payables |
77.95 | 84.68 | 100.88 | 76.17 | 122.27 | 89.75 | 110.58 | 65.44 | 59.70 | 62.32 |
Days of Inventory on Hand |
69.70 | 61.94 | 74.09 | 79.63 | 58.74 | 71.20 | 119.38 | 62.82 | 76.23 | 79.94 |
Average Receivables |
637.00 | 545.50 | 480.50 | 439.00 | 430.50 | 596.50 | 677.00 | 569.95 | 517.95 | 491.05 |
Average Payables |
202.50 | 228.50 | 197.50 | 179.00 | 177.00 | 188.00 | 225.50 | 207.70 | 189.65 | 174.35 |
Average Inventory |
163.50 | 167.50 | 169.00 | 129.50 | 108.50 | 181.50 | 230.00 | 229.55 | 242.70 | 245.40 |
Average Assets |
5,941.50 | 5,486.50 | 5,780.50 | 6,946.00 | 7,933.50 | 7,896.50 | 7,763.50 | 7,721.65 | 7,406.35 | 7,409.80 |
Average Common Equity |
440.50 | 700.50 | 963.00 | (472.50) | (2,315.00) | (2,316.00) | (2,285.50) | (2,245.00) | (1,981.35) | (1,715.60) |
Columns are period end dates