Search LAWIL
Light & Wonder, Inc.
OTC, OTC · CIK 750004
Last close92.45
Daily changen/a
10 Years gain-9.36%
Dividends TTM0
Dividend yieldn/a
Fundamental Analysis
LAWIL · STANDARD
SIC 7373 · Services-Computer Integrated Systems Design · Fiscal year end 1231
Fundamental
77.5Momentum
64.3Acceleration
64.3Confidence
85.0Annual Revenue18
Quarterly Revenue79
Annual CFO18
Balance SheetAvailable
RankingEligible
Score Breakdown
Growth11.0 / 25
Quality20.0 / 25
Capital Efficiency20.0 / 20
Balance Sheet15.0 / 15
Shareholder Economics7.5 / 10
Forward Indicators0.0 / 5
Signals
Gross margin expansionGross margin improved by 3.1114 percentage points.
Operating leverageOperating margin improved by 2.8528 percentage points.
Share count reductionDiluted share count declined 9.6663%.
Strong operating leverageOperating income is growing faster than revenue while operating margin expands.
Key Metrics
Revenue Growth TTM3.25%OK
Revenue CAGR 3Y9.68%OK
Gross Margin74.3%OK
Operating Margin23.99%OK
FCF Marginn/aMISSING
FCF Growthn/aINSUFFICIENT_HISTORY
ROIC173.24%OK
Incremental Operating Margin 3Y65.97%OK
Net Debt / CFOn/aNOT_MEANINGFUL
Diluted Share Growth 1Y-9.67%OK
SBC / Revenue3.79%OK
SBC / FCFn/aNOT_MEANINGFUL
Financial History
| Period | Revenue | Gross Profit | Operating Income | CFO | FCF | Gross Margin | Op Margin | FCF Margin | ROIC | Shares |
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 FY Dec 31, 2025 | $3.31B | $2.43B | $683.00M | $794.00M | n/a | 73.3% | 20.61% | n/a | 173.89% | 85M |
| 2025 FY Dec 31, 2024 | $3.19B | $2.26B | $668.00M | $632.00M | n/a | 70.8% | 20.95% | n/a | 129.24% | 91M |
| 2025 FY Dec 31, 2023 | $2.90B | $2.03B | $518.00M | $590.00M | n/a | 69.95% | 17.85% | n/a | 196.9% | 93M |
| 2024 FY Dec 31, 2022 | $2.51B | $1.77B | $273.00M | -$381.00M | n/a | 70.62% | 10.87% | n/a | n/a | 95M |
| 2023 FY Dec 31, 2021 | $2.15B | $979.00M | $110.00M | $685.00M | n/a | 45.47% | 5.11% | n/a | n/a | 98M |
Formula Trace
| Metric | Value | Formula | Status | Source |
|---|---|---|---|---|
| Revenue TTM | $3.27B | sum latest 4 fiscal quarters Revenue | OK | 0000750004-26-000033, 0000750004-25-000072 |
| Revenue Growth TTM | 3.25% | Revenue_TTM / Revenue_TTM_1Y_ago - 1 | OK | 0000750004-26-000033, 0000750004-25-000072 |
| Revenue CAGR 3Y | 9.68% | (Revenue_current / Revenue_3Y_ago)^(1/3) - 1 | OK | 0000750004-26-000012 |
| Revenue CAGR 5Y | 14.3% | (Revenue_current / Revenue_5Y_ago)^(1/5) - 1 | OK | 0000750004-26-000012 |
| Gross Profit CAGR 3Y | 11.04% | (GrossProfit_current / GrossProfit_3Y_ago)^(1/3) - 1 | OK | 0000750004-26-000012 |
| Operating Income Growth | 17.19% | OperatingIncome_current / OperatingIncome_prior_year - 1 | OK | 0000750004-26-000033, 0000750004-25-000072 |
| FCF Growth | n/a | FCF_current / FCF_prior_year - 1 | INSUFFICIENT_HISTORY | derived |
| Revenue Growth Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Gross Profit Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Operating Income Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| FCF Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Gross Margin | 74.3% | Gross Profit / Revenue | OK | 0000750004-26-000033, 0000750004-25-000072 |
| Operating Margin | 23.99% | Operating Income / Revenue | OK | 0000750004-26-000033, 0000750004-25-000072 |
| ROIC | 173.24% | NOPAT / Average Invested Capital | OK | 0000750004-26-000033, 0000750004-25-000072 |
| Net Debt / CFO | n/a | Net Debt / CFO | NOT_MEANINGFUL | 0000750004-26-000033 |
| Current Ratio | 1.73x | Current Assets / Current Liabilities | OK | derived |
| Cash / Debt | 2.35x | (Cash + Short-term Investments) / Total Debt | OK | 0000750004-26-000033 |
| SBC / Revenue | 3.79% | SBC / Revenue | OK | 0000750004-26-000033, 0000750004-25-000072 |