Light & Wonder, Inc. Financial Ratios — LNW Stock

Profitability (USD)

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.19	39.58
Return on Assets (%)	-6.72	-0.58	-2.88	-0.94	-3.36	-15.98	-4.77	-3.27	-4.56	-1.67	-7.21	4.68	52.91	2.82	6.12
Return on Capital (%)	- -	-4.84	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.02	11.94
Return on Invested Capital (%)	- -	-2.35	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.88	13.11
Gross Margin (%)	41.66	44.37	44.18	45.76	52.45	59.98	61.63	62.26	62.68	68.76	64.1	71.71	70.62	69.95	70.8
EBITDA Margin (%)	23.7	24.58	26.59	19.01	17.48	32.74	34.52	36.41	35.95	35.89	18.48	31.35	33.4	34.25	35.23
Operating Margin (%)	7.63	10.88	7.92	0.4	-7.95	- -	8.9	14.27	15.43	13.19	-7.95	12.87	16.68	21.02	23.9
Incremental Operating Margin (%)	-28.81	-161.65	-33.01	-42.58	- -	- -	206.02	91.43	28.32	20.92	- -	90.75	39.55	48.97	53.15
Pretax Margin (%)	-0.6	1.46	-2.5	-13.14	-27.7	-61.41	-16.6	-7.36	-10.08	-15.79	-47.32	-13.66	-6.49	7.06	13.21
Profit Margin (%)	-16.91	-1.46	-6.74	-2.77	-13.12	-50.54	-12.27	-7.85	-10.47	-5.44	-33.49	17.23	146.3	5.62	10.54
Net Income to Common Margin (%)	-16.91	-1.46	-6.74	-2.77	-13.12	-50.54	-12.27	-7.85	-10.47	-5.44	-33.49	17.23	146.3	5.62	10.54
Effective Tax Rate (%)	- -	146.03	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.2	20.19
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.19	39.58

Credit (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Total Debt	1,397	1,391	1,468	3,193	8,313	8,207	8,074	8,777	9,037	8,839	9,362	8,746	3,948	3,932	3,917
ST Debt	8	26	16	30	51	50	49	40	45	71	60	60	41	41	39
LT Debt	1,388	1,364	1,452	3,162	8,262	8,157	8,025	8,736	8,992	8,768	9,302	8,686	3,907	3,891	3,878
Total Debt/EBITDA	6.68	6.54	5.95	15.39	26.62	9.09	8.11	7.82	7.47	10.31	29.82	12.96	4.71	3.96	3.49
Net Debt/EBITDA	6.08	6.04	5.51	14.65	26.07	8.95	8	7.11	7.34	9.82	26.67	12.01	3.55	3.47	3.27
Total Debt/EBIT	20.73	14.76	19.98	725.59	-58.54	-82,070	31.47	19.95	17.41	28.06	-69.35	31.57	9.42	6.45	5.14
Net Debt/EBIT	18.89	13.65	18.49	690.66	-57.33	-80,783	31.02	18.15	17.09	26.7	-62.04	29.26	7.11	5.65	4.82
EBITDA to Interest Expense	2.06	2.03	2.47	1.74	1.02	1.36	1.5	1.84	2.03	1.46	0.62	1.41	2.57	3.22	3.83
EBITDA-CapEx/Interest Expense	1.08	1.57	1.8	1.05	0.59	1.17	1.5	1.84	2.03	1.46	0.62	1.41	2.57	3.22	3.83
EBIT to Interest Expense	0.66	0.9	0.74	0.04	-0.46	- -	0.39	0.72	0.87	0.53	-0.27	0.58	1.28	1.97	2.6
Interest Expense	102	105	100	120	307	665	661	610	597	589	503	478	327	309	293
Common Equity/Total Assets	-6.04	-6.6	-9.38	-5.56	-4.83	-24.11	-31.29	-31.84	-36.58	-37.82	-44.19	-40.05	8.62	12.27	18.76
Long-Term Debt/Equity (%)	306.69	307.51	397.94	843.25	211,853.85	- -	- -	- -	- -	- -	- -	- -	336.52	508.63	609.75
Long-Term Debt/Capital (%)	109.6	109.33	114.94	106.93	105.34	128.59	137.03	138.3	144.71	146.38	156	151.35	84.26	84.35	78.6
Long-Term Debt/Total Assets (%)	64.52	63.11	66.38	74.64	84.99	105.49	113.23	113.09	116.51	112.28	116.51	110.19	65.02	70.08	71.54
Total Debt/Equity (%)	308.55	313.42	402.47	851.36	213,151.28	-548.78	-417.12	-432.98	-366.91	-419.31	-370.92	-415.29	340.05	513.99	615.88
Total Debt/Capital (%)	110.27	111.43	116.25	107.96	105.99	129.39	137.87	138.94	145.43	147.56	157	152.4	85.14	85.24	79.39
Total Debt/Total Assets (%)	64.92	64.33	67.14	75.36	85.51	106.14	113.92	113.61	117.09	113.19	117.26	110.95	65.7	70.82	72.26
Net Debt to Equity	281.1	289.89	372.59	810.37	208,746.15	-540.17	-411.17	-394.07	-360.09	-399.05	-331.81	-384.85	256.68	450.85	577.67
Net Debt/Capital (%)	111.38	112.47	117.78	108.4	106.12	130	138.63	144.5	146.69	148.18	166.34	157.26	80.04	82.35	77.54
EBITDA	209	213	247	207	312	903	995	1,123	1,209	857	314	675	839	994	1,123
EBITDA-CapEx	110	164	180	126	182	780	995	1,123	1,209	857	314	675	839	994	1,123
Operating Income (Loss)	67	94	74	4	-142	- -	257	440	519	315	-135	277	419	610	762

Liquidity (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Cash Ratio	0.63	0.44	0.43	0.34	0.26	0.2	0.17	1.07	0.22	0.41	1.12	0.6	1.47	0.61	0.27
Current Ratio	2.11	1.71	1.89	2.12	1.99	1.8	1.61	2.54	1.83	2.11	2.62	1.78	2.72	1.88	1.61
Quick Ratio	1.54	1.21	1.28	1.46	1.26	1.2	1.06	1.99	1.18	1.39	1.64	1.03	2.2	1.34	1.06
CFO/Avg Current Liab	0.81	0.79	0.64	0.48	0.37	0.63	0.62	0.71	0.47	0.72	0.59	0.76	-0.48	0.9	0.88
Common Equity/Total Assets	-6.04	-6.6	-9.38	-5.56	-4.83	-24.11	-31.29	-31.84	-36.58	-37.82	-44.19	-40.05	8.62	12.27	18.76
Long-Term Debt/Equity (%)	306.69	307.51	397.94	843.25	211,853.85	- -	- -	- -	- -	- -	- -	- -	336.52	508.63	609.75
Long-Term Debt/Capital (%)	109.6	109.33	114.94	106.93	105.34	128.59	137.03	138.3	144.71	146.38	156	151.35	84.26	84.35	78.6
Long-Term Debt/Total Assets (%)	64.52	63.11	66.38	74.64	84.99	105.49	113.23	113.09	116.51	112.28	116.51	110.19	65.02	70.08	71.54
Total Debt/Equity (%)	308.55	313.42	402.47	851.36	213,151.28	-548.78	-417.12	-432.98	-366.91	-419.31	-370.92	-415.29	340.05	513.99	615.88
Total Debt/Capital (%)	110.27	111.43	116.25	107.96	105.99	129.39	137.87	138.94	145.43	147.56	157	152.4	85.14	85.24	79.39
Total Debt/Total Assets (%)	64.92	64.33	67.14	75.36	85.51	106.14	113.92	113.61	117.09	113.19	117.26	110.95	65.7	70.82	72.26
CFO/Total Liabilities	10.04	9.96	8.61	4.43	2.09	4.49	4.64	5.2	3.4	5.51	4.48	6.86	-7.86	12.33	13.21
CFO/CapEx	1.72	3.54	2.35	2.1	1.56	3.36	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.22	1.21	1.21	0.82	0.59	0.38	0.64	1.15	0.89	0.26	-0.29	0.27	3.44	4.52	4.96

Working Capital (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Accounts Receivable Turnover	4.96	4.8	4.73	3.92	4.39	5.77	5.87	5.95	5.9	3.53	2.85	5	5.72	6.04	5.84
Days Sales Outstanding	73.65	76.01	77.11	93	83.2	63.21	62.16	61.3	61.86	103.48	128.15	72.98	63.79	60.44	62.46
Inventory Turnover	7.22	6.49	6.86	5.66	4.21	4.3	4.51	4.8	5.47	3.24	3.36	5.61	5.7	5.16	5.56
Days Inventory Outstanding	50.58	56.26	53.18	64.49	86.67	84.98	80.96	76.1	66.76	112.53	108.6	65.03	64.05	70.74	65.67
Accounts Payable Turnover	9.44	8.43	6.94	5.94	6.59	6.89	6.31	6.14	5.91	3.43	2.58	3.32	4.47	4.5	3.99
Accounts Payable Turnover Days	38.65	43.29	52.63	61.47	55.41	52.99	57.85	59.43	61.74	106.34	141.48	109.87	81.57	81.18	91.45
Cash Conversion Cycle	85.57	88.98	77.67	96.02	114.46	95.2	85.28	77.98	66.88	109.67	95.27	28.14	46.27	50	36.67
Inventory to Cash Days	23.07	19.75	23.93	28.5	-3.47	-21.77	-18.8	-14.8	-4.9	-9.06	19.54	7.95	-0.26	-10.3	-3.21
Inventories	69	80	71	138	266	248	242	243	216	244	119	98	161	177	158
Raw Materials	- -	35	27	62	106	118	110	129	131	153	86	70	124	113	126
Work In Process	23	35	27	62	106	118	110	129	131	153	- -	- -	- -	- -	- -
Finished Goods	46	44	44	76	160	130	132	114	85	91	33	28	37	64	32
Other Inventory	- -	-35	-27	-62	-106	-118	-110	-129	-131	-153	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	923	893	780	1,439	1,077	771	1,222	4,571	1,629	2,491	3,942	6,416	5,567	7,472	7,688
- Cash & Cash Equivalents	124	104	109	154	172	129	115	789	168	313	928	585	914	425	196
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	104	129	150	171	- -	- -
+ Total Debt	1,397	1,391	1,468	3,193	8,313	8,207	8,074	8,777	9,037	8,839	9,362	8,746	3,948	3,932	3,917
Enterprise Value	2,195	2,180	2,140	4,478	9,218	8,849	9,181	12,559	10,498	11,121	12,505	14,727	8,772	10,979	11,409
Total Capital	1,267	1,248	1,263	2,957	7,843	6,343	5,856	6,317	6,214	5,990	5,963	5,739	4,637	4,613	4,934
Total Debt/Capital (%)	110.27	111.43	116.25	107.96	105.99	129.39	137.87	138.94	145.43	147.56	157	152.4	85.14	85.24	79.39
Total Debt / EV	0.64	0.64	0.69	0.71	0.9	0.93	0.88	0.7	0.86	0.79	0.75	0.59	0.45	0.36	0.34
EV/Sales	2.49	2.52	2.3	4.1	5.16	3.21	3.18	4.07	3.12	4.66	7.36	6.84	3.49	3.78	3.58
EV/EBITDA	10.5	10.24	8.67	21.59	29.52	9.8	9.22	11.18	8.68	12.98	39.82	21.82	10.46	11.05	10.16
EV/EBIT	32.59	23.14	29.11	1,017.72	- -	- -	35.78	28.54	20.23	35.3	- -	53.16	20.94	18	14.97
EV/Cash Flow to Firm	0.73	17.73	6.18	23.26	26.42	9.2	10.11	10.85	10.87	10.48	12.86	22.8	- -	12.75	13.18
EV/Free Cash Flow to Firm	0.7	12.72	5.19	16.34	19.21	8.16	10.11	10.85	10.87	10.48	12.86	22.8	- -	12.75	13.18
Diluted Market Cap	923	893	780	1,439	1,077	771	1,222	4,571	1,629	2,491	3,942	6,549	5,567	7,636	7,861
Diluted Enterprise Value	2,195	2,180	2,140	4,478	9,218	8,849	9,181	12,559	10,498	11,121	12,505	14,860	8,772	11,143	11,582
EV per Share	23.69	23.67	23.77	52.68	108.96	103.01	105.17	140.95	115.23	119.58	131.63	153.4	92.34	120.65	128.19
TTM Sales	882	866	929	1,091	1,786	2,759	2,883	3,084	3,363	2,388	1,699	2,153	2,512	2,902	3,188
TTM EBITDA	209	213	247	207	312	903	995	1,123	1,209	857	314	675	839	994	1,123
TTM Operating Income	67	94	74	4	-142	- -	257	440	519	315	-135	277	419	610	762
TTM Cash Flow to Firm	3,024	123	346	193	349	961	908	1,157	966	1,062	972	646	-28	861	866
TTM Free Cash Flow to Firm	3,123	171	413	274	480	1,085	908	1,157	966	1,062	972	646	-28	861	866

Multiples (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Price/Free Cash Flow	3.42	4.07	3.49	5.69	3.22	1.43	2.92	9.02	4.71	4.56	8.37	9.56	-14.61	12.94	12.44
EV/EBIT	32.59	23.14	29.11	1,017.72	- -	- -	35.78	28.54	20.23	35.3	- -	53.16	20.94	18	14.97
Enterprise Value	2,195	2,180	2,140	4,478	9,218	8,849	9,181	12,559	10,498	11,121	12,505	14,727	8,772	10,979	11,409
Low Price	6.58	6.5	5.53	7.55	6.97	7.06	4.56	13.73	14.79	16.02	3.76	36.89	40.1	53.77	76.52
EV/Sales	2.49	2.52	2.3	4.1	5.16	3.21	3.18	4.07	3.12	4.66	7.36	6.84	3.49	3.78	3.58
EV/EBITDA	10.5	10.24	8.67	21.59	29.52	9.8	9.22	11.18	8.68	12.98	39.82	21.82	10.46	11.05	10.16
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.29	1.51	45.84	22.88
Price/Earnings Average	-7.11	-65.95	-13.27	-35.63	-4.29	-0.76	-2.5	-11.68	-10.1	-16.1	-3.84	16.19	1.42	38.62	25.47
Price/Earnings High	-10.56	-82.38	-18.81	-54.83	-6.23	-1.05	-3.97	-20.23	-16.25	-22.63	-7.32	23.34	1.82	49.7	30.46
Price/Earnings Low	-4.09	-47.51	-7.95	-21.25	-2.52	-0.43	-1.13	-5.06	-3.83	-11.46	-0.63	9.55	1.04	30.02	20.27
Price/Book Value	-7.1	-6.26	-3.8	-6.11	-2.29	-0.41	-0.55	-1.86	-0.58	-0.84	-1.12	-2.03	10.75	10.97	7.56
Price/Book Value Average	-8.15	-5.83	-4.05	-4.57	-2.14	-0.57	-0.4	-1.15	-1.26	-0.71	-0.62	-1.9	10.11	9.24	8.41
Price/Book Value High	-12.12	-7.28	-5.74	-7.03	-3.11	-0.79	-0.63	-1.99	-2.03	-1	-1.18	-2.74	12.95	11.9	10.06
Price/Book Value Low	-4.69	-4.2	-2.43	-2.73	-1.26	-0.33	-0.18	-0.5	-0.48	-0.5	-0.1	-1.12	7.35	7.19	6.7
Price/Tangible Book Value	-2.42	-2.17	-1.28	-0.92	-0.15	-0.11	-0.17	-0.66	-0.21	-0.35	-0.61	-1.06	-2.06	-2.54	-2.68
Price/Tangible Book Value Average	-2.78	-2.02	-1.37	-0.69	-0.14	-0.15	-0.13	-0.41	-0.45	-0.29	-0.34	-0.99	-1.94	-2.14	-2.98
Price/Tangible Book Value High	-4.13	-2.52	-1.94	-1.06	-0.21	-0.21	-0.2	-0.71	-0.73	-0.41	-0.64	-1.43	-2.48	-2.75	-3.57
Price/Tangible Book Value Low	-1.6	-1.45	-0.82	-0.41	-0.08	-0.09	-0.06	-0.18	-0.17	-0.21	-0.06	-0.58	-1.41	-1.66	-2.37
Price/Sales	1.05	1.03	0.84	1.32	0.6	0.28	0.42	1.48	0.48	1.04	2.32	2.98	2.22	2.57	2.41
Price/Sales Average	1.2	0.96	0.89	0.99	0.56	0.39	0.31	0.92	1.06	0.88	1.29	2.79	2.08	2.17	2.68
Price/Sales High	1.79	1.2	1.27	1.52	0.82	0.53	0.49	1.59	1.7	1.23	2.45	4.02	2.67	2.79	3.21
Price/Sales Low	0.69	0.69	0.54	0.59	0.33	0.22	0.14	0.4	0.4	0.62	0.21	1.64	1.52	1.69	2.14
Price/Cash Flow	5.41	5.22	4.98	8.41	5.29	1.86	2.92	9.02	4.71	4.56	8.37	9.37	-14.61	12.66	12.16
Price/Cash Flow Average	6.22	4.86	5.3	6.28	4.94	2.57	2.11	5.58	10.27	3.83	4.64	8.77	-13.74	10.67	13.54
Price/Cash Flow High	9.24	6.07	7.51	9.67	7.17	3.55	3.35	9.66	16.53	5.39	8.85	12.64	-17.6	13.73	16.19
Price/Cash Flow Low	3.57	3.5	3.17	3.75	2.9	1.46	0.95	2.41	3.89	2.73	0.76	5.17	-10	8.29	10.78
Price/Free Cash Flow Average	3.93	3.79	3.72	4.26	3.01	1.98	2.11	5.58	10.27	3.83	4.64	8.95	-13.74	10.91	13.85
Price/Free Cash Flow High	5.84	4.73	5.27	6.55	4.37	2.74	3.35	9.66	16.53	5.39	8.85	12.9	-17.6	14.03	16.56
Price/Free Cash Flow Low	2.26	2.73	2.23	2.54	1.76	1.13	0.95	2.41	3.89	2.73	0.76	5.28	-10	8.48	11.02
EV/Sales Average	2.64	2.45	2.36	3.77	5.12	3.31	3.07	3.51	3.69	4.49	6.33	6.65	3.36	3.38	3.85
EV/Sales High	3.23	2.68	2.73	4.3	5.37	3.46	3.25	4.18	4.34	4.85	7.49	7.88	3.95	4	4.38
EV/Sales Low	2.13	2.18	2	3.37	4.89	3.15	2.9	2.99	3.04	4.24	5.25	5.51	2.79	2.89	3.3
EV/EBITDA Average	11.16	9.95	8.87	19.84	29.29	10.12	8.88	9.63	10.28	12.51	34.23	21.21	10.06	9.86	10.93
EV/EBITDA High	13.62	10.92	10.27	22.64	30.74	10.57	9.41	11.47	12.07	13.5	40.54	25.14	11.81	11.68	12.43
EV/EBITDA Low	9	8.86	7.52	17.75	27.96	9.62	8.4	8.2	8.45	11.81	28.41	17.56	8.36	8.45	9.38
EV/EBIT Average	34.63	22.48	29.79	935.18	-64.41	-91,412.07	34.46	24.58	23.94	34.04	-79.62	51.69	20.15	16.07	16.11
EV/EBIT High	42.29	24.67	34.51	1,066.98	-67.61	-95,489.08	36.5	29.28	28.11	36.74	-94.3	61.26	23.65	19.03	18.31
EV/EBIT Low	27.94	20.01	25.26	836.51	-61.48	-86,847.54	32.57	20.93	19.68	32.13	-66.08	42.79	16.74	13.77	13.82
Last Price	9.96	9.7	8.67	16.93	12.73	8.97	14	51.3	17.88	26.78	41.49	66.83	58.6	82.11	86.38
High Price	17.01	11.27	13.08	19.48	17.25	17.12	16.1	54.95	62.8	31.63	43.87	90.2	70.59	89.02	115
Enterprise Value Average	2,333	2,117	2,190	4,115	9,146	9,141	8,842	10,814	12,423	10,723	10,748	14,319	8,441	9,803	12,279
Enterprise Value High	2,849	2,324	2,537	4,695	9,600	9,549	9,365	12,884	14,590	11,572	12,731	16,970	9,911	11,608	13,956
Enterprise Value Low	1,882	1,885	1,857	3,681	8,731	8,685	8,357	9,211	10,216	10,120	8,920	11,852	7,014	8,400	10,531

Shares Outstanding	92	92	84	85	85	86	88	90	92	94	95	97	91	90	86
Diluted Weighted Avg Shares	93	92	90	85	85	86	87	89	91	93	95	98	95	93	91
Basic Weighted Avg Shares	93	92	90	85	85	86	87	89	91	93	95	96	95	91	89
Revenue per Share	9.52	9.4	10.32	12.83	21.12	32.12	33.03	34.61	36.92	25.68	17.88	22.43	26.44	31.89	35.82
EBITDA per Share	2.26	2.31	2.74	2.44	3.69	10.51	11.4	12.6	13.27	9.22	3.31	7.03	8.83	10.92	12.62
Operating Income per Share	0.73	1.02	0.82	0.05	-1.68	- -	2.94	4.94	5.7	3.39	-1.42	2.89	4.41	6.7	8.56
Basic EPS, GAAP	-1.61	-0.14	-0.7	-0.36	-2.77	-16.23	-4.05	-2.72	-3.86	-1.4	-5.99	3.86	38.68	1.79	3.78
Basic EPS from Cont Ops	-1.61	-0.06	-0.49	-0.3	-2.77	-16.23	-4.05	-2.72	-3.86	-3.55	-8.43	0.25	-1.85	1.98	3.78
Diluted EPS, GAAP	-1.61	-0.14	-0.7	-0.36	-2.77	-16.23	-4.05	-2.72	-3.86	-1.4	-5.99	3.79	38.68	1.75	3.69
Diluted EPS from Cont Ops	-1.61	-0.06	-0.49	-0.3	-2.77	-16.23	-4.05	-2.72	-3.86	-3.55	-8.43	0.24	-1.85	1.94	3.69
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.84	1.86	1.74	2.01	2.41	4.82	4.8	5.69	3.8	5.87	4.96	7.14	-4.01	6.48	7.1
Free Cash Flow per Basic Share	0.77	1.33	1	1.06	0.86	3.39	4.8	5.69	3.8	5.87	4.96	7.14	-4.01	6.48	7.1
Cash & Equivalents per Share	1.34	1.13	1.21	1.81	2.03	1.5	1.32	8.85	1.84	3.37	9.77	6.09	9.62	4.67	2.2
Book Value per Share	-1.4	-1.55	-2.28	-2.77	-5.55	-21.7	-25.4	-27.61	-30.99	-31.75	-37.14	-32.89	5.45	7.48	11.43
Tangible Book Value per Share	-4.12	-4.47	-6.76	-18.38	-82.14	-80.5	-80.2	-77.75	-86.03	-77.01	-68.26	-63.14	-28.42	-32.34	-32.24

Light & Wonder, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)