Light & Wonder, Inc. Financial Ratios — LNWO Stock

Profitability (USD)

	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	2025 Y
As of date	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	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.19	39.58	23.9
Return on Assets (%)	-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	4.65
Return on Capital (%)	-4.84	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.02	11.94	8.98
Return on Invested Capital (%)	-2.35	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.88	13.11	13.56
Gross Margin (%)	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	73.3
EBITDA Margin (%)	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	39.47
Operating Margin (%)	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	27.22
Incremental Operating Margin (%)	-161.65	-33.01	-42.58	- -	- -	206.02	91.43	28.32	20.92	- -	90.75	39.55	48.97	53.15	111.11
Pretax Margin (%)	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	11.01
Profit Margin (%)	-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	8.33
Net Income to Common Margin (%)	-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	8.33
Effective Tax Rate (%)	146.03	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.2	20.19	24.38
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.19	39.58	23.9

Credit (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Total Debt	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	5,210
ST Debt	26	16	30	51	50	49	40	45	71	60	60	41	41	39	71
LT Debt	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	5,139
Total Debt/EBITDA	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	3.98
Net Debt/EBITDA	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	3.82
Total Debt/EBIT	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	5.78
Net Debt/EBIT	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	5.54
EBITDA to Interest Expense	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	4.17
EBITDA-CapEx/Interest Expense	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	4.17
EBIT to Interest Expense	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	2.87
Interest Expense	105	100	120	307	665	661	610	597	589	503	478	327	309	293	314
Common Equity/Total Assets	-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	20.01
Long-Term Debt/Equity (%)	307.51	397.94	843.25	211,853.85	- -	- -	- -	- -	- -	- -	- -	336.52	508.63	609.75	2,097.55
Long-Term Debt/Capital (%)	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	79.03
Long-Term Debt/Total Assets (%)	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	79.53
Total Debt/Equity (%)	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	2,126.53
Total Debt/Capital (%)	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	80.12
Total Debt/Total Assets (%)	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	80.63
Net Debt to Equity	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	2,039.18
Net Debt/Capital (%)	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	78.85
EBITDA	213	247	207	312	903	995	1,123	1,209	857	314	675	839	994	1,123	1,308
EBITDA-CapEx	164	180	126	182	780	995	1,123	1,209	857	314	675	839	994	1,123	1,308
Operating Income (Loss)	94	74	4	-142	- -	257	440	519	315	-135	277	419	610	762	902

Liquidity (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Cash Ratio	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	0.21
Current Ratio	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	1.6
Quick Ratio	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	1.07
CFO/Avg Current Liab	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	1.03
Common Equity/Total Assets	-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	20.01
Long-Term Debt/Equity (%)	307.51	397.94	843.25	211,853.85	- -	- -	- -	- -	- -	- -	- -	336.52	508.63	609.75	2,097.55
Long-Term Debt/Capital (%)	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	79.03
Long-Term Debt/Total Assets (%)	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	79.53
Total Debt/Equity (%)	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	2,126.53
Total Debt/Capital (%)	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	80.12
Total Debt/Total Assets (%)	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	80.63
CFO/Total Liabilities	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	12.77
CFO/CapEx	3.54	2.35	2.1	1.56	3.36	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	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	4.97

Working Capital (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Accounts Receivable Turnover	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	5.2
Days Sales Outstanding	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	70.16
Inventory Turnover	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	5.41
Days Inventory Outstanding	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	67.43
Accounts Payable Turnover	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	4.42
Accounts Payable Turnover Days	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	82.49
Cash Conversion Cycle	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	55.1
Inventory to Cash Days	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	2.73
Inventories	80	71	138	266	248	242	243	216	244	119	98	161	177	158	169
Raw Materials	35	27	62	106	118	110	129	131	153	86	70	124	113	126	131
Work In Process	35	27	62	106	118	110	129	131	153	- -	- -	- -	- -	- -	- -
Finished Goods	44	44	76	160	130	132	114	85	91	33	28	37	64	32	38
Other Inventory	-35	-27	-62	-106	-118	-110	-129	-131	-153	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Market Capitalization	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	8,556
- Cash & Cash Equivalents	104	109	154	172	129	115	789	168	313	928	585	914	425	196	167
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	104	129	150	171	- -	- -	- -
+ Total Debt	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	5,210
Enterprise Value	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	13,599
Total Capital	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	6,503
Total Debt/Capital (%)	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	80.12
Total Debt / EV	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	0.38
EV/Sales	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	4.1
EV/EBITDA	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	10.4
EV/EBIT	23.14	29.11	1,017.72	- -	- -	35.78	28.54	20.23	35.3	- -	53.16	20.94	18	14.97	15.08
EV/Cash Flow to Firm	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	13.18
EV/Free Cash Flow to Firm	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	13.18
Diluted Market Cap	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	8,763
Diluted Enterprise Value	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	13,806
EV per Share	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	163.85
TTM Sales	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	3,314
TTM EBITDA	213	247	207	312	903	995	1,123	1,209	857	314	675	839	994	1,123	1,308
TTM Operating Income	94	74	4	-142	- -	257	440	519	315	-135	277	419	610	762	902
TTM Cash Flow to Firm	123	346	193	349	961	908	1,157	966	1,062	972	646	-28	861	866	1,031
TTM Free Cash Flow to Firm	171	413	274	480	1,085	908	1,157	966	1,062	972	646	-28	861	866	1,031

Multiples (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Price/Free Cash Flow	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	11.04
EV/EBIT	23.14	29.11	1,017.72	- -	- -	35.78	28.54	20.23	35.3	- -	53.16	20.94	18	14.97	15.08
Enterprise Value	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	13,599
Low Price	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	69.56
EV/Sales	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	4.1
EV/EBITDA	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	10.4
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.29	1.51	45.84	22.88	31
Price/Earnings Average	-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	27.19
Price/Earnings High	-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	34.27
Price/Earnings Low	-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	20.92
Price/Book Value	-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	6.62
Price/Book Value Average	-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	5.8
Price/Book Value High	-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	7.31
Price/Book Value Low	-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	4.47
Price/Tangible Book Value	-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	-2.07
Price/Tangible Book Value Average	-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	-1.82
Price/Tangible Book Value High	-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	-2.29
Price/Tangible Book Value Low	-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	-1.4
Price/Sales	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	2.58
Price/Sales Average	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	2.26
Price/Sales High	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	2.85
Price/Sales Low	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	1.74
Price/Cash Flow	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	10.78
Price/Cash Flow Average	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	9.45
Price/Cash Flow High	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	11.91
Price/Cash Flow Low	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	7.27
Price/Free Cash Flow Average	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	9.68
Price/Free Cash Flow High	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	12.2
Price/Free Cash Flow Low	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	7.45
EV/Sales Average	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	3.79
EV/Sales High	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	4.38
EV/Sales Low	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	3.26
EV/EBITDA Average	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	9.59
EV/EBITDA High	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	11.09
EV/EBITDA Low	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	8.27
EV/EBIT Average	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	13.91
EV/EBIT High	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	16.08
EV/EBIT Low	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	11.99
Last Price	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	103.09
High Price	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	113.95
Enterprise Value Average	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	12,548
Enterprise Value High	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	14,501
Enterprise Value Low	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	10,816

Shares Outstanding	92	84	85	85	86	88	90	92	94	95	97	91	90	86	77
Diluted Weighted Avg Shares	92	90	85	85	86	87	89	91	93	95	98	95	93	91	85
Basic Weighted Avg Shares	92	90	85	85	86	87	89	91	93	95	96	95	91	89	83
Revenue per Share	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	39.93
EBITDA per Share	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	15.76
Operating Income per Share	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	10.87
Basic EPS, GAAP	-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	3.33
Basic EPS from Cont Ops	-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	3.33
Diluted EPS, GAAP	-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	3.25
Diluted EPS from Cont Ops	-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	3.25
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	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	9.57
Free Cash Flow per Basic Share	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	9.57
Cash & Equivalents per Share	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	2.01
Book Value per Share	-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	15.58
Tangible Book Value per Share	-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	-49.7

Light & Wonder, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)