Light & Wonder, Inc.【LAWIL】
時価総額
PER
クロスプラットフォームのゲーム事業の最大手。ゲーム機・CMS・ソーシャルカジノを展開。23年10月に子会社化（残り約17%を$496百万で買収）。25年2月に慈善事業買収で$850百万の前払と最大$200百万の条件付支払いで合意。米国・欧州を中心に世界展開。
| 2010年 12月31日 | 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | 2024年 12月31日 | |
| Services | - | - | - | - | - | - | - | - | 1,777 | 1,819 | 1,593 | 1,642 | 1,795 | 1,991 | 2,105 |
| Products | - | - | - | - | - | - | - | - | 994 | 994 | 553 | 511 | 717 | 911 | 1,083 |
| Total revenue | - | - | - | - | - | - | - | - | 3,363 | 3,400 | 2,724 | 2,153 | 2,512 | 2,902 | 3,188 |
| Services | - | - | - | - | - | - | - | - | 506 | 538 | 531 | 365 | 390 | 445 | 448 |
| Products | - | - | - | - | - | - | - | - | 466 | 457 | 349 | 244 | 348 | 427 | 483 |
| Cost of revenues | - | - | - | - | - | - | - | - | 1,255 | 1,284 | - | - | - | - | 931 |
| Selling, general and administrative | 159 | 183 | 189 | 266 | 508 | 568 | 577 | 613 | 697 | 707 | 701 | 679 | 717 | 808 | 872 |
| Research and development | - | - | - | 26 | 117 | 184 | 205 | 184 | 202 | 188 | 166 | 190 | 218 | 228 | 262 |
| Depreciation, Depletion and Amortization | 142 | 119 | 173 | 202 | 454 | 903 | 739 | 683 | 690 | 647 | 554 | 398 | 420 | 384 | 361 |
| Restructuring Charges | - | - | - | 23 | 31 | 22 | 57 | 46 | 253 | 28 | 67 | 167 | 146 | 92 | 94 |
| Operating income | 59 | 84 | 38 | -18 | -173 | -1,025 | 131 | 393 | 266 | 546 | 22 | 110 | 273 | 518 | 668 |
| Interest expense | 102 | 105 | 100 | 120 | 307 | 665 | 661 | 610 | 597 | 589 | 503 | 478 | 327 | 309 | 293 |
| Loss on debt financing transactions | -3 | -4 | -15 | -6 | -26 | - | 25 | -38 | -93 | -100 | -1 | - | -147 | -15 | -2 |
| Gain (Loss) On Remeasurement Of Debt | - | - | - | - | - | - | - | - | - | 9 | -51 | 41 | 27 | - | - |
| Other income, net | -9 | -1 | 1 | -1 | 4 | -22 | 14 | 0 | 17 | 2 | -5 | 33 | 11 | 11 | 48 |
| Total other expense, net | - | - | - | - | - | - | - | - | - | -654 | -566 | -404 | -436 | -313 | -247 |
| Net income (loss) from continuing operations before income taxes | - | 3 | -48 | -143 | -495 | -1,694 | -479 | -228 | - | - | - | -294 | -163 | 205 | 421 |
| Income tax expense | 144 | 16 | 15 | -118 | -261 | -300 | -125 | 15 | 13 | 10 | 4 | -318 | 13 | 25 | 85 |
| Net income (loss) from continuing operations | - | - | - | - | - | - | - | - | - | - | - | 24 | -176 | 180 | 336 |
| Net income from discontinued operations, net of tax | - | - | - | - | - | - | - | - | - | - | - | 366 | 3,873 | - | - |
| Net income | - | - | - | - | - | - | - | - | - | -118 | -548 | 390 | 3,697 | 180 | 336 |
| Less: Net income attributable to noncontrolling interest | - | - | - | - | - | - | - | - | - | 12 | 21 | - | 22 | 17 | - |
| Net income attributable to L&W | -149 | - | - | -30 | -234 | -1,394 | -354 | -242 | -352 | -118 | -548 | 390 | 3,697 | 180 | 336 |
| Income (Loss) from Continuing Operations, Per Basic Share | - | - | - | -0.3 | -2.77 | -16.23 | - | - | - | - | - | 0.06 | -2.09 | 1.79 | 3.77 |
| Net income from discontinued operations, basic (in usd per share) | - | - | - | -0.06 | - | - | - | - | - | - | - | 3.8 | 40.87 | - | - |
| Earnings Per Share, Basic | -1.61 | -0.14 | -0.7 | -0.36 | -2.77 | -16.23 | -4.05 | -2.72 | -3.87 | -1.4 | -6.02 | 3.86 | 38.78 | 1.79 | 3.77 |
| Income (Loss) from Continuing Operations, Per Diluted Share | - | - | - | -0.3 | -2.77 | -16.23 | - | - | - | - | - | 0.05 | -2.09 | 1.75 | 3.68 |
| Net income from discontinued operations, diluted (in shares) | - | - | - | -0.06 | - | - | - | - | - | - | - | 3.72 | 40.87 | - | - |
| Earnings Per Share, Diluted | -1.61 | -0.14 | -0.7 | -0.36 | -2.77 | -16.23 | -4.05 | -2.72 | -3.87 | -1.4 | -6.02 | 3.77 | 38.78 | 1.75 | 3.68 |