LNWO
Light & Wonder, Inc.
-4.36 (-5.05%)82.00USD6.4K成交股數6.3B市值24.1本益比(近四季)1.9股價營收比+2.4%營收年增(近四季)2026-11-04下次財報
財報 SEC XBRL 申報值 · 美元 · 財年於 12 月結束
逐季數字是 10-Q 的單季值;財年第四季 XBRL 只有年度值,這裡用年度減前三季推算。年增率比的是去年同一會計季。
營收與利潤率近 16 季
稀釋 EPS近 16 季 · 美元
現金流近 16 季
股東回饋近 16 季 · 庫藏股與股利
損益表 逐季 · 最新在左 · 小字是年增率
| 科目 | 26Q2 | 26Q1 | 25Q4 | 25Q3 | 25Q2 | 25Q1 | 24Q3 | 24Q2 | 24Q1 | 23Q4 | 23Q3 | 23Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 營收 | 828M+2% | 790M+2% | 890M+9% | 841M+3% | 809M+7% | 774M+1% | 817M+12% | 818M+12% | 756M | 770M | 731M | 731M |
| 營業成本 | 210M | 194M | 238M | 217M | 219M | 211M | 246M | 236M | 219M | – | – | – |
| 毛利 | 618M+5% | 596M+6% | 652M+14% | 624M+7% | 590M+10% | 563M | 571M | 582M | 537M | – | – | – |
| 毛利率 | 74.6% | 75.4% | 73.3% | 74.2% | 72.9% | 72.7% | 69.9% | 71.1% | 71.0% | – | – | – |
| 研發費用 | 61.0M | 67.0M | 61.0M | 62.0M | 64.0M | 65.0M | 66.0M | 66.0M | 62.0M | 61.0M | 55.0M | 58.0M |
| 銷售管理費用 | 211M | 237M | 225M | 219M | 208M | 217M | 220M | 220M | 218M | 209M | 204M | 203M |
| 營業利益 | 223M+10% | 130M-24% | 82.0M-48% | 229M+31% | 202M+22% | 170M+9% | 159M+8% | 175M+55% | 165M | 156M | 147M | 113M |
| 營業利益率 | 26.9% | 16.5% | 9.2% | 27.2% | 25.0% | 22.0% | 19.5% | 21.4% | 21.8% | 20.3% | 20.1% | 15.5% |
| 稅後淨利 | 120M+26% | 52.0M-37% | −15.0M-123% | 114M+39% | 95.0M+16% | 82.0M+22% | 64.0M-15% | 82.0M-8300% | 82.0M | 67.0M | 75.0M | −1.0M |
| 淨利率 | 14.5% | 6.6% | -1.7% | 13.6% | 11.7% | 10.6% | 7.8% | 10.0% | 10.8% | 8.7% | 10.3% | -0.1% |
| 稀釋 EPS | 1.53+38% | 0.66-30% | -0.13-118% | 1.34+49% | 1.11+26% | 0.94+31% | 0.71-12% | 0.90-9100% | 0.88 | 0.72 | 0.81 | -0.01 |
| 稀釋股數 | 78.5M | 79.2M | 85.0M | 85.0M | 85.6M | 86.9M | 91.0M | 92.0M | 92.0M | 93.0M | 92.0M | 91.0M |
資產負債表 期末餘額
| 科目 | 26Q2 | 26Q1 | 25Q4 | 25Q3 | 25Q2 | 25Q1 | 24Q3 | 24Q2 | 24Q1 | 23Q4 | 23Q3 | 23Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 現金與約當現金 | 148M | 147M | 167M | 236M | 136M | 134M | 347M | 321M | 450M | 425M | 891M | 909M |
| 應收帳款 | 640M | 614M | 689M | 659M | 643M | 629M | 580M | 575M | 504M | 506M | 477M | 499M |
| 存貨 | 193M | 185M | 169M | 175M | 187M | 169M | 183M | 186M | 175M | 177M | 183M | 183M |
| 總資產 | 6.4B | 6.4B | 6.5B | 6.5B | 6.5B | 5.5B | 5.6B | 5.5B | 5.6B | 5.6B | 5.9B | 6.0B |
| 有息負債 | 5.1B | 5.1B | 5.1B | 4.9B | 4.8B | 3.9B | 3.9B | 3.8B | 3.9B | 3.9B | 3.9B | 3.9B |
| 總負債 | 6.1B | 6.1B | 6.2B | 5.8B | 5.8B | 4.8B | 4.7B | 4.8B | 4.8B | 4.8B | 4.7B | 4.7B |
| 股東權益 | 302M | 311M | 245M | 723M | 702M | 620M | 858M | 786M | 835M | 765M | 959M | 1.0B |
| 負債比 | 95.3% | 95.1% | 96.2% | 88.9% | 89.2% | 88.6% | 84.7% | 85.8% | 85.1% | 86.2% | 80.5% | 79.4% |
| 淨現金(現金 − 有息負債) | −4.9B | −4.9B | −4.9B | −4.7B | −4.7B | −3.8B | −3.5B | −3.5B | −3.4B | −3.4B | −3.0B | −3.0B |
現金流量表 單季
| 科目 | 26Q2 | 26Q1 | 25Q4 | 25Q3 | 25Q2 | 25Q1 | 24Q3 | 24Q2 | 24Q1 | 23Q4 | 23Q3 | 23Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 營業現金流 | – | 139M-25% | – | – | – | 185M | – | – | 171M | – | – | – |
| 資本支出 | – | 74.0M | – | – | – | 61.0M | – | – | – | – | – | – |
| 自由現金流 | – | 65.0M-48% | – | – | – | 124M | – | – | – | – | – | – |
| 折舊攤銷 | 117M | 108M | 108M | 108M | 99.0M | 91.0M | 90.0M | 87.0M | 86.0M | 85.0M | 90.0M | 108M |
| 買回庫藏股 | – | 22.0M | – | – | – | 166M | – | – | 25.0M | – | – | – |
| 現金股利 | – | – | – | – | – | – | – | – | – | – | – | – |
| 自由現金流率 | – | 8.2% | – | – | – | 16.0% | – | – | – | – | – | – |
營收拆解 2025 年度 10-K 的分部揭露 · 年增對前一年度
業務分部2025 年度 · 3.3B
| Gaming Group | 2.2B | 65.9% | +5.6% |
|---|---|---|---|
| Sci Play | 794M | 24.0% | -3.3% |
| I Gaming Business | 337M | 10.2% | +12.7% |
地區2025 年度 · 3.3B
| 美國 | 2.3B | 68.5% | +8.8% |
|---|---|---|---|
| 美國以外 | 1.0B | 31.5% | -5.2% |
產品／服務2025 年度 · 3.3B
| 服務 | 2.3B | 69.3% | +9.1% |
|---|---|---|---|
| 產品 | 1.0B | 30.7% | -6.1% |
各維度的加總不一定等於合併營收:分部有時含內部交易、地區有時只揭露主要國家。挑的是加總最接近合併營收的那個標籤。
年度 10-K
| 財年 | 營收 | 年增 | 稅後淨利 | 淨利率 | 稀釋 EPS | 自由現金流 |
|---|---|---|---|---|---|---|
| FY2025 | 3.3B | +4.0% | 276M | 8.3% | 3.26 | – |
| FY2024 | 3.2B | +9.9% | 336M | 10.5% | 3.68 | – |
| FY2023 | 2.9B | +15.5% | 163M | 5.6% | 1.75 | – |
| FY2022 | 2.5B | +16.7% | 3.7B | 146.3% | 38.78 | – |
| FY2021 | 2.2B | +26.7% | 371M | 17.2% | 3.77 | – |
| FY2020 | 1.7B | -28.9% | −569M | -33.5% | -6.02 | – |
| FY2019 | 2.4B | -29.0% | −130M | -5.4% | -1.40 | 261M |
| FY2018 | 3.4B | – | −352M | -10.5% | -3.87 | −45.0M |