Brightstar Lottery PLC BRSL
Last close
—
Market cap
—
52-week range
— - —
No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.
Valuation FY2025 figures against the last close
P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS0.74
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.51B | $2.51B | $2.53B | $2.60B | $4.09B | $3.12B | $4.03B | $3.98B | $4.94B | $5.15B |
| Cost of revenue | — | — | — | — | — | — | — | — | $2.55B | $2.55B |
| Gross profit | — | — | — | — | — | — | — | — | $2.39B | $2.60B |
| R&D | $47.0M | $43.0M | $36.0M | $45.0M | $238.0M | $191.0M | $266.0M | $263.3M | $313.1M | $343.5M |
| SG&A | $215.0M | $235.0M | $246.0M | $400.0M | $810.0M | $707.0M | $850.0M | $845.5M | $816.1M | $945.8M |
| Total operating expenses | — | $1.83B | $1.78B | $1.85B | $3.19B | $3.22B | $3.55B | $3.51B | $4.99B | $4.49B |
| Operating income | — | $686.0M | $752.0M | $743.0M | $902.0M | -$107.0M | $478.0M | $473.6M | -$51.1M | $660.4M |
| Interest expense | $172.0M | $206.0M | $207.0M | $216.0M | $341.0M | $398.0M | $411.0M | $417.4M | $448.5M | $469.3M |
| Pre-tax income | $299.0M | $521.0M | $488.0M | $772.0M | $529.0M | -$848.0M | $128.0M | $133.9M | -$976.9M | $323.4M |
| Income tax | $165.0M | $250.0M | $223.0M | $212.0M | $274.0M | $28.0M | $131.0M | $144.2M | $29.4M | $59.2M |
| Net income | $147.0M | $348.0M | $156.0M | $275.0M | $482.0M | -$898.0M | -$19.0M | -$21.4M | -$1.07B | $211.3M |
| EPS, basic | 0.74 | 1.73 | 0.78 | 1.36 | 2.35 | -4.39 | -0.09 | -0.10 | -5.26 | 1.05 |
| EPS, diluted | 0.74 | 1.71 | 0.77 | 1.35 | 2.33 | -4.39 | -0.09 | -0.10 | -5.26 | 1.05 |
| Shares, diluted (wtd. avg.) | $197.0M | $204.0M | $203.0M | $203.0M | $207.0M | $204.7M | $204.4M | $204.1M | $203.1M | $202.2M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $1.45B | $584.0M | $653.0M | $642.0M | $808.0M | $1.11B | $876.0M | $488.0M | $1.31B | $541.3M |
| Receivables | $526.0M | $468.0M | $403.0M | $670.0M | $903.0M | $846.0M | $875.3M | $949.1M | $937.9M | $947.2M |
| Inventory | $116.0M | $113.0M | $110.0M | $254.0M | $183.0M | $169.0M | $161.8M | $282.7M | $319.5M | $347.5M |
| Total current assets | $2.34B | $6.17B | $2.12B | $2.13B | $2.49B | $3.44B | $2.63B | $2.29B | $3.06B | $2.29B |
| Property, plant and equipment | $90.0M | $85.0M | $74.0M | $118.0M | $119.0M | $132.0M | $146.1M | $185.3M | $193.7M | $357.8M |
| Goodwill | $2.71B | $2.65B | $2.68B | $2.66B | $4.66B | $4.71B | $4.93B | $5.06B | $5.72B | $6.81B |
| Other intangibles | $125.0M | $89.0M | $87.0M | $1.38B | $1.41B | $1.58B | $1.75B | $2.04B | $2.27B | $2.87B |
| Total assets | $9.16B | $10.28B | $10.46B | $10.43B | $11.32B | $12.99B | $13.64B | $13.65B | $15.16B | $15.06B |
| Accounts payable | $766.0M | $718.0M | $643.0M | $731.0M | $1.03B | $1.13B | $1.06B | $1.14B | $1.24B | $1.22B |
| Short-term debt | $118.0M | $208.0M | $0 | $61.0M | $0 | $393.0M | $462.2M | $0 | $599.1M | $77.0K |
| Total current liabilities | $3.07B | $2.69B | $1.69B | $1.85B | $1.91B | $2.62B | $2.47B | $2.00B | $3.68B | $2.34B |
| Long-term debt | $4.06B | $5.15B | $5.66B | $5.69B | $6.48B | $7.86B | $7.60B | $7.98B | $7.78B | $7.86B |
| Total liabilities | $7.57B | $8.22B | $8.51B | $8.45B | $9.35B | $11.43B | $11.16B | $10.90B | $12.45B | $11.41B |
| Retained earnings | -$513.0M | -$660.0M | -$1.01B | -$1.16B | -$1.44B | -$1.92B | -$1.02B | -$1.01B | -$1.03B | $38.1M |
| Total equity | $875.0M | $1.65B | $1.95B | $1.98B | $1.97B | $1.56B | $2.48B | $2.75B | $2.35B | $3.43B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$99.0M | $1.05B | $1.01B | $899.0M | $978.0M | $866.0M | $1.09B | $29.6M | $663.4M | $338.1M |
| Depreciation and amortisation | $221.0M | $204.0M | $215.0M | $181.0M | $526.0M | $566.0M | $614.0M | $607.5M | $802.4M | $882.5M |
| Stock-based compensation | $15.0M | $38.0M | $34.0M | $34.0M | $35.0M | -$7.0M | $27.0M | $33.1M | $4.7M | $26.3M |
| Capital expenditure | $316.0M | $149.0M | $147.0M | $162.0M | $238.0M | $255.0M | $377.0M | $472.3M | $698.0M | $541.9M |
| Investing cash flow | $3.50B | -$357.0M | -$393.0M | $168.0M | $636.0M | -$269.0M | -$312.0M | -$511.5M | $295.6M | -$339.4M |
| Financing cash flow | -$2.72B | -$606.0M | -$610.0M | -$1.06B | -$1.90B | -$438.0M | -$376.0M | -$311.5M | -$247.0M | -$312.1M |
| Dividends paid | $770.0M | $161.0M | $160.0M | $161.0M | $41.0M | $41.0M | $164.0M | $163.2M | $162.5M | $161.2M |
| Buybacks | $250.0M | $0 | $0 | $115.0M | $41.0M | $0 | $0 | — | — | $0 |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001628280-26-011083.
Others in SIC 7990
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| DIS | Walt Disney Co | $181.84B | 15.4x | 3.4% |
| DKNG | DraftKings Inc. | $11.91B | — | 27.0% |
| MSGS | Madison Square Garden Sports Corp. | $9.45B | 1,222.4x | 11.0% |
| MTN | VAIL RESORTS INC | $4.81B | 17.9x | 2.7% |
| MSGE | Madison Square Garden Entertainment Corp. | $3.67B | 56.1x | 12.5% |
| RSI | Rush Street Interactive, Inc. | $2.96B | 86.1x | 22.8% |
| STUB | StubHub Holdings, Inc. | $2.50B | — | -1.4% |
| PRKS | United Parks & Resorts Inc. | $1.83B | 13.2x | -3.6% |