S

Scientific Games Corp
F:TJW

Watchlist Manager
Scientific Games Corp
F:TJW
Watchlist
Price: 85.5 EUR -1.16% Market Closed
Market Cap: 8.3B EUR

Income Statement

Earnings Waterfall
Scientific Games Corp

Revenue
3.2B USD
Cost of Revenue
-878m USD
Gross Profit
2.3B USD
Operating Expenses
-1.5B USD
Operating Income
830m USD
Other Expenses
-431m USD
Net Income
399m USD

Income Statement
Scientific Games Corp

Rotate your device to view
Income Statement
Currency: USD
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
50
48
47
45
45
40
34
31
26
28
29
31
31
30
29
28
27
27
32
37
55
49
52
56
71
63
66
71
78
80
83
85
87
93
97
99
102
103
105
107
105
103
101
101
100
100
101
100
120
142
167
187
307
424
541
662
665
666
665
664
661
655
640
624
610
606
601
599
597
596
597
596
589
559
536
521
503
500
495
484
478
473
424
372
327
286
294
304
309
309
306
301
293
286
288
299
Revenue
440
N/A
435
-1%
437
+0%
445
+2%
455
+2%
472
+4%
486
+3%
503
+3%
561
+12%
623
+11%
673
+8%
720
+7%
726
+1%
725
0%
744
+3%
761
+2%
782
+3%
805
+3%
847
+5%
868
+2%
897
+3%
931
+4%
961
+3%
1 011
+5%
1 047
+4%
1 062
+1%
1 098
+3%
1 123
+2%
1 119
0%
1 093
-2%
1 012
-7%
959
-5%
928
-3%
913
-2%
921
+1%
903
-2%
883
-2%
863
-2%
850
-1%
852
+0%
866
+2%
913
+5%
919
+1%
921
+0%
929
+1%
917
-1%
926
+1%
936
+1%
1 091
+17%
1 259
+15%
1 441
+14%
1 623
+13%
1 786
+10%
2 057
+15%
2 332
+13%
2 588
+11%
2 759
+7%
2 782
+1%
2 820
+1%
2 868
+2%
2 883
+1%
2 927
+2%
2 964
+1%
3 013
+2%
3 084
+2%
3 170
+3%
3 248
+2%
3 301
+2%
3 363
+2%
3 388
+1%
3 389
+0%
3 423
+1%
2 388
-30%
2 276
-5%
1 493
-34%
1 070
-28%
1 699
+59%
1 427
-16%
1 946
+36%
2 053
+5%
2 153
+5%
2 273
+6%
2 302
+1%
2 411
+5%
2 512
+4%
2 610
+4%
2 731
+5%
2 814
+3%
2 902
+3%
2 989
+3%
3 076
+3%
3 162
+3%
3 188
+1%
3 206
+1%
3 197
0%
3 221
+1%
Gross Profit
Cost of Revenue
(283)
(273)
(270)
(272)
(273)
(281)
(287)
(293)
(324)
(366)
(392)
(418)
(411)
(415)
(427)
(443)
(452)
(468)
(493)
(495)
(510)
(530)
(548)
(585)
(612)
(620)
(646)
(663)
(681)
(675)
(621)
(585)
(550)
(537)
(541)
(535)
(515)
(498)
(484)
(476)
(482)
(510)
(516)
(519)
(518)
(513)
(521)
(520)
(592)
(650)
(709)
(782)
(849)
(922)
(1 005)
(1 056)
(1 104)
(1 105)
(1 106)
(1 130)
(1 106)
(1 130)
(1 133)
(1 149)
(1 165)
(1 181)
(1 218)
(1 229)
(1 255)
(1 266)
(1 271)
(1 286)
(746)
(733)
(413)
(248)
(610)
(443)
(601)
(602)
(609)
(642)
(663)
(703)
(738)
(779)
(817)
(842)
(872)
(889)
(907)
(935)
(931)
(924)
(907)
(878)
Gross Profit
157
N/A
162
+3%
167
+3%
173
+3%
182
+5%
190
+5%
199
+5%
210
+5%
237
+13%
257
+9%
280
+9%
301
+7%
314
+4%
310
-1%
316
+2%
318
+1%
330
+4%
338
+2%
355
+5%
373
+5%
387
+4%
402
+4%
413
+3%
426
+3%
435
+2%
442
+2%
452
+2%
460
+2%
438
-5%
418
-5%
390
-7%
374
-4%
378
+1%
377
0%
381
+1%
368
-3%
368
0%
365
-1%
366
+0%
376
+3%
384
+2%
404
+5%
403
0%
402
0%
410
+2%
404
-1%
405
+0%
416
+3%
499
+20%
610
+22%
733
+20%
841
+15%
937
+11%
1 135
+21%
1 327
+17%
1 532
+15%
1 655
+8%
1 677
+1%
1 714
+2%
1 738
+1%
1 777
+2%
1 797
+1%
1 831
+2%
1 864
+2%
1 919
+3%
1 989
+4%
2 030
+2%
2 072
+2%
2 108
+2%
2 123
+1%
2 118
0%
2 136
+1%
1 642
-23%
1 543
-6%
1 080
-30%
822
-24%
1 089
+32%
984
-10%
1 345
+37%
1 451
+8%
1 544
+6%
1 631
+6%
1 639
+0%
1 708
+4%
1 774
+4%
1 831
+3%
1 914
+5%
1 972
+3%
2 030
+3%
2 100
+3%
2 169
+3%
2 227
+3%
2 257
+1%
2 282
+1%
2 290
+0%
2 343
+2%
Operating Income
Operating Expenses
(106)
(103)
(102)
(101)
(101)
(106)
(109)
(114)
(128)
(134)
(147)
(156)
(167)
(163)
(164)
(173)
(199)
(207)
(223)
(247)
(249)
(278)
(292)
(326)
(299)
(339)
(350)
(324)
(327)
(394)
(379)
(372)
(295)
(314)
(312)
(305)
(269)
(305)
(309)
(321)
(290)
(305)
(316)
(320)
(337)
(347)
(353)
(355)
(403)
(623)
(750)
(890)
(978)
(1 244)
(1 439)
(1 686)
(1 632)
(1 651)
(1 629)
(1 558)
(1 521)
(1 496)
(1 475)
(1 457)
(1 480)
(1 545)
(1 572)
(1 578)
(1 589)
(1 575)
(1 561)
(1 559)
(1 327)
(1 314)
(1 158)
(1 067)
(1 224)
(1 138)
(1 237)
(1 251)
(1 267)
(1 303)
(1 321)
(1 353)
(1 355)
(1 368)
(1 395)
(1 405)
(1 416)
(1 435)
(1 439)
(1 466)
(1 495)
(1 502)
(1 500)
(1 513)
Selling, General & Administrative
(57)
(57)
(58)
(60)
(63)
(67)
(71)
(75)
(80)
(88)
(97)
(101)
(105)
(107)
(104)
(113)
(132)
(137)
(146)
(149)
(143)
(162)
(168)
(177)
(165)
(173)
(182)
(180)
(184)
(179)
(169)
(166)
(168)
(165)
(167)
(164)
(159)
(160)
(162)
(174)
(173)
(189)
(192)
(183)
(179)
(183)
(181)
(188)
(175)
(309)
(360)
(410)
(406)
(562)
(608)
(649)
(545)
(564)
(568)
(584)
(577)
(575)
(576)
(582)
(613)
(644)
(672)
(683)
(697)
(711)
(711)
(717)
(619)
(631)
(572)
(543)
(627)
(588)
(653)
(671)
(679)
(696)
(695)
(712)
(717)
(734)
(758)
(781)
(808)
(834)
(851)
(867)
(872)
(872)
(860)
(859)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
0
0
0
(7)
(3)
(5)
(6)
(26)
(50)
(73)
(98)
(117)
(138)
(161)
(181)
(184)
(187)
(191)
(199)
(205)
(197)
(194)
(188)
(184)
(196)
(197)
(198)
(202)
(198)
(194)
(192)
(166)
(168)
(145)
(134)
(148)
(142)
(167)
(178)
(190)
(198)
(206)
(215)
(218)
(221)
(223)
(222)
(228)
(235)
(243)
(254)
(262)
(265)
(263)
(259)
Depreciation & Amortization
(49)
(46)
(44)
(41)
(38)
(39)
(39)
(40)
(48)
(46)
(50)
(55)
(61)
(56)
(60)
(60)
(67)
(70)
(76)
(97)
(106)
(116)
(125)
(150)
(134)
(166)
(169)
(144)
(142)
(215)
(210)
(206)
(127)
(148)
(145)
(140)
(111)
(145)
(147)
(148)
(111)
(116)
(124)
(132)
(151)
(155)
(161)
(161)
(202)
(264)
(317)
(382)
(454)
(544)
(671)
(857)
(903)
(900)
(871)
(776)
(739)
(723)
(705)
(687)
(683)
(706)
(704)
(697)
(690)
(667)
(655)
(651)
(542)
(515)
(441)
(390)
(449)
(408)
(417)
(402)
(398)
(409)
(420)
(426)
(420)
(413)
(414)
(402)
(380)
(366)
(345)
(345)
(361)
(365)
(377)
(395)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
0
(5)
(5)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
52
N/A
60
+16%
65
+9%
72
+11%
81
+12%
85
+5%
90
+6%
96
+6%
109
+14%
123
+13%
133
+8%
145
+9%
148
+2%
147
-1%
153
+4%
145
-5%
131
-10%
131
0%
132
+1%
127
-4%
138
+9%
123
-11%
121
-2%
100
-18%
136
+36%
103
-24%
102
-1%
137
+34%
112
-18%
24
-79%
11
-55%
2
-82%
83
+4 263%
63
-24%
69
+9%
63
-8%
99
+56%
60
-39%
57
-6%
55
-4%
94
+72%
99
+5%
87
-12%
83
-5%
74
-11%
58
-22%
53
-8%
60
+14%
96
+59%
(14)
N/A
(17)
-29%
(49)
-182%
(41)
+17%
(109)
-169%
(113)
-3%
(154)
-37%
23
N/A
27
+18%
85
+219%
180
+112%
257
+43%
301
+17%
356
+18%
407
+14%
439
+8%
443
+1%
458
+3%
494
+8%
519
+5%
547
+5%
557
+2%
577
+4%
315
-45%
229
-27%
(78)
N/A
(245)
-214%
(135)
+45%
(154)
-14%
108
N/A
200
+85%
277
+39%
328
+18%
318
-3%
355
+12%
419
+18%
463
+11%
519
+12%
567
+9%
614
+8%
665
+8%
730
+10%
761
+4%
762
+0%
780
+2%
790
+1%
830
+5%
Pre-Tax Income
Interest Income Expense
(50)
(48)
(47)
(45)
(45)
(40)
(34)
(31)
(26)
(28)
(29)
(31)
(37)
(37)
(37)
(36)
(29)
(27)
(28)
(31)
(47)
(31)
(26)
(23)
(30)
(17)
(13)
(13)
(20)
(23)
(30)
(31)
(28)
(34)
(39)
(42)
(53)
(61)
(67)
(73)
(75)
(74)
(74)
(77)
(72)
(75)
(79)
(81)
(118)
(127)
(154)
(192)
(300)
(434)
(548)
(652)
(648)
(649)
(644)
(638)
(648)
(636)
(627)
(610)
(583)
(581)
(574)
(576)
(572)
(573)
(571)
(570)
(589)
(567)
(559)
(546)
(503)
(506)
(493)
(484)
(478)
(473)
(424)
(372)
(327)
(286)
(294)
(304)
(309)
(309)
(306)
(301)
(279)
(286)
(288)
(299)
Non-Reccuring Items
0
0
0
(16)
(23)
(23)
(23)
(7)
(0)
(0)
(0)
(0)
(17)
(17)
(17)
(17)
(1)
0
0
(1)
(13)
0
0
0
(30)
(6)
(9)
(9)
(93)
(16)
(11)
(10)
(78)
(52)
(59)
(65)
(43)
(12)
(6)
(6)
(6)
(9)
(14)
(26)
(26)
(24)
(18)
(1)
(120)
(34)
(65)
(67)
(158)
(59)
(34)
(972)
(1 047)
(1 019)
(993)
(66)
(101)
(137)
(159)
(162)
(84)
(174)
(172)
(490)
(275)
(148)
(225)
117
(116)
(180)
(125)
(175)
(162)
(92)
(108)
(99)
(126)
(159)
(291)
(285)
(266)
(255)
(117)
(122)
(111)
(99)
(102)
(108)
(96)
(111)
(94)
(66)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28
0
0
0
Total Other Income
0
0
1
(0)
(1)
(1)
(1)
0
(1)
(2)
(1)
(1)
1
2
2
2
2
2
2
1
1
1
0
0
2
2
3
3
5
7
5
4
(3)
(11)
(17)
(14)
(9)
(2)
6
1
(0)
(1)
(4)
(1)
1
(0)
1
1
(1)
3
6
9
4
(5)
(12)
(23)
(22)
(15)
(9)
4
14
21
17
7
0
(29)
(25)
(29)
(12)
10
13
17
13
10
8
13
(4)
14
24
26
33
31
20
21
11
5
(12)
25
11
23
46
3
6
43
34
35
Pre-Tax Income
1
N/A
12
+883%
18
+54%
12
-36%
13
+11%
22
+72%
33
+46%
58
+80%
82
+40%
94
+15%
103
+10%
113
+10%
95
-16%
95
+0%
101
+6%
94
-7%
104
+10%
106
+2%
106
+1%
97
-9%
79
-18%
93
+17%
95
+2%
77
-19%
78
+2%
82
+4%
82
+1%
118
+43%
4
-97%
(8)
N/A
(25)
-214%
(35)
-41%
(26)
+24%
(33)
-26%
(46)
-38%
(57)
-24%
(5)
+91%
(14)
-160%
(10)
+28%
(23)
-129%
13
N/A
15
+16%
(5)
N/A
(22)
-327%
(23)
-6%
(41)
-78%
(43)
-5%
(21)
+52%
(143)
-589%
(172)
-20%
(230)
-34%
(299)
-30%
(495)
-66%
(607)
-23%
(706)
-16%
(1 801)
-155%
(1 694)
+6%
(1 657)
+2%
(1 561)
+6%
(520)
+67%
(479)
+8%
(451)
+6%
(413)
+9%
(358)
+13%
(228)
+36%
(339)
-49%
(312)
+8%
(601)
-92%
(339)
+44%
(164)
+52%
(226)
-38%
141
N/A
(377)
N/A
(508)
-35%
(754)
-48%
(953)
-26%
(804)
+16%
(738)
+8%
(469)
+36%
(357)
+24%
(294)
+18%
(273)
+7%
(377)
-38%
(281)
+25%
(163)
+42%
(73)
+55%
96
N/A
166
+73%
205
+23%
280
+37%
368
+31%
355
-4%
421
+19%
426
+1%
442
+4%
500
+13%
Net Income
Tax Provision
(6)
(17)
(16)
(14)
27
32
26
19
(29)
(32)
(34)
(36)
(29)
(29)
(29)
(25)
(28)
(29)
(29)
(28)
(24)
(24)
(24)
(20)
(25)
(24)
(26)
(37)
(8)
(39)
(27)
(24)
(14)
23
11
16
(144)
(147)
(140)
(140)
(18)
(16)
(15)
(18)
(21)
(19)
(18)
(17)
118
113
112
111
261
331
401
488
300
257
211
150
125
89
63
48
(24)
(14)
(8)
(11)
(13)
(11)
(18)
(15)
47
47
53
47
3
4
(1)
174
318
317
322
146
(13)
(9)
(23)
(33)
(25)
(45)
(56)
(59)
(85)
(90)
(93)
(101)
Income from Continuing Operations
(5)
(5)
2
(3)
40
54
59
78
52
61
68
76
66
66
72
69
75
77
77
69
55
69
71
57
53
57
56
81
(5)
(46)
(52)
(59)
(40)
(10)
(34)
(41)
(149)
(161)
(150)
(162)
(6)
(2)
(20)
(40)
(44)
(60)
(62)
(38)
(26)
(58)
(118)
(188)
(234)
(276)
(306)
(1 314)
(1 394)
(1 400)
(1 350)
(370)
(354)
(362)
(350)
(310)
(252)
(353)
(320)
(612)
(352)
(175)
(244)
126
(330)
(461)
(701)
(906)
(801)
(734)
(470)
(183)
24
44
(55)
(135)
(176)
(82)
73
133
180
235
312
296
336
336
349
399
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(6)
(12)
(10)
(13)
(15)
(21)
(23)
(22)
(21)
(19)
(15)
(15)
(17)
(22)
(25)
(27)
(25)
(17)
(12)
(6)
(1)
0
0
0
0
Net Income (Common)
(12)
N/A
(12)
-1%
(5)
+56%
(10)
-85%
32
N/A
47
+45%
51
+9%
70
+37%
45
-36%
53
+20%
60
+13%
70
+16%
61
-12%
64
+4%
71
+11%
69
-2%
75
+9%
77
+2%
77
+0%
69
-10%
55
-20%
69
+25%
71
+3%
57
-20%
53
-7%
57
+8%
56
-2%
81
+45%
(5)
N/A
(46)
-929%
(52)
-12%
(59)
-14%
(40)
+32%
(10)
+75%
(34)
-251%
(41)
-19%
(149)
-266%
(161)
-8%
(150)
+7%
(162)
-9%
(13)
+92%
(4)
+70%
(23)
-516%
(46)
-98%
(63)
-35%
(78)
-24%
(78)
-1%
(51)
+34%
(30)
+41%
(62)
-105%
(121)
-96%
(191)
-57%
(234)
-23%
(276)
-18%
(306)
-11%
(1 314)
-330%
(1 394)
-6%
(1 400)
0%
(1 350)
+4%
(370)
+73%
(354)
+5%
(362)
-2%
(350)
+3%
(310)
+11%
(242)
+22%
(343)
-42%
(310)
+10%
(602)
-94%
(352)
+41%
(175)
+50%
(246)
-41%
120
N/A
(130)
N/A
(265)
-104%
(391)
-48%
(522)
-34%
(569)
-9%
(425)
+25%
(113)
+73%
186
N/A
371
+99%
412
+11%
3 594
+772%
3 740
+4%
3 675
-2%
3 671
0%
379
-90%
126
-67%
163
+29%
223
+37%
306
+37%
295
-4%
336
+14%
336
N/A
349
+4%
399
+14%
EPS (Diluted)
-0.3
N/A
-0.29
+3%
-0.07
+76%
-0.17
-143%
0.4
N/A
0.53
+33%
0.57
+8%
0.78
+37%
0.5
-36%
0.58
+16%
0.66
+14%
0.76
+15%
0.67
-12%
0.69
+3%
0.76
+10%
0.76
N/A
0.81
+7%
0.83
+2%
0.82
-1%
0.73
-11%
0.58
-21%
0.72
+24%
0.74
+3%
0.61
-18%
0.55
-10%
0.6
+9%
0.59
-2%
0.85
+44%
-0.05
N/A
-0.52
-940%
-0.57
-10%
-0.64
-12%
-0.43
+33%
-0.11
+74%
-0.38
-245%
-0.45
-18%
-1.61
-258%
-1.75
-9%
-1.61
+8%
-1.78
-11%
-0.13
+93%
-0.04
+69%
-0.25
-525%
-0.6
-140%
-0.69
-15%
-0.91
-32%
-0.91
N/A
-0.59
+35%
-0.35
+41%
-0.73
-109%
-1.43
-96%
-2.25
-57%
-2.77
-23%
-3.24
-17%
-3.57
-10%
-15.27
-328%
-16.23
-6%
-16.16
+0%
-15.46
+4%
-4.23
+73%
-4.05
+4%
-4.12
-2%
-3.92
+5%
-3.45
+12%
-2.71
+21%
-3.81
-41%
-3.4
+11%
-6.58
-94%
-3.87
+41%
-1.91
+51%
-2.64
-38%
1.27
N/A
-1.39
N/A
-2.81
-102%
-4.07
-45%
-5.49
-35%
-5.98
-9%
-4.47
+25%
-1.17
+74%
1.87
N/A
3.86
+106%
4.24
+10%
37.83
+792%
38.95
+3%
38.68
-1%
39.47
+2%
4.16
-89%
1.36
-67%
1.75
+29%
2.42
+38%
3.32
+37%
3.24
-2%
3.69
+14%
3.86
+5%
4.05
+5%
4.69
+16%