Golden Entertainment Inc
NASDAQ:GDEN
Income Statement
Earnings Waterfall
Golden Entertainment Inc
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-600m
USD
|
Gross Profit
|
453.1m
USD
|
Operating Expenses
|
-345.3m
USD
|
Operating Income
|
107.9m
USD
|
Other Expenses
|
147.9m
USD
|
Net Income
|
255.8m
USD
|
Income Statement
Golden Entertainment Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
39
N/A
|
48
+23%
|
53
+12%
|
54
+1%
|
55
+3%
|
56
+1%
|
57
+2%
|
103
+82%
|
177
+71%
|
255
+44%
|
343
+34%
|
384
+12%
|
400
+4%
|
418
+5%
|
426
+2%
|
430
+1%
|
507
+18%
|
617
+22%
|
723
+17%
|
825
+14%
|
852
+3%
|
877
+3%
|
908
+4%
|
941
+4%
|
973
+3%
|
941
-3%
|
769
-18%
|
731
-5%
|
694
-5%
|
727
+5%
|
943
+30%
|
1 020
+8%
|
1 097
+7%
|
1 131
+3%
|
1 127
0%
|
1 124
0%
|
1 122
0%
|
1 126
+0%
|
1 124
0%
|
1 102
-2%
|
1 053
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(20)
|
(26)
|
(31)
|
(32)
|
(32)
|
(32)
|
(32)
|
(67)
|
(121)
|
(178)
|
(243)
|
(275)
|
(289)
|
(302)
|
(306)
|
(307)
|
(346)
|
(397)
|
(449)
|
(500)
|
(514)
|
(529)
|
(544)
|
(563)
|
(579)
|
(569)
|
(475)
|
(441)
|
(419)
|
(419)
|
(520)
|
(564)
|
(600)
|
(622)
|
(631)
|
(635)
|
(637)
|
(643)
|
(644)
|
(634)
|
(600)
|
|
Gross Profit |
19
N/A
|
22
+12%
|
22
+4%
|
22
-1%
|
23
+6%
|
24
+1%
|
24
+4%
|
36
+49%
|
56
+55%
|
77
+38%
|
100
+29%
|
109
+10%
|
111
+1%
|
117
+5%
|
120
+3%
|
122
+2%
|
161
+32%
|
219
+36%
|
274
+25%
|
325
+19%
|
338
+4%
|
348
+3%
|
364
+5%
|
379
+4%
|
395
+4%
|
372
-6%
|
294
-21%
|
290
-1%
|
275
-5%
|
308
+12%
|
423
+38%
|
457
+8%
|
496
+9%
|
509
+3%
|
496
-2%
|
489
-1%
|
485
-1%
|
483
0%
|
480
-1%
|
468
-2%
|
453
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(22)
|
(25)
|
(26)
|
(26)
|
(26)
|
(27)
|
(26)
|
(37)
|
(50)
|
(67)
|
(84)
|
(93)
|
(97)
|
(101)
|
(105)
|
(107)
|
(142)
|
(188)
|
(228)
|
(271)
|
(280)
|
(295)
|
(315)
|
(331)
|
(344)
|
(338)
|
(316)
|
(313)
|
(304)
|
(306)
|
(322)
|
(319)
|
(329)
|
(335)
|
(338)
|
(341)
|
(336)
|
(335)
|
(340)
|
(347)
|
(345)
|
|
Selling, General & Administrative |
(19)
|
(21)
|
(22)
|
(23)
|
(23)
|
(23)
|
(23)
|
(30)
|
(39)
|
(51)
|
(62)
|
(68)
|
(69)
|
(72)
|
(75)
|
(77)
|
(100)
|
(127)
|
(152)
|
(179)
|
(185)
|
(198)
|
(211)
|
(220)
|
(228)
|
(218)
|
(193)
|
(188)
|
(180)
|
(186)
|
(207)
|
(209)
|
(222)
|
(230)
|
(233)
|
(238)
|
(236)
|
(237)
|
(247)
|
(255)
|
(256)
|
|
Depreciation & Amortization |
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(8)
|
(11)
|
(16)
|
(22)
|
(24)
|
(28)
|
(28)
|
(29)
|
(29)
|
(41)
|
(59)
|
(75)
|
(91)
|
(95)
|
(97)
|
(104)
|
(110)
|
(117)
|
(121)
|
(122)
|
(124)
|
(124)
|
(121)
|
(115)
|
(110)
|
(107)
|
(106)
|
(105)
|
(102)
|
(100)
|
(97)
|
(94)
|
(91)
|
(89)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Operating Income |
(3)
N/A
|
(3)
N/A
|
(4)
-17%
|
(4)
-9%
|
(3)
+24%
|
(3)
N/A
|
(2)
+38%
|
(1)
+50%
|
6
N/A
|
10
+68%
|
16
+49%
|
17
+8%
|
14
-18%
|
15
+12%
|
15
-5%
|
16
+8%
|
19
+22%
|
32
+66%
|
47
+47%
|
54
+16%
|
57
+6%
|
53
-8%
|
49
-7%
|
48
-3%
|
51
+6%
|
33
-34%
|
(22)
N/A
|
(23)
-5%
|
(29)
-25%
|
1
N/A
|
101
+7 700%
|
138
+36%
|
167
+21%
|
174
+4%
|
158
-9%
|
148
-6%
|
149
+0%
|
149
0%
|
139
-6%
|
122
-13%
|
108
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
4
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(19)
|
(29)
|
(42)
|
(55)
|
(62)
|
(71)
|
(77)
|
(81)
|
(78)
|
(77)
|
(73)
|
(70)
|
(69)
|
(66)
|
(66)
|
(65)
|
(63)
|
(62)
|
(60)
|
(61)
|
(64)
|
(67)
|
(71)
|
(70)
|
(66)
|
|
Non-Reccuring Items |
18
|
18
|
20
|
(21)
|
(21)
|
(21)
|
(22)
|
(9)
|
11
|
12
|
12
|
23
|
(1)
|
(1)
|
(2)
|
(4)
|
(6)
|
(7)
|
(5)
|
(5)
|
(6)
|
(7)
|
(17)
|
(16)
|
(14)
|
(22)
|
(33)
|
(33)
|
(39)
|
(29)
|
(7)
|
(8)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
305
|
290
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
60
|
60
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
19
N/A
|
17
-8%
|
17
-1%
|
(26)
N/A
|
(25)
+4%
|
(25)
+0%
|
(25)
-1%
|
(12)
+53%
|
15
N/A
|
18
+25%
|
22
+20%
|
33
+52%
|
12
-64%
|
13
+11%
|
11
-21%
|
10
-9%
|
(6)
N/A
|
(4)
+24%
|
(1)
+89%
|
(6)
-1 160%
|
(11)
-79%
|
(25)
-122%
|
(45)
-81%
|
(49)
-9%
|
(41)
+16%
|
(65)
-58%
|
(128)
-96%
|
(126)
+2%
|
(137)
-9%
|
(94)
+31%
|
89
N/A
|
124
+41%
|
162
+30%
|
170
+5%
|
95
-44%
|
85
-10%
|
83
-2%
|
80
-4%
|
67
-15%
|
357
+429%
|
332
-7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
13
|
10
|
10
|
10
|
(4)
|
4
|
6
|
8
|
16
|
12
|
9
|
7
|
1
|
(9)
|
(7)
|
(5)
|
(7)
|
2
|
1
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
18
|
11
|
6
|
(1)
|
(22)
|
(19)
|
(81)
|
(76)
|
|
Income from Continuing Operations |
19
|
17
|
17
|
(26)
|
(25)
|
(25)
|
(25)
|
1
|
25
|
28
|
31
|
30
|
16
|
19
|
18
|
26
|
6
|
5
|
7
|
(5)
|
(20)
|
(32)
|
(50)
|
(57)
|
(40)
|
(64)
|
(128)
|
(126)
|
(137)
|
(94)
|
88
|
124
|
162
|
187
|
106
|
90
|
82
|
58
|
49
|
276
|
256
|
|
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
|
|
Net Income (Common) |
19
N/A
|
17
-8%
|
17
-1%
|
(26)
N/A
|
(25)
+4%
|
(25)
N/A
|
(25)
-1%
|
1
N/A
|
25
+2 350%
|
28
+16%
|
31
+11%
|
30
-5%
|
16
-45%
|
19
+19%
|
18
-6%
|
26
+40%
|
2
-92%
|
1
-67%
|
3
+271%
|
(9)
N/A
|
(21)
-130%
|
(33)
-57%
|
(51)
-55%
|
(57)
-12%
|
(40)
+31%
|
(64)
-62%
|
(128)
-100%
|
(126)
+2%
|
(137)
-8%
|
(94)
+32%
|
88
N/A
|
124
+41%
|
162
+30%
|
187
+16%
|
106
-44%
|
90
-14%
|
82
-9%
|
58
-30%
|
49
-15%
|
276
+464%
|
256
-7%
|
|
EPS (Diluted) |
1.39
N/A
|
1.29
-7%
|
1.25
-3%
|
-1.91
N/A
|
-1.86
+3%
|
-1.85
+1%
|
-1.86
-1%
|
0.05
N/A
|
1.43
+2 760%
|
1.27
-11%
|
1.4
+10%
|
1.3
-7%
|
0.73
-44%
|
0.85
+16%
|
0.8
-6%
|
1.06
+33%
|
0.08
-92%
|
0.02
-75%
|
0.08
+300%
|
-0.32
N/A
|
-0.74
-131%
|
-1.17
-58%
|
-1.81
-55%
|
-2.04
-13%
|
-1.43
+30%
|
-2.31
-62%
|
-4.56
-97%
|
-4.5
+1%
|
-4.87
-8%
|
-3.07
+37%
|
2.78
N/A
|
3.89
+40%
|
5.04
+30%
|
5.85
+16%
|
3.33
-43%
|
2.9
-13%
|
2.61
-10%
|
1.86
-29%
|
1.59
-15%
|
8.97
+464%
|
8.31
-7%
|