BRSL · Brightstar Lottery PLC
$10.47
-0.02 (-0.14%)
At close · Jul 28
Market Cap
$1.92B
Shares
183.69M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$2.51B
0%
FY2025
Net Income
$147M
-57.8%
FY2025
Gross Margin
88.27%
-0.4pp
FY2017
Operating Margin
27.31%
-2.4pp
FY2024
Diluted EPS
$0.74
-56.7%
FY2025
Operating Cash Flow
-$99M
-109.4%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $2.51B | $2.51B | $2.53B | $2.6B | $4.09B | $3.12B | $4.03B | $3.98B | $4.94B | $5.15B | $4.69B | $3.81B | $3.83B | |
| -$172M | -$206M | -$207M | -$216M | -$341M | -$398M | -$411M | -$417.38M | -$448.46M | — | — | — | — | |
| — | — | — | — | — | — | — | — | $579.43M | $582.36M | $520.34M | $190.45M | $223.89M | |
| — | — | — | — | — | — | — | — | $4.36B | $4.57B | $4.17B | $3.62B | $3.61B | |
| — | — | — | — | — | — | — | — | 88.27% | 88.7% | 88.9% | 95% | 94.15% | |
| $47M | $43M | $36M | $45M | $238M | $191M | $266M | $263.28M | $313.09M | $343.53M | $277.4M | $108.18M | $104.85M | |
| $123M | $122M | $109M | — | — | — | — | — | — | — | — | — | — | |
| $215M | $235M | $246M | $400M | $810M | $707M | $850M | $845.5M | $816.09M | $945.82M | $795.25M | $413M | $402.26M | |
| $34M | $27M | $33M | $36M | $190M | $203M | $220M | $224M | $401.5M | $492.1M | $410.4M | $148.9M | $134.3M | |
| $221M | $204M | $215M | $492M | $526M | $566M | $614M | $607.49M | $802.44M | $882.47M | $779.83M | $472.55M | — | |
| $28M | $39M | $13M | $7M | $6M | $45M | $25M | $14.78M | $39.88M | $27.93M | $76.9M | $23.65M | $27.87M | |
| — | $1.83B | $1.78B | $1.85B | $3.19B | $3.22B | $3.55B | $3.51B | $4.99B | $4.49B | $4.15B | $3.1B | $3.15B | |
| — | $686M | $752M | $743M | $902M | -$107M | $478M | $473.6M | -$51.09M | $660.44M | $539.96M | $715.05M | $683.98M | |
| — | 27.31% | 29.74% | 28.61% | 22.06% | -3.43% | 11.86% | 11.9% | -1.03% | 12.81% | 11.52% | 18.76% | 17.86% | |
| — | $890M | $967M | $1.24B | $1.43B | $459M | $1.09B | $1.08B | $751.35M | $1.54B | $1.32B | $1.19B | — | |
| $172M | $206M | $207M | $289M | $341M | $398M | $411M | $417.38M | $448.46M | $469.27M | $457.98M | $262.22M | $217.13M | |
| — | — | — | — | — | — | — | $14.23M | $10.44M | $12.84M | $17.68M | $4.77M | $4.44M | |
| — | -$11M | -$13M | -$15M | -$98M | -$33M | $21M | -$51.43M | -$33.39M | $18.37M | -$122.3M | -$113.59M | — | |
| — | — | — | — | — | — | — | — | — | — | $207K | -$2.11M | -$1.33M | |
| $299M | $521M | $488M | $772M | $529M | -$848M | $128M | $133.87M | -$976.93M | $323.41M | -$17.03M | $340.22M | $459.44M | |
| $165M | $250M | $223M | $212M | $274M | $28M | $131M | $144.16M | -$29.41M | $59.21M | $38.9M | $240.41M | $225.96M | |
| $147M | $348M | $156M | $275M | $482M | -$898M | -$19M | -$21.35M | -$1.07B | $211.34M | -$75.57M | $86.16M | $201.61M | |
| 5.85% | 13.85% | 6.17% | 10.59% | 11.79% | -28.83% | -0.47% | -0.54% | -21.64% | 4.1% | -1.61% | 2.26% | 5.26% | |
| $140M | $160M | $151M | — | — | — | — | — | — | — | $19.65M | $13.64M | $31.88M | |
| $259M | $343M | $148M | $392M | $564M | -$831M | -$18M | -$99.98M | -$889.05M | $177.14M | -$35.94M | $133.08M | $156.34M | |
| USD/shares | $0.74 | $1.73 | $0.78 | $1.36 | $2.35 | -$4.39 | -$0.09 | -$0.10 | -$5.26 | $1.05 | -$0.39 | $0.50 | $1.16 |
| USD/shares | $0.74 | $1.71 | $0.77 | $1.35 | $2.33 | -$4.39 | -$0.09 | -$0.10 | -$5.26 | $1.05 | -$0.39 | $0.49 | $1.16 |
| shares | 197M | 202M | 200M | 202M | 205M | 204.73M | 204.37M | 204.08M | 203.13M | 201.51M | 192.4M | 173.79M | 173.32M |
| shares | 197M | 204M | 203M | 203M | 207M | 204.73M | 204.37M | 204.08M | 203.13M | 202.21M | 192.4M | 174.49M | 173.64M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2013–FY2025: $480.16M in buybacks, $2.54B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Peer median 1.70×
EV/EBIT
—
P/E (TTM)
—
Peer medians compare against the 5 similar-size Gambling companies (of 13 listed).
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|
| Global Lottery | $2,530,000,000 | $2,593,000,000 | $2,812,000,000 | $2,164,000,000 | $2,293,000,000 | $2,361,690,000 | — |
| Global Gaming | $1,552,000,000 | $1,423,000,000 | $1,112,000,000 | $837,000,000 | $1,648,000,000 | $1,619,182,000 | — |
| Digital Betting | $228,000,000 | $209,000,000 | $165,000,000 | $115,000,000 | $91,000,000 | — | — |
| International | — | — | — | — | $840,188,000 | $819,983,000 | $889,064,000 |
| Italy Segment | — | — | — | — | $1,709,050,000 | $1,815,479,000 | $1,705,050,000 |
| North America Gaming and Interactive | — | — | — | — | $1,070,647,000 | $1,003,169,000 | $1,157,698,000 |
| North America Lottery | — | — | — | — | $1,165,199,000 | $1,191,902,000 | $1,185,222,000 |
| All Other Segments | — | — | — | — | $722,000 | $723,000 | — |
| Corporate And Other | — | — | — | $0 | $0 | $0 | — |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| United States | $1,176,000,000 | $1,199,000,000 | $1,237,000,000 | $1,206,000,000 | $2,126,000,000 | $1,666,000,000 | $2,116,000,000 | $2,063,477,000 |
| Italy | $1,018,000,000 | $968,000,000 | $934,000,000 | $1,039,000,000 | $1,307,000,000 | $896,000,000 | $990,000,000 | $973,621,000 |
| Europe Excluding United Kingdom | $195,000,000 | $199,000,000 | $208,000,000 | $210,000,000 | $217,000,000 | $209,000,000 | $323,000,000 | $313,779,000 |
| All Other Countries | $123,000,000 | $146,000,000 | $150,000,000 | $142,000,000 | $247,000,000 | $280,000,000 | $530,000,000 | $571,314,000 |
| Canada | — | — | — | — | $120,000,000 | — | — | — |
| United Kingdom | — | — | — | — | $72,000,000 | $64,000,000 | $74,000,000 | $58,681,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Operating and Facilities Management Contracts Gross | $2,530,000,000 | $2,506,000,000 | $2,504,000,000 | $2,364,000,000 | — | — | — | — |
| Service | $2,360,000,000 | $2,363,000,000 | $2,358,000,000 | $2,440,000,000 | — | — | $3,101,000,000 | $3,195,930,000 |
| Operating and Facilities Management Contracts Net | $2,307,000,000 | $2,307,000,000 | $2,305,000,000 | $2,181,000,000 | — | — | — | — |
| Product | $151,000,000 | $149,000,000 | $171,000,000 | $157,000,000 | — | — | $931,000,000 | $784,942,000 |
| Service Other | $54,000,000 | $55,000,000 | $54,000,000 | $259,000,000 | $534,000,000 | $484,000,000 | $527,000,000 | $587,133,000 |
| Upfront License Fee Amortization | -$223,000,000 | -$198,000,000 | -$199,000,000 | -$183,000,000 | — | — | — | — |
| Digital and Betting Services | — | — | $227,000,000 | $209,000,000 | $163,000,000 | $114,000,000 | $76,000,000 | — |
| Gaming Machine | — | — | $571,000,000 | $501,000,000 | $339,000,000 | $205,000,000 | $581,000,000 | $454,884,000 |
| Gaming Terminal Services | — | — | $520,000,000 | $483,000,000 | $424,000,000 | $298,000,000 | $568,000,000 | $601,536,000 |
| Lottery Machine | — | — | $171,000,000 | $157,000,000 | $123,000,000 | $121,000,000 | $110,000,000 | $126,889,000 |
| Lottery Management Agreements | — | — | — | — | — | — | $108,032,000 | $129,104,000 |
| Machine Gaming | — | — | — | — | — | — | $1,187,767,000 | $1,332,264,000 |
| Operating and Facilities Management Contracts | — | — | $2,306,000,000 | $2,181,000,000 | $2,363,000,000 | $1,744,000,000 | $1,931,000,000 | $2,007,261,000 |
| Systems and Other | — | — | $221,000,000 | $209,000,000 | $144,000,000 | $149,000,000 | $240,000,000 | $203,169,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|
| Global Lottery | $913,000,000 | $909,000,000 | $1,088,000,000 | $642,000,000 | $697,000,000 | $763,799,000 | — |
| Global Gaming | $313,000,000 | $242,000,000 | $43,000,000 | -$212,000,000 | $222,000,000 | $143,340,000 | — |
| Digital Betting | $65,000,000 | $50,000,000 | $33,000,000 | $6,000,000 | -$43,000,000 | — | — |
| International | — | — | — | — | $126,825,000 | — | $163,799,000 |
| Italy Segment | — | — | — | — | $520,673,000 | — | $478,540,000 |
| North America Gaming and Interactive | — | — | — | — | $263,968,000 | — | $278,963,000 |
| North America Lottery | — | — | — | — | $256,192,000 | — | $289,025,000 |
| Corporate And Other | — | — | — | -$543,738,000 | -$398,899,000 | -$433,542,000 | — |
Operating Margin by Segment (%)
| Component | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|
| Global Lottery | 36.1% | 35.1% | 38.7% | 29.7% | 30.4% | 32.3% | — |
| Global Gaming | 20.2% | 17% | 3.9% | -25.3% | 13.5% | 8.9% | — |
| Digital Betting | 28.5% | 23.9% | 20% | 5.2% | -47.3% | — | — |
| International | — | — | — | — | 15.1% | — | 18.4% |
| Italy Segment | — | — | — | — | 30.5% | — | 28.1% |
| North America Gaming and Interactive | — | — | — | — | 24.7% | — | 24.1% |
| North America Lottery | — | — | — | — | 22% | — | 24.4% |
Key facts
CIK
1619762
CUSIP
G4863A108
13F (30d)
35 filings
22 filers
Visit website
Investor relations