BYD · Boyd Gaming Corp
$80.78
-0.17 (-0.21%)
At close · Aug 21
Market Cap
$5.87B
Shares
72.66M
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
$4.09B
+4.1%
FY2025
Net Income
$1.84B
+218.9%
FY2025
Operating Margin
18.29%
-5.3pp
FY2025
Diluted EPS
$22.56
+264.5%
FY2025
Operating Cash Flow
$976.68M
+2%
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 | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $4.1B | $4.09B | $3.93B | $3.74B | $3.56B | $3.37B | $2.18B | $3.33B | $2.63B | $2.4B | $2.2B | $2.2B | $2.14B | $2.89B | $2.48B | $2.33B | $2.14B | $1.64B | $1.78B | |
| $436.06M | $433.1M | $427.23M | $389.89M | $373.96M | $366.16M | $350.36M | $459.58M | $369.31M | $362.04M | $322.26M | $322.42M | $327.6M | $490.23M | $449.29M | $392.53M | $369.22M | $284.94M | $299.66M | |
| — | $19.11M | $16.82M | $16.74M | $9.77M | $12.6M | $19.33M | $28.35M | $14.13M | $14.68M | $16.37M | $26.69M | $34.35M | $49.57M | $14.43M | $10.67M | $1.04M | — | — | |
| $350.59M | $302.71M | $276.64M | $256.78M | $258.18M | $267.79M | $281.03M | $276.57M | $229.98M | $217.52M | $196.23M | $207.12M | $208.92M | $278.41M | $214.24M | $195.19M | $199.28M | $164.43M | $169M | |
| — | — | — | — | — | — | — | — | $1.37B | — | — | — | — | — | — | — | — | — | — | |
| $3.43B | $3.34B | $3B | $2.84B | $2.57B | $2.47B | $2.16B | $2.85B | $2.27B | $2.06B | $1.94B | $1.93B | $1.97B | $2.62B | $3.33B | $2.09B | $1.96B | $1.56B | $1.99B | |
| $670.84M | $748.41M | $927.78M | $901.83M | $981.22M | $900.1M | $14.26M | $472.57M | $355.28M | $343.8M | $260.41M | $271.2M | $173.73M | $278.3M | -$850.26M | $235.98M | $189.36M | $156.19M | -$153.43M | |
| — | 18.29% | 23.61% | 24.12% | 27.6% | 26.71% | 0.65% | 14.21% | 13.53% | 14.32% | 11.84% | 12.33% | 8.11% | 9.62% | -34.25% | 10.12% | 8.84% | 9.52% | -8.61% | |
| $1.02B | $1.05B | $1.2B | $1.16B | $1.24B | $1.17B | $295.29M | $749.14M | $585.26M | $561.32M | $456.63M | $478.32M | $382.65M | $556.71M | -$636.03M | $431.17M | $388.63M | $320.62M | $15.57M | |
| $118.51M | $157.64M | $177.41M | $171.25M | $151.25M | $199.44M | $230.48M | $237.47M | $204.19M | $173.11M | $212.69M | $224.59M | $230.06M | $344.33M | $290M | $250.73M | $180.56M | $146.83M | $110.15M | |
| $5.9M | $4.83M | $1.63M | $23.89M | $21.53M | $1.82M | $1.9M | $1.86M | $3.72M | $1.82M | $2.96M | $1.86M | $1.88M | $2.15M | $1.17M | $46K | $5000 | $6000 | $1.07M | |
| $1.62B | $1.58B | -$175.77M | -$148.92M | -$152.42M | -$296.17M | -$185.28M | -$270.44M | -$200.25M | -$172.69M | -$252.64M | -$267.14M | -$229.77M | -$394.3M | -$288.97M | -$246.38M | -$168.87M | -$150.88M | -$96.11M | |
| — | — | — | — | — | — | — | — | — | — | — | $36M | $1.32M | $0 | $0 | $0 | $5.01M | $52.82M | $40.35M | |
| — | $3.01M | $0 | $0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $2.29B | $2.33B | $752M | $752.91M | $828.81M | $603.94M | -$171.01M | $202.13M | $155.03M | $171.11M | $7.77M | $4.06M | -$56.03M | -$115.99M | -$1.14B | -$10.4M | $20.49M | $5.32M | -$249.54M | |
| $480.09M | $490.77M | $174.05M | $132.88M | $189.43M | $140.09M | -$36.31M | $44.49M | $40.33M | $3.12M | -$199.93M | -$6.63M | -$5.41M | $3.35M | -$220.79M | $278K | $8.24M | $1.08M | -$26.53M | |
| $1.82B | $1.84B | $577.95M | $620.02M | $639.38M | $463.85M | -$134.7M | $157.64M | $115.05M | $189.39M | $420.23M | $47.23M | -$53.04M | -$80.26M | -$908.87M | -$3.85M | $10.31M | $4.24M | -$223.01M | |
| — | 45.05% | 14.71% | 16.58% | 17.98% | 13.76% | -6.18% | 4.74% | 4.38% | 7.89% | 19.11% | 2.15% | -2.48% | -2.77% | -36.61% | -0.17% | 0.48% | 0.26% | -12.52% | |
| -$5.29M | -$4.37M | $0 | $0 | — | — | — | — | — | — | — | $0 | $11.4M | -$28.29M | -$14.21M | $4.15M | $1.94M | $0 | $0 | |
| $1.82B | $1.84B | $576.65M | $620.31M | $638.18M | $463.52M | -$134.02M | $158.17M | $113.85M | $189.82M | — | $46.97M | -$51.58M | -$80.82M | -$909.83M | $3.74M | $20.84M | — | — | |
| USD/shares | — | $22.56 | $6.19 | $6.12 | $5.87 | $4.07 | -$1.19 | $1.39 | $1.01 | $1.65 | $3.67 | $0.42 | -$0.48 | -$0.83 | -$10.37 | -$0.04 | $0.12 | $0.05 | -$2.54 |
| USD/shares | — | $22.56 | $6.19 | $6.12 | $5.87 | $4.07 | -$1.19 | $1.38 | $1.00 | $1.64 | $3.65 | $0.42 | -$0.48 | -$0.83 | -$10.37 | -$0.04 | $0.12 | $0.05 | -$2.54 |
| shares | — | 81.7M | 93.31M | 101.33M | 108.89M | 113.87M | 113.52M | 113.47M | 114.4M | 114.96M | 114.51M | 112.79M | 109.98M | 97.24M | 87.65M | 87.26M | 86.6M | 86.43M | 87.85M |
| shares | — | 81.72M | 93.35M | 101.37M | 109M | 114.1M | 113.52M | 113.95M | 115.07M | 115.63M | 115.19M | 113.68M | 109.98M | 97.24M | 87.65M | 87.26M | 86.83M | 86.52M | 87.85M |
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.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 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 FY2008–FY2025: $2.64B in buybacks, $331.71M 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
2.22×
Peer median 1.66×
EV/EBIT
13.59×
Peer median 16.71×
P/E (TTM)
—
Peer median 25.78×
Peer medians compare against the 12 similar-size Resorts & Casinos companies (of 19 listed).
Valuation over time computed as of each quarter's filing date
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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Midwest and South | $2,116,594,000 | $2,063,415,000 | $2,041,945,000 | $2,076,066,000 | $2,105,777,000 | $1,521,998,000 | $2,187,517,000 | $1,505,116,000 |
| Las Vegas Locals | $889,957,000 | $894,508,000 | $928,118,000 | $930,730,000 | $886,054,000 | $561,989,000 | $880,935,000 | $873,504,000 |
| Online | $708,323,000 | $606,233,000 | $422,211,000 | $253,898,000 | $172,518,000 | — | — | — |
| Downtown Las Vegas | $228,737,000 | $230,091,000 | $222,407,000 | $215,332,000 | $155,806,000 | $94,503,000 | $257,667,000 | $248,110,000 |
| Managed and Other | — | $135,947,000 | $123,811,000 | $79,351,000 | $49,655,000 | — | — | — |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Casino | $2,638,150,000 | $2,583,926,000 | $2,613,288,000 | $2,674,730,000 | $2,705,523,000 | $1,775,358,000 | $2,483,293,000 | $1,925,424,000 |
| Online Reimbusements | $576,158,000 | $450,473,000 | $328,008,000 | — | — | — | — | — |
| Food And Beverage | $310,246,000 | $303,522,000 | $288,417,000 | $275,979,000 | $230,045,000 | $178,878,000 | $447,853,000 | $367,888,000 |
| Occupancy | $191,286,000 | $204,608,000 | $199,117,000 | $189,071,000 | $154,180,000 | $104,968,000 | $237,187,000 | $199,500,000 |
| Product And Service Other | $145,115,000 | $143,498,000 | $138,538,000 | $134,794,000 | $107,544,000 | $119,286,000 | $157,786,000 | $133,918,000 |
| Online | $132,165,000 | $155,760,000 | $94,203,000 | $253,898,000 | $172,518,000 | — | — | — |
| Management Fee | $98,869,000 | $88,407,000 | $76,921,000 | $26,905,000 | $0 | — | — | — |
| Management Service | $98,869,000 | $88,407,000 | $76,921,000 | $26,905,000 | $0 | — | — | — |
Key facts
CIK
906553
CUSIP
103304101
13F (30d)
362 filings
356 filers
Visit website
Investor relations