FLL · Full House Resorts Inc
$2.35
+0.01 (+0.43%)
At close · Jul 27
Market Cap
$84.50M
Shares
36.27M
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
$302.38M
+3.5%
FY2025
Net Income
-$40.2M
+1.2%
FY2025
Gross Margin
93.32%
+1.1pp
FY2025
Operating Margin
1.03%
+0.1pp
FY2025
Diluted EPS
-$1.12
+3.4%
FY2025
Operating Cash Flow
$9.97M
-28%
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $301.74M | $302.38M | $292.07M | $241.06M | $163.28M | $180.16M | $125.59M | $165.43M | $163.89M | $161.27M | $145.99M | $124.43M | $121.42M | $144.73M | $128.76M | $105.46M | $32.9M | |
| -$10.03M | — | — | — | — | — | — | -$10.73M | -$10.31M | — | — | — | — | — | — | — | — | |
| $20.32M | $20.2M | $22.68M | $19.39M | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $281.42M | $282.18M | $269.38M | $221.67M | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| — | 93.32% | 92.23% | 91.96% | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $107.88M | $109.71M | $104.12M | $85.75M | $59.71M | $59.97M | $47.59M | $56.05M | $54.44M | $53.49M | $49.76M | $41.88M | $43.98M | $50.45M | $37M | $25.43M | $6.43M | |
| — | $137K | $99K | $31K | $31K | $70K | $95K | $94K | $56K | $31K | $31K | $1.5M | $2.1M | $4.4M | $1.7M | $1.3M | $2.37M | |
| $42.56M | $42.61M | $42.1M | $31.09M | $7.93M | $7.22M | $7.67M | $8.33M | $8.4M | $8.6M | $7.93M | $7.89M | $9.18M | $9.39M | $6.88M | $7M | $3.42M | |
| $246.42M | $248.73M | $238.13M | $187.96M | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $297M | $299.25M | $289.32M | $242.22M | $150.6M | $142.61M | $115.11M | $159.22M | $156.46M | $154.21M | $139.8M | $119.39M | $135.26M | $141.79M | $120.31M | $84.67M | $14.45M | |
| $4.74M | $3.12M | $2.75M | -$1.16M | $12.68M | $37.55M | $10.48M | $6.22M | $7.43M | $7.06M | $6.19M | $5.04M | -$13.84M | $2.94M | $49.64M | $19.17M | $23.54M | |
| — | 1.03% | 0.94% | -0.48% | 7.77% | 20.84% | 8.34% | 3.76% | 4.53% | 4.38% | 4.24% | 4.05% | -11.4% | 2.03% | 38.55% | 18.18% | 71.55% | |
| $47.3M | $45.73M | $44.85M | $29.93M | $20.61M | $44.77M | $18.14M | $14.55M | $15.82M | $15.66M | $14.12M | $12.94M | -$4.66M | $12.32M | $56.52M | $26.17M | $26.96M | |
| — | — | — | — | — | — | $9.82M | $10.73M | $10.31M | $10.86M | $9.49M | $6.72M | $6.27M | $7.27M | $2.73M | $2.84M | $58.37K | |
| — | -$42.79M | -$43.2M | -$22.59M | -$27.52M | -$25.41M | -$10.42M | -$11.96M | -$11.32M | -$12.24M | -$10.65M | -$6.7M | -$8M | -$7.26M | -$4.45M | -$3.34M | $120.75K | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | $3.31M | $5.09M | |
| -$38.14M | -$39.67M | -$40.45M | -$23.76M | -$14.84M | $12.14M | $55K | -$5.74M | -$3.9M | -$5.18M | -$4.46M | -$1.66M | -$21.83M | -$4.32M | — | — | — | |
| $444K | $530K | $221K | $1.15M | -$31K | $435K | -$92K | $80K | $476K | -$150K | $630K | -$342K | -$988K | -$361K | $15.18M | $3.24M | $5.74M | |
| -$38.58M | -$40.2M | -$40.67M | -$24.9M | -$14.8M | $11.71M | $147K | -$5.82M | -$4.37M | -$5.03M | -$5.09M | -$1.32M | -$20.85M | -$3.96M | $27.83M | $2.34M | $7.67M | |
| — | -13.29% | -13.93% | -10.33% | -9.07% | 6.5% | 0.12% | -3.52% | -2.67% | -3.12% | -3.49% | -1.06% | -17.17% | -2.74% | 21.62% | 2.22% | 23.31% | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | $2.18M | $10.25M | $10.19M | |
| -$38.58M | -$40.2M | -$40.67M | -$24.9M | -$14.8M | $11.71M | $147K | -$5.82M | -$4.37M | -$5.03M | — | — | — | — | — | — | — | |
| USD/shares | — | -$1.12 | -$1.16 | -$0.72 | -$0.43 | $0.36 | $0.01 | -$0.22 | -$0.17 | -$0.22 | — | — | -$1.10 | -$0.21 | — | — | — |
| USD/shares | — | -$1.12 | -$1.16 | -$0.72 | -$0.43 | $0.33 | $0.01 | -$0.22 | -$0.23 | -$0.22 | — | — | -$1.10 | -$0.21 | — | — | — |
| shares | — | 36.03M | 34.96M | 34.52M | 34.35M | 32.52M | 27.09M | 26.98M | 26.01M | 22.88M | 19.6M | 19.61M | 18.87M | 18.74M | 18.68B | 18.4B | 18.01M |
| shares | — | 36.03M | 34.96M | 34.52M | 34.35M | 34.95M | 27.78M | 26.98M | 26.46M | 22.88M | 19.6M | 19.61M | 18.87M | 18.74M | 18.68B | — | — |
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.
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
—
Resorts & Casinos median 1.47×
EV/EBIT
—
Resorts & Casinos median 13.12×
P/E (TTM)
—
Resorts & Casinos median 20.62×
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 |
|---|---|---|---|---|---|---|---|
| Midwest and South | $231,464,000 | $219,626,000 | $192,358,000 | $119,950,000 | — | — | — |
| West | $63,645,000 | $63,648,000 | $35,888,000 | $36,135,000 | — | — | — |
| Contracted Sports Wagering | $7,267,000 | $8,791,000 | $12,814,000 | $7,196,000 | $5,920,000 | $2,206,000 | $131,000 |
| Colorado | — | — | — | — | $23,660,000 | $19,614,000 | $27,507,000 |
| Indiana | — | — | — | — | $41,435,000 | $29,524,000 | $45,489,000 |
| Mississippi | — | — | — | — | $90,628,000 | $62,513,000 | $73,201,000 |
| Nevada | — | — | — | — | $18,516,000 | $11,732,000 | $19,104,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Casino | $230,260,000 | $216,880,000 | $176,933,000 | $113,876,000 | $130,431,000 | $90,812,000 | $113,390,000 |
| Food And Beverage | $39,302,000 | $41,871,000 | $33,980,000 | $26,494,000 | $27,347,000 | $19,766,000 | $35,069,000 |
| Other Operations | $16,791,000 | $17,605,000 | $20,719,000 | $13,629,000 | $12,757,000 | $7,601,000 | $5,438,000 |
| Hotel | $16,023,000 | $15,709,000 | $9,428,000 | $9,282,000 | $9,624,000 | $7,410,000 | $11,535,000 |