RRR
Red Rock Resorts, Inc.
$64.41
+0.20 (+0.31%)
At close · Jul 13
Market Cap
$6.68B
Shares
104,351,438
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
$2.01B
+3.7%
FY2025
Net Income
$188.07M
+22.1%
FY2025
Operating Margin
29.7%
+0.4pp
FY2025
Diluted EPS
$3.12
+23.3%
FY2025
Operating Cash Flow
$609.51M
+11.2%
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $2.02B | $2.01B | $1.94B | $1.72B | $1.66B | $1.62B | $1.18B | $1.86B | $1.68B | $1.64B | $1.48B | $1.35B | $1.29B | |
| $28.6M | $29.1M | $29.4M | $25.3M | $20.6M | $16M | $13.1M | $24.2M | $24.3M | $23.5M | $20.1M | — | — | |
| $450.97M | $441.32M | $432.28M | $374.49M | $353.04M | $347.09M | $324.64M | $416.36M | $390.49M | $380.93M | $327.31M | $327.86M | $320.12M | |
| — | $1.58M | $1.58M | $1.58M | $1.6M | $1.83M | $7.55M | $8.57M | $10.6M | $19.89M | $18.79M | $18.34M | $18.34M | |
| $204.93M | $197.41M | $187.11M | $132.54M | $128.37M | $157.79M | $231.39M | $222.21M | $180.26M | $178.22M | $156.67M | $137.87M | $127.96M | |
| — | $1.41B | $1.37B | $1.17B | $1.1B | $1.22B | $1.09B | $1.67B | $1.31B | $1.31B | $1.17B | $1.06B | $1.05B | |
| $586.75M | $597.43M | $568.69M | $558.69M | $561.3M | $401.54M | $88.59M | $186M | $372.21M | $331.28M | $309.71M | $287.19M | $237.06M | |
| — | 29.7% | 29.33% | 32.4% | 33.74% | 24.82% | 7.49% | 10.02% | 22.14% | 20.17% | 20.99% | 21.24% | 18.35% | |
| $791.68M | $794.83M | $755.8M | $691.22M | $689.67M | $559.33M | $319.98M | $408.21M | $552.46M | $509.5M | $466.38M | $425.05M | $365.02M | |
| $200.27M | $201.88M | $228.8M | $181.02M | $129.89M | $103.21M | $128.47M | $156.68M | $143.1M | $131.44M | $140.19M | $144.49M | $151.7M | |
| -$189.95M | -$197.71M | -$242.93M | -$181.02M | -$129.89M | -$119.29M | -$150.15M | -$196.4M | -$131.04M | -$134.59M | -$147.42M | -$144.58M | -$106.85M | |
| — | — | — | $38.6M | -$79M | — | — | — | — | — | — | — | — | |
| $2.6M | $2.61M | $2.45M | $3.1M | $3.47M | $3.29M | $1.1M | $1.93M | $2.19M | $1.63M | $1.91M | $809K | $924K | |
| $399.4M | $402.32M | $328.21M | $380.76M | $434.88M | $285.54M | -$60.46M | -$8.47M | $243.36M | $198.32M | $164.21M | $143.42M | $131.14M | |
| $46.96M | $46.65M | $36.91M | $42.98M | $44.53M | -$69.29M | $114.08M | -$1.73M | $23.88M | $134.79M | $8.24M | $0 | $0 | |
| $186.21M | $188.07M | $154.05M | $176M | $205.46M | $241.85M | -$150.4M | -$3.35M | $157.54M | $35.42M | $91.95M | $137.66M | $100.54M | |
| — | 9.35% | 7.94% | 10.21% | 12.35% | 14.95% | -12.72% | -0.18% | 9.37% | 2.16% | 6.23% | 10.18% | 7.78% | |
| $166.23M | $167.6M | $137.24M | $161.77M | $184.9M | $112.98M | -$24.15M | -$3.39M | $61.94M | $28.11M | $64.01M | $5.59M | -$11.96M | |
| — | — | — | $176M | $205.46M | $242.45M | -$150.38M | -$5.08M | $156.12M | $35.24M | $96.85M | $139.45M | $105.38M | |
| USD/shares | — | $3.19 | $2.61 | $3.04 | $3.48 | $3.50 | -$2.13 | -$0.05 | $2.28 | $0.53 | $1.04 | $1.53 | — |
| USD/shares | — | $3.12 | $2.53 | $2.94 | $3.36 | $2.84 | -$2.13 | -$0.05 | $1.77 | $0.42 | $1.03 | $1.53 | — |
| shares | — | 58.96M | 59.03M | 57.88M | 58.98M | 69.07M | 70.54M | 69.57M | 69.12M | 67.4M | 34.14M | 9.89M | 9.89M |
| shares | — | 102.6M | 103.67M | 103.22M | 104.66M | 116.45M | 70.54M | 69.57M | 116.86M | 115.93M | 34.29M | 9.89M | 9.89M |
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 FY2014–FY2025: $725M in buybacks, $718.84M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
4.99×
Resorts & Casinos median 1.47×
EV/EBIT
17.20×
Resorts & Casinos median 13.06×
P/E (TTM)
20.65×
Resorts & Casinos median 21.05×
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 | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Reportable Segment Aggregation Before Other Operating Segment | $1,999,414,000 | $1,926,128,000 | $1,709,951,000 | $1,653,255,000 | — | — | — | — |
| Las Vegas Operations | $1,981,782,000 | $1,926,128,000 | $1,709,951,000 | $1,651,048,000 | $1,602,438,000 | $1,094,442,000 | $1,758,760,000 | $1,588,003,000 |
| Native American Management | $17,632,000 | $0 | $0 | $2,207,000 | — | — | — | — |
| Reportable Segments | — | — | $1,709,951,000 | $1,653,255,000 | $1,610,730,000 | $1,175,882,000 | $1,849,834,000 | — |
| Operating Segments | — | — | — | — | — | $1,175,882,000 | $1,849,834,000 | $1,675,012,000 |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Casino | $1,340,529,000 | $1,277,249,000 | $1,132,154,000 | $1,126,058,000 | $1,142,606,000 | $764,255,000 | $984,253,000 | $940,483,000 |
| Food And Beverage | $362,424,000 | $360,388,000 | $313,619,000 | $283,067,000 | $245,432,000 | $192,899,000 | $481,558,000 | $381,197,000 |
| Complimentary Goods and Services | $196,300,000 | $199,700,000 | $171,400,000 | $157,500,000 | $144,300,000 | $107,100,000 | $228,700,000 | $206,500,000 |
| Occupancy | $190,128,000 | $200,517,000 | $183,103,000 | $164,502,000 | $143,916,000 | $87,035,000 | $192,305,000 | $170,824,000 |
| Hotel Other | $100,770,000 | $100,857,000 | $95,210,000 | $90,159,000 | $76,746,000 | $56,279,000 | $106,773,000 | $100,912,000 |
| Management Service | $17,632,000 | $0 | $0 | $3,070,000 | $9,199,000 | $81,977,000 | $91,645,000 | $87,614,000 |