XML 35 R9.htm IDEA: XBRL DOCUMENT
v3.25.2

Reportable Segments | 6 Months Ended
--- | ---
Jun. 30, 2025
Segment Reporting [Abstract] |
Reportable Segments | We report our operations in three reportable business segments—Gaming, SciPlay and iGaming—representing our different products and services. A detailed discussion regarding the products and services from which each reportable business segment derives its revenue is included in Notes 2 and 3 in our 2024 10-K. In evaluating financial performance, our Chief Operating Decision Maker (defined as our Chief Executive Officer) focuses on AEBITDA as management’s primary segment measure of profit or loss, which is described in footnote (5) to the below table. Our CODM uses reportable business segment AEBITDA to evaluate the performance of each reportable business segment and to allocate resources. Additionally, AEBITDA is one of the key metrics used in our incentive compensation program. The accounting policies for our reportable segments are the same as those described within the Notes in our 2024 10-K. The following tables present our reportable segment information:
| Three Months Ended June 30, 2025
| Gaming |  | SciPlay |  | iGaming |  | Total Reportable Segments |  | Unallocated and Reconciling Items(1) |  | Total
Total revenue | $ | 528 |  |  | $ | 200 |  |  | $ | 81 |  |  | $ | 809 |  |  | $ | — |  |  | $ | 809 |
Cost of revenue(2) | (139) |  |  | (53) |  |  | (27) |  |  | (219) |  |  | — |  |  | (219) |
Payroll and related(3) | (83) |  |  | (24) |  |  | (17) |  |  | (124) |  |  | — |  |  | (124) |
Other segment reconciling items(4) | (26) |  |  | (49) |  |  | (9) |  |  | (84) |  |  | (30) |  |  | (114) |
AEBITDA(5) | 280 |  |  | 74 |  |  | 28 |  |  | 382 |  |  | (30) |  |  | 352 |
Reconciling items to net income before income taxes:
Restructuring and other | (1) |  |  | — |  |  | (2) |  |  | (3) |  |  | (14) |  |  | (17) |
D&A |  |  |  |  |  |  |  |  | (99) |  |  | (99) |
Interest expense |  |  |  |  |  |  |  |  | (77) |  |  | (77) |
Other income, net |  |  |  |  |  |  |  |  | (4) |  |  | (4) |
Stock-based compensation |  |  |  |  |  |  |  |  | (31) |  |  | (31) |
Net income before income taxes |  |  |  |  |  |  |  |  |  |  | $ | 124 |
Capital expenditures for the three months ended June 30, 2025 | $ | 62 |  |  | $ | 5 |  |  | $ | 5 |  |  | $ | 72 |  |  | $ | 6 |  |  | $ | 78 |
(1) Includes amounts not allocated to the reportable segments (including corporate costs) and items to reconcile the total reportable segments AEBITDA to our consolidated net income before income taxes.
(2) Excludes D&A.
(3) Excludes stock-based compensation.
(4) Primarily represents various other non-payroll related operating expenses, including but not limited to, professional and legal services, marketing, facilities and operating leases, maintenance and other operating expenses.
(5) AEBITDA is reconciled to net income before income taxes with the following adjustments, as applicable: (1) depreciation and amortization expense and impairment charges (including goodwill impairments); (2) restructuring and other, which includes charges or expenses attributable to: (i) employee severance; (ii) management restructuring and related costs; (iii) restructuring and integration; (iv) cost savings initiatives; (v) major litigation; and (vi) acquisition- and disposition-related costs, strategic review and other unusual items; (3) interest expense; (4) gain (loss) on debt financing transactions; (5) change in fair value of investments and remeasurement of debt and other; (6) other income (expense), net, including foreign currency gains or losses and earnings from equity investments; and (7) stock-based compensation. AEBITDA is presented as our primary segment measure of profit or loss.
| Three Months Ended June 30, 2024
| Gaming |  | SciPlay |  | iGaming |  | Total Reportable Segments |  | Unallocated and Reconciling Items(1) |  | Total
Total revenue | $ | 539 |  |  | $ | 205 |  |  | $ | 74 |  |  | $ | 818 |  |  | $ | — |  |  | $ | 818 |
Cost of revenue(2) | (156) |  |  | (57) |  |  | (23) |  |  | (236) |  |  | — |  |  | (236) |
Payroll and related(3) | (80) |  |  | (25) |  |  | (19) |  |  | (124) |  |  | — |  |  | (124) |
Other segment reconciling items(4) | (31) |  |  | (53) |  |  | (8) |  |  | (92) |  |  | (36) |  |  | (128) |
AEBITDA(5) | 272 |  |  | 70 |  |  | 24 |  |  | 366 |  |  | (36) |  |  | 330 |
Reconciling items to net income before income taxes:
Restructuring and other | (1) |  |  | — |  |  | 1 |  |  | — |  |  | (34) |  |  | (34) |
D&A |  |  |  |  |  |  |  |  | (87) |  |  | (87) |
Interest expense |  |  |  |  |  |  |  |  | (75) |  |  | (75) |
Other income, net |  |  |  |  |  |  |  |  | 5 |  |  | 5 |
Stock-based compensation |  |  |  |  |  |  |  |  | (31) |  |  | (31) |
Net income before income taxes |  |  |  |  |  |  |  |  |  |  | $ | 108 |
Capital expenditures for the three months ended June 30, 2024 | $ | 74 |  |  | $ | 4 |  |  | $ | 7 |  |  | $ | 85 |  |  | $ | 1 |  |  | $ | 86 |
(1) Includes amounts not allocated to the reportable segments (including corporate costs) and items to reconcile the total reportable segments AEBITDA to our consolidated net income before income taxes.
(2) Excludes D&A.
(3) Excludes stock-based compensation.
(4) Primarily represents various other non-payroll related operating expenses, including but not limited to, professional and legal services, marketing, facilities and operating leases, maintenance and other operating expenses.
(5) AEBITDA is described in footnote (5) to the first table in this Note 3.
| Six Months Ended June 30, 2025
| Gaming |  | SciPlay |  | iGaming |  | Total Reportable Segments |  | Unallocated and Reconciling Items(1) |  | Total
Total revenue | $ | 1,022 |  |  | $ | 402 |  |  | $ | 158 |  |  | $ | 1,582 |  |  | $ | — |  |  | $ | 1,582 |
Cost of revenue(2) | (269) |  |  | (108) |  |  | (53) |  |  | (430) |  |  | — |  |  | (430) |
Payroll and related(3) | (166) |  |  | (51) |  |  | (33) |  |  | (250) |  |  | — |  |  | (250) |
Other segment reconciling items(4) | (53) |  |  | (105) |  |  | (17) |  |  | (175) |  |  | (64) |  |  | (239) |
AEBITDA(5) | 534 |  |  | 138 |  |  | 55 |  |  | 727 |  |  | (64) |  |  | 663 |
Reconciling items to net income before income taxes:
Restructuring and other | (7) |  |  | (1) |  |  | (9) |  |  | (17) |  |  | (20) |  |  | (37) |
D&A |  |  |  |  |  |  |  |  | (190) |  |  | (190) |
Interest expense |  |  |  |  |  |  |  |  | (146) |  |  | (146) |
Loss on debt financing transactions |  |  |  |  |  |  |  |  | (1) |  |  | (1) |
Other income, net |  |  |  |  |  |  |  |  | (2) |  |  | (2) |
Stock-based compensation |  |  |  |  |  |  |  |  | (59) |  |  | (59) |
Net income before income taxes |  |  |  |  |  |  |  |  |  |  | $ | 228 |
Capital expenditures for the six months ended June 30, 2025 | $ | 111 |  |  | $ | 10 |  |  | $ | 10 |  |  | $ | 131 |  |  | $ | 8 |  |  | $ | 139 |
(1) Includes amounts not allocated to the reportable segments (including corporate costs) and items to reconcile the total reportable segments AEBITDA to our consolidated net income before income taxes.
(2) Excludes D&A.
(3) Excludes stock-based compensation.
(4) Primarily represents various other non-payroll related operating expenses, including but not limited to, professional and legal services, marketing, facilities and operating leases, maintenance, and other operating expenses.
(5) AEBITDA is described in footnote (5) to the first table in this Note 3.
| Six Months Ended June 30, 2024
| Gaming |  | SciPlay |  | iGaming |  | Total Reportable Segments |  | Unallocated and Reconciling Items(1) |  | Total
Total revenue | $ | 1,016 |  |  | $ | 411 |  |  | $ | 148 |  |  | $ | 1,575 |  |  | $ | — |  |  | $ | 1,575 |
Cost of revenue(2) | (293) |  |  | (117) |  |  | (46) |  |  | (456) |  |  | — |  |  | (456) |
Payroll and related(3) | (157) |  |  | (51) |  |  | (37) |  |  | (245) |  |  | — |  |  | (245) |
Other segment reconciling items(4) | (62) |  |  | (111) |  |  | (17) |  |  | (190) |  |  | (74) |  |  | (264) |
AEBITDA(5) | 504 |  |  | 132 |  |  | 48 |  |  | 684 |  |  | (74) |  |  | 610 |
Reconciling items to net income before income taxes:
Restructuring and other | (1) |  |  | — |  |  | (2) |  |  | (3) |  |  | (37) |  |  | (40) |
D&A |  |  |  |  |  |  |  |  | (173) |  |  | (173) |
Interest expense |  |  |  |  |  |  |  |  | (150) |  |  | (150) |
Other income, net |  |  |  |  |  |  |  |  | 14 |  |  | 14 |
Stock-based compensation |  |  |  |  |  |  |  |  | (53) |  |  | (53) |
Net income before income taxes |  |  |  |  |  |  |  |  |  |  | $ | 208 |
Capital expenditures for the six months ended June 30, 2024 | $ | 126 |  |  | $ | 8 |  |  | $ | 13 |  |  | $ | 147 |  |  | $ | 6 |  |  | $ | 153 |
(1) Includes amounts not allocated to the reportable segments (including corporate costs) and items to reconcile the total reportable segments AEBITDA to our consolidated net income before income taxes.
(2) Excludes D&A.
(3) Excludes stock-based compensation.
(4) Primarily represents various other non-payroll related operating expenses, including but not limited to, professional and legal services, marketing, facilities and operating leases, maintenance, and other operating expenses.
(5) AEBITDA is described in footnote (5) to the first table in this Note 3.
The following table summarizes the asset balances of each reportable business segment for the periods indicated:
| Gaming |  | SciPlay |  | iGaming |  | Total Reportable Segments |  | Unallocated and Reconciling Items(1) |  | Totals
Assets as of June 30, 2025 | $ | 4,902 |  |  | $ | 481 |  |  | $ | 843 |  |  | $ | 6,226 |  |  | $ | 264 |  |  | $ | 6,490 |
Assets as of December 31, 2024 | 3,964 |  |  | 444 |  |  | 735 |  |  | 5,143 |  |  | 278 |  |  | 5,421 |
(1) Includes amounts not allocated to the reportable segments (including corporate amounts) and items to reconcile the total reportable segments assets to our consolidated assets.

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for reporting segments including data and tables. Reportable segments include those that meet any of the following quantitative thresholds a) it's reported revenue, including sales to external customers and intersegment sales or transfers is 10 percent or more of the combined revenue, internal and external, of all operating segments b) the absolute amount of its reported profit or loss is 10 percent or more of the greater, in absolute amount of 1) the combined reported profit of all operating segments that did not report a loss or 2) the combined reported loss of all operating segments that did report a loss c) its assets are 10 percent or more of the combined assets of all operating segments. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 48 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-48 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 270 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482964/270-10-50-1 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (ee) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 Reference 5: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 Reference 6: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 54 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-54 Reference 7: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 47 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-47 Reference 8: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 54 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-54 Reference 9: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 47 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-47 Reference 10: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 54 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-54 Reference 11: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 47 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-47 Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 31 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-31 Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 34 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-34 Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 26C -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-26C Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 26B -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-26B Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 15 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-15 Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 42 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-42 Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 40 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-40 Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/280/tableOfContent Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 26 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-26 Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 41 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-41 Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 21 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-21 Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 21 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-21 Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 + Details
Name: | us-gaap_SegmentReportingDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration