XML 56 R30.htm IDEA: XBRL DOCUMENT
v3.25.2

Reportable Segments (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2025
Segment Reporting [Abstract] |
Operating Information by Segment QTD | 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.
Operating Information by Segment YTD |
| 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.
Total Assets by Segment | 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
- Definition Schedule Of Segment Reporting Information By Segment Text Block Assets + References No definition available. + Details
Name: | lnw_ScheduleOfSegmentReportingInformationBySegmentTextBlockAssetsTableTextBlock
Namespace Prefix: | lnw_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Schedule Of Segment Reporting Information By Segment Text Block YTD + References No definition available. + Details
Name: | lnw_ScheduleOfSegmentReportingInformationBySegmentTextBlockYTDTableTextBlock
Namespace Prefix: | lnw_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-25 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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