BRSL
$9.49-0.11%
Brightstar Lottery PLC Trading under the Legal Name to begin at the market open on July 21 2025.Stock · Consumer Discretionary
BRSL financial statements
The full income statement, balance sheet, and cash-flow statement for Brightstar Lottery PLC Trading under the Legal Name to begin at the market open on July 21 2025. (BRSL), plus valuation ratios — straight from SEC filings. Switch between annual, quarterly, and trailing-twelve-month figures, pick how far back to look, and flip the time order. Every line has a trend sparkline.
Shares outstanding (point-in-time)
2017-12 203.4M2018-12 204.2M2019-12 204.4M2020-12 204.9M2021-12 203.7M2022-12 199.1M2023-12 200.5M2024-12 201.9M2025-12 186.9M-8.2% over 8 periods
SEC-filed end-of-period counts (cover pages and balance sheets, split-adjusted) — the series realized buyback yield is computed from. The weighted-average share lines in the statements below lag these by design: an average over the year sits near the midpoint of an ongoing buyback.
PeriodRangeOrderChangeFiguresAs-reported fiscal years.
| Line item | Trend | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Income Statement | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| Revenue | 2.51B-0.0% | 2.51B-0.7% | 2.53B-2.6% | 2.60B-36.5% | 4.09B+31.3% | |
| — | 1.83B+2.8% | 1.78B-4.2% | 1.85B-41.8% | 3.19B-1.1% | ||
| Research & development | 47.0M+9.3% | 43.0M+19.4% | 36.0M-20.0% | 45.0M-81.1% | 238M+24.6% | |
| Selling, general & administrative | 215M-8.5% | 235M-4.5% | 246M-38.5% | 400M-50.6% | 810M+14.6% | |
| Selling & marketing | 123M+0.8% | 122M+11.9% | 109M | — | — | |
| Restructuring | 28.0M-28.2% | 39.0M+200.0% | 13.0M+85.7% | 7.00M+16.7% | 6.00M-86.7% | |
| Amortization of intangibles | 34.0M+25.9% | 27.0M-18.2% | 33.0M-8.3% | 36.0M-81.1% | 190M-6.4% | |
| Provision for credit losses | — | — | -2.00M | 0.00-100.0% | 2.00M-66.7% | |
| Operating income | — | 686M-8.8% | 752M+1.2% | 743M-17.6% | 902M+943.0% | |
| Interest expense | 172M-16.5% | 206M-0.5% | 207M-28.4% | 289M-15.2% | 341M-14.3% | |
| Net interest income | -172M+16.5% | -206M+0.5% | -207M+4.2% | -216M+36.7% | -341M+14.3% | |
| Other non-operating income | — | -11.0M+15.4% | -13.0M+13.3% | -15.0M+84.7% | -98.0M-197.0% | |
| Pre-tax income | 299M-42.6% | 521M+6.8% | 488M-36.8% | 772M+45.9% | 529M+162.4% | |
| Income tax | 165M-34.0% | 250M+12.1% | 223M+5.2% | 212M-22.6% | 274M+878.6% | |
| 147M-57.8% | 348M+123.1% | 156M-43.3% | 275M-42.9% | 482M+153.7% | ||
| Income from continuing operations | -1.00M-100.9% | 117M+0.9% | 116M-72.4% | 420M+546.2% | 65.0M+106.9% | |
| Discontinued operations | 152M-36.1% | 238M+453.5% | 43.0M | 0.00-100.0% | 415M+1021.6% | |
| Net income to non-controlling interest | 140M-12.5% | 160M+6.0% | 151M | — | — | |
| $0.74-56.7% | $1.71+122.1% | $0.77-43.0% | $1.35-42.1% | $2.33+153.1% | ||
| EPS (basic) | $0.74-57.2% | $1.73+121.8% | $0.78-42.6% | $1.36-42.1% | $2.35+153.5% | |
| Weighted-avg shares (basic) | 197M-2.5% | 202M+1.0% | 200M-1.0% | 202M-1.5% | 205M+0.1% | |
| Weighted-avg shares (diluted) | 197M-3.4% | 204M+0.5% | 203M+0.0% | 203M-1.9% | 207M+1.1% | |
| Dividends per share | $4.12+416.7% | $0.80-0.1% | $0.80-1.3% | $0.81+301.8% | $0.20+0.6% | |
| Balance Sheet | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| 2.34B-62.1% | 6.17B+190.4% | 2.12B-0.4% | 2.13B-14.3% | 2.49B-27.7% | ||
| Cash & equivalents | 1.45B+147.6% | 584M+15.0% | 508M-13.9% | 590M-0.2% | 591M-34.8% | |
| Accounts receivable | 526M+12.4% | 468M+16.1% | 403M-39.9% | 670M-25.8% | 903M+6.7% | |
| Inventory | 116M+2.7% | 113M+2.7% | 110M-56.7% | 254M+38.8% | 183M+8.3% | |
| Prepaid expenses | 193M+69.3% | 114M-19.1% | 141M-69.8% | 467M-21.2% | 593M+23.5% | |
| 9.16B-10.9% | 10.3B-1.8% | 10.5B+0.3% | 10.4B-7.9% | 11.3B-12.9% | ||
| Property, plant & equipment | 90.0M+5.9% | 85.0M+14.9% | 74.0M-37.3% | 118M-0.8% | 119M-9.8% | |
| Operating lease right-of-use | 92.0M-9.8% | 102M-1.0% | 103M-59.4% | 254M-10.2% | 283M-1.7% | |
| Goodwill | 2.71B+2.2% | 2.65B-1.0% | 2.68B+0.6% | 2.66B-42.8% | 4.66B-1.2% | |
| Intangible assets | 125M+40.4% | 89.0M+2.3% | 87.0M-93.7% | 1.38B-2.7% | 1.41B-10.4% | |
| Deferred tax assets | 40.0M+8.1% | 37.0M+0.0% | 37.0M-2.6% | 38.0M-2.6% | 39.0M+18.2% | |
| Total non-current assets | 6.82B+65.9% | 4.11B-50.7% | 8.34B+0.5% | 8.30B-6.0% | 8.84B-7.5% | |
| 3.07B+14.3% | 2.69B+58.9% | 1.69B-8.5% | 1.85B-3.4% | 1.91B-26.8% | ||
| Accounts payable | 766M+6.7% | 718M+11.7% | 643M-12.0% | 731M-29.4% | 1.03B-8.1% | |
| Accrued liabilities | 41.0M-19.6% | 51.0M+2.0% | 50.0M-33.3% | 75.0M+0.0% | 75.0M-36.4% | |
| Deferred revenue | 39.0M+8.3% | 36.0M+9.1% | 33.0M-63.7% | 91.0M-12.5% | 104M-3.7% | |
| Short-term & current debt | 118M-43.3% | 208M | 0.00-100.0% | 61.0M | 0.00-100.0% | |
| Current lease liability | 25.0M+4.2% | 24.0M+9.1% | 22.0M-40.5% | 37.0M-5.1% | 39.0M-11.4% | |
| Other current liabilities | 508M-17.9% | 619M+10.3% | 561M-33.0% | 837M+1.1% | 828M-2.1% | |
| Finance lease liability (current) | 9.00M+28.6% | 7.00M+16.7% | 6.00M-25.0% | 8.00M-20.0% | 10.0M-9.1% | |
| 7.57B-7.9% | 8.22B-3.5% | 8.51B+0.7% | 8.45B-9.6% | 9.35B-18.2% | ||
| Long-term debt | 4.06B-21.2% | 5.15B-8.9% | 5.66B-0.6% | 5.69B-12.2% | 6.48B-17.6% | |
| Deferred revenue (non-current) | 23.0M-8.0% | 25.0M-24.2% | 33.0M-32.7% | 49.0M+4.3% | 47.0M-24.2% | |
| Non-current lease liability | 72.0M-13.3% | 83.0M-5.7% | 88.0M-63.2% | 239M-11.2% | 269M+1.1% | |
| Operating lease liability (total) | 97.0M-9.3% | 107M-57.7% | 253M-8.7% | 277M-9.8% | 307M-1.1% | |
| Finance lease liability (total) | 24.0M+14.3% | 21.0M-8.7% | 23.0M-23.3% | 30.0M-18.9% | 37.0M-11.5% | |
| Finance lease liability | 15.0M+7.1% | 14.0M-6.7% | 15.0M-31.8% | 22.0M-18.5% | 27.0M-12.9% | |
| Deferred tax liabilities | 208M+22.4% | 170M-4.5% | 178M-41.6% | 305M-17.1% | 368M+10.5% | |
| Other non-current liabilities | 156M+24.8% | 125M-3.1% | 129M-65.3% | 372M+15.2% | 323M-10.3% | |
| Total non-current liabilities | 4.50B-18.7% | 5.53B-18.9% | 6.82B+3.2% | 6.61B-11.2% | 7.44B-15.6% | |
| 875M-47.0% | 1.65B+14.5% | 1.44B+1.0% | 1.43B+11.5% | 1.28B+65.0% | ||
| Common stock | 21.0M+0.0% | 21.0M+0.0% | 21.0M+0.0% | 21.0M+0.0% | 21.0M+5.0% | |
| Additional paid-in capital | 1.15B-40.3% | 1.93B-6.5% | 2.06B-6.1% | 2.20B-5.6% | 2.33B-0.8% | |
| Retained earnings | -513M+22.3% | -660M+34.5% | -1.01B+13.4% | -1.16B+19.1% | -1.44B+25.1% | |
| Treasury stock | 413M+164.7% | 156M+0.0% | 156M+0.0% | 156M+280.5% | 41.0M | |
| Accumulated other comprehensive income | 628M+21.7% | 516M-1.0% | 521M-1.5% | 529M+28.4% | 412M+24.8% | |
| Non-controlling interest | 715M+74.8% | 409M-19.8% | 510M-7.3% | 550M-20.2% | 689M-12.1% | |
| Total equity incl. non-controlling | 1.59B-22.9% | 2.06B+5.6% | 1.95B-1.4% | 1.98B+0.4% | 1.97B+26.3% | |
| Total liabilities & equity | 9.16B-10.9% | 10.3B-1.8% | 10.5B+0.3% | 10.4B-7.9% | 11.3B-12.9% | |
| Common shares issued | 210M+0.5% | 209M+1.0% | 207M+0.5% | 206M+0.4% | 205M+0.2% | |
| Common shares outstanding | 187M-7.4% | 202M+0.7% | 200M+0.7% | 199M-2.3% | 204M-0.6% | |
| Shares outstanding (cover) | 187M-7.4% | 202M+0.7% | 200M+0.7% | 199M-2.3% | 204M-0.6% | |
| Cash Flow | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| -99.0M-109.4% | 1.05B+3.8% | 1.01B+12.6% | 899M-8.1% | 978M+12.9% | ||
| Depreciation & amortization | 221M+11.6% | 198M-5.3% | 209M-3.7% | 217M-58.7% | 526M-7.1% | |
| Intangible amortization | 34.0M+25.9% | 27.0M-18.2% | 33.0M-8.3% | 36.0M-81.1% | 190M-6.4% | |
| Share-based compensation | 15.0M-60.5% | 38.0M+11.8% | 34.0M+0.0% | 34.0M-2.9% | 35.0M+600.0% | |
| Deferred income taxes | -45.0M-25.0% | -36.0M+0.0% | -36.0M+14.3% | -42.0M-210.5% | 38.0M+148.7% | |
| Change in inventory | -1.00M-120.0% | 5.00M-76.2% | 21.0M+23.5% | 17.0M+30.8% | 13.0M+176.5% | |
| Change in payables | 89.0M-16.0% | 106M+96.3% | 54.0M+190.0% | -60.0M-66.7% | -36.0M-820.0% | |
| 3.50B+1081.0% | -357M+9.2% | -393M-333.9% | 168M-73.6% | 636M+336.4% | ||
| Capital expenditure | 316M+112.1% | 149M+1.4% | 147M-9.3% | 162M-31.9% | 238M-6.7% | |
| Free cash flow | -415M-146.1% | 901M+4.2% | 865M+17.4% | 737M-0.4% | 740M+21.1% | |
| Acquisitions | 0.00 | 0.00 | 0.00-100.0% | 142M | 0.00 | |
| Other investing activities | -1.00M | 0.00-100.0% | 3.00M+123.1% | -13.0M-1200.0% | -1.00M+91.7% | |
| -2.72B-348.2% | -606M+0.7% | -610M+42.7% | -1.06B+43.9% | -1.90B-333.3% | ||
| Long-term debt issued | 1.86B+234.9% | 556M | 0.00 | 0.00-100.0% | 1.34B+78.5% | |
| Long-term debt repaid | 2.94B+487.2% | 500M-37.6% | 801M+34.2% | 597M-79.0% | 2.85B+196.8% | |
| Common stock issued | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Common stock repurchased | 271M | 0.00 | 0.00-100.0% | 115M+180.5% | 41.0M | |
| Dividends paid | 770M+378.3% | 161M+0.6% | 160M-0.6% | 161M+292.7% | 41.0M+0.0% | |
| Other financing activities | -41.0M-10.8% | -37.0M-146.7% | -15.0M+55.9% | -34.0M-41.7% | -24.0M-118.2% | |
| FX effect on cash | 39.0M+176.5% | -51.0M-363.6% | -11.0M+84.3% | -70.0M-89.2% | -37.0M-148.7% | |
| Interest paid | 213M-3.6% | 221M+6.3% | 208M-8.8% | 228M-38.2% | 369M-10.0% | |
| Income taxes paid | 220M-8.7% | 241M+61.7% | 149M-47.3% | 283M+50.5% | 188M+111.2% | |
| Valuation Ratios | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| Market cap | 2.89B-18.9% | 3.56B | — | — | 5.89B+69.7% | |
| P/E | 19.7×+92.1% | 10.2× | — | — | 12.2× | |
| P/S | 1.2×-18.8% | 1.4× | — | — | 1.4×+29.3% | |
| P/B | 3.3×+53.2% | 2.2× | — | — | 4.6×+2.8% | |
| P/FCF | — | 4.0× | — | — | 8.0×+40.1% | |
| Earnings yield | 5.1%-47.9% | 9.8% | — | — | 8.2% | |
| FCF yield | — | 25.3% | — | — | 12.6%-28.6% | |
| Dividend yield | 26.6%+489.4% | 4.5% | — | — | 0.70%-41.1% | |
| Source filing | 20-F | 20-F | 20-F | 20-F | 20-F |
About this data
Source: BRSL’s SEC filings (10-K / 10-Q). Annual columns are as-reported fiscal years; quarterly columns are as-reported fiscal quarters (Q4 derived as full-year minus the first three quarters where a company doesn’t file a standalone Q4); TTM (quarterly) rolls the trailing four quarters at every quarter end, TTM (yearly) samples that one year apart; balance-sheet rows show the period-end balance. Valuation ratios are sampled as of each period end. View all BRSL filings on SEC EDGAR → Not investment advice.