Full House Resorts, Inc.
NASDAQ:FLL · NASDAQ Capital Market
+$0.02 today
Vol 0.14M · Avg 0.18M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:FLL · Revenue to Net Income
Key Ratios
Analysis
$301.7M of revenue converted into -$38.6M of net income for the selected period. Gross margin is 44.4% and net margin is -12.8%, showing how much revenue survives after costs and taxes. EPS is $-1.07, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $302.4M +3.5% | $292.1M +21.2% | $241.1M +47.6% | $163.3M -9.4% | $180.2M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $188.9M +32.9% | $142.2M +29.7% | $109.6M +49.4% | $73.4M -1.8% | $74.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $113.5M -24.3% | $149.9M +14.1% | $131.4M +46.2% | $89.9M -14.7% | $105.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 37.5% -13.8pp | 51.3% -3.2pp | 54.5% -0.6pp | 55.1% -3.5pp | 58.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 -100.0% | $368.0K +594.3% | $53.0K | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $109.7M +5.4% | $104.1M +21.4% | $85.7M +23.8% | $69.3M +15.5% | $60.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $109.7M -25.4% | $147.1M +11.0% | $132.6M +71.7% | $77.2M +13.8% | $67.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $42.6M +1.2% | $42.1M +35.4% | $31.1M +292.1% | $7.9M +9.8% | $7.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $45.7M +7.2% | $42.6M +36.4% | $31.3M +51.3% | $20.7M -54.6% | $45.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 15.1% +0.5pp | 14.6% +1.6pp | 13.0% +0.3pp | 12.6% -12.6pp | 25.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $3.8M +37.7% | $2.8M +336.7% | -$1.2M -109.2% | $12.7M -66.2% | $37.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 1.3% +0.3pp | 0.9% +1.4pp | -0.5% -8.2pp | 7.8% -13.1pp | 20.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $763.0K -79.6% | $3.7M +175.9% | $1.4M | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $42.7M -2.8% | $44.0M +64.6% | $26.7M +9.7% | $24.3M +9.1% | $22.3M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$43.5M -0.6% | -$43.2M -91.2% | -$22.6M +17.9% | -$27.5M -8.3% | -$25.4M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$39.7M +1.9% | -$40.5M -70.3% | -$23.8M -60.1% | -$14.8M -222.2% | $12.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -13.1% +0.7pp | -13.8% -4.0pp | -9.9% -0.8pp | -9.1% -15.8pp | 6.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $530.0K +139.8% | $221.0K -80.8% | $1.1M +3806.5% | -$31.0K -107.1% | $435.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$40.2M +1.2% | -$40.7M -63.3% | -$24.9M -68.2% | -$14.8M -226.5% | $11.7M | $4.9B | $4.8B | $4.7B |
| Net Margin | -13.3% +0.6pp | -13.9% -3.6pp | -10.3% -1.3pp | -9.1% -15.6pp | 6.5% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 +3.4% | -$1 -61.1% | -$1 -67.4% | -$0 -219.4% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 +3.4% | -$1 -61.1% | -$1 -67.4% | -$0 -226.5% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $36.0M +3.0% | $35.0M +1.3% | $34.5M +0.5% | $34.4M +5.7% | $32.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $36.0M +3.0% | $35.0M +1.3% | $34.5M +0.5% | $34.4M -1.7% | $34.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Red Robin Gourmet Burgers, Inc.
NASDAQ:RRGB
$115.62M
GrowGeneration Corp.
NASDAQ:GRWG
$95.24M
Canterbury Park Holding Corporation
NASDAQ:CPHC
$80.73M
Kandi Technologies Group, Inc.
NASDAQ:KNDI
$56.01M
Sportsman's Warehouse Holdings, Inc.
NASDAQ:SPWH
$53.07M
TH International Limited
NASDAQ:THCH
$52.22M
Purple Innovation, Inc.
PRPL
$46.46M
Luminar Technologies, Inc.
LAZR
$4.54M
QVC Group Inc.
QVCGA
$2.69M
iRobot Corporation
IRBT
$1.72M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does FLL generate?
Full House Resorts, Inc. (FLL) reported $302.38M of revenue in fiscal 2025.
Is FLL profitable?
Full House Resorts, Inc. (FLL) reported -$40,197,000.00 of net income, with a net margin of -13.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.