Income Statement

Revenue

+90%

+241%

10Y

Currency: USD

	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	1	0	3	6	10	9	7	5	1	3	5	32	68	103	136	145	145	148	150	150	148	145	151	157	162	173	184	197	207	211	204	204	214	223	232	236	234	230	234	249	267	289	302	302	300	299	299	307	312	315	318	311	306	301	268	262	267	289	343	371	388	389	389	381	378	382	377	380	402	414	450	490	520	556	580	598	603	606	605	609	624	651	686	722	745	752	746	731	710	688	664	644	633	0
Revenue	1 N/A	1 -8%	1 -55%	1 +40%	1 N/A	1 N/A	1 -14%	1 N/A	1 N/A	0 -33%	0 -50%	0 -50%	201 +201 000%	453 +125%	722 +60%	999 +38%	1 071 +7%	1 138 +6%	1 432 +26%	1 790 +25%	2 205 +23%	2 540 +15%	2 688 +6%	2 831 +5%	2 969 +5%	3 084 +4%	2 987 -3%	2 949 -1%	2 847 -3%	2 851 +0%	3 046 +7%	3 215 +6%	3 524 +10%	3 757 +7%	4 185 +11%	4 536 +8%	4 871 +7%	5 163 +6%	5 270 +2%	5 323 +1%	5 209 -2%	5 209 +0%	5 154 -1%	5 220 +1%	5 299 +2%	5 390 +2%	5 621 +4%	5 756 +2%	5 836 +1%	5 816 0%	5 434 -7%	5 012 -8%	4 641 -7%	4 267 -8%	4 076 -4%	3 981 -2%	3 999 +0%	4 113 +3%	4 346 +6%	4 892 +13%	5 307 +8%	5 748 +8%	6 070 +6%	6 362 +5%	6 495 +2%	6 652 +2%	6 718 +1%	6 654 -1%	6 707 +1%	6 645 -1%	6 611 -1%	5 913 -11%	4 341 -27%	3 063 -29%	2 096 -32%	1 879 -10%	2 783 +48%	3 407 +22%	3 764 +10%	3 980 +6%	3 899 -2%	3 794 -3%	3 757 -1%	4 227 +13%	4 914 +16%	5 696 +16%	6 532 +15%	6 971 +7%	7 108 +2%	7 130 +0%	7 128 0%	6 965 -2%	6 970 +0%	7 111 +2%	7 138 +0%
Gross Profit
Cost of Revenue	0	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	(108)	(249)	(398)	(556)	(607)	(658)	(843)	(1 060)	(1 308)	(1 518)	(1 625)	(1 755)	(1 866)	(1 954)	(1 938)	(1 931)	(1 870)	(1 878)	(1 991)	(2 084)	(2 298)	(2 454)	(2 700)	(2 886)	(3 060)	(3 243)	(3 310)	(3 360)	(3 324)	(3 301)	(3 252)	(3 263)	(3 265)	(3 315)	(3 479)	(3 546)	(3 594)	(3 550)	(3 316)	(3 055)	(2 850)	(2 654)	(2 531)	(2 461)	(2 459)	(2 532)	(2 654)	(3 036)	(3 296)	(3 541)	(3 727)	(3 871)	(3 945)	(4 057)	(4 087)	(4 081)	(4 112)	(4 096)	(4 068)	(3 799)	(3 022)	(2 272)	(1 743)	(1 539)	(1 928)	(2 329)	(2 559)	(2 644)	(2 584)	(2 462)	(2 390)	(2 591)	(2 929)	(3 322)	(3 709)	(3 924)	(3 996)	(4 014)	(4 026)	(3 974)	(4 006)	(4 106)	(4 181)
Gross Profit	1 N/A	1 N/A	0 -60%	1 +50%	1 N/A	1 -17%	0 -20%	0 N/A	0 -25%	0 -33%	0 -50%	0 N/A	93 N/A	204 +119%	324 +59%	444 +37%	464 +5%	480 +3%	590 +23%	730 +24%	896 +23%	1 022 +14%	1 063 +4%	1 076 +1%	1 102 +2%	1 131 +3%	1 049 -7%	1 017 -3%	976 -4%	972 0%	1 055 +8%	1 130 +7%	1 227 +9%	1 303 +6%	1 485 +14%	1 651 +11%	1 811 +10%	1 920 +6%	1 960 +2%	1 964 +0%	1 885 -4%	1 908 +1%	1 903 0%	1 956 +3%	2 033 +4%	2 075 +2%	2 142 +3%	2 209 +3%	2 241 +1%	2 266 +1%	2 117 -7%	1 957 -8%	1 791 -8%	1 613 -10%	1 545 -4%	1 520 -2%	1 540 +1%	1 581 +3%	1 692 +7%	1 857 +10%	2 011 +8%	2 207 +10%	2 343 +6%	2 491 +6%	2 550 +2%	2 596 +2%	2 631 +1%	2 573 -2%	2 595 +1%	2 550 -2%	2 543 0%	2 115 -17%	1 319 -38%	792 -40%	353 -55%	340 -3%	855 +151%	1 078 +26%	1 205 +12%	1 336 +11%	1 316 -2%	1 332 +1%	1 367 +3%	1 636 +20%	1 985 +21%	2 375 +20%	2 823 +19%	3 047 +8%	3 112 +2%	3 116 +0%	3 102 0%	2 992 -4%	2 964 -1%	3 004 +1%	2 957 -2%
Operating Income
Operating Expenses	(24)	(28)	(34)	(41)	(46)	(50)	(54)	(57)	(62)	(73)	(90)	(116)	(304)	(281)	(350)	(414)	(417)	(465)	(516)	(563)	(605)	(625)	(635)	(664)	(672)	(709)	(737)	(769)	(789)	(783)	(820)	(808)	(838)	(862)	(860)	(927)	(955)	(957)	(952)	(976)	(847)	(862)	(873)	(853)	(920)	(895)	(852)	(876)	(841)	(847)	(851)	(883)	(889)	(890)	(887)	(888)	(930)	(1 047)	(1 170)	(1 243)	(1 298)	(1 314)	(1 287)	(1 303)	(1 329)	(1 341)	(1 432)	(1 501)	(1 584)	(1 652)	(1 665)	(1 739)	(1 685)	(1 619)	(1 585)	(1 501)	(1 522)	(1 546)	(1 600)	(1 620)	(1 614)	(1 600)	(1 612)	(1 645)	(1 685)	(1 753)	(1 765)	(1 798)	(1 858)	(1 996)	(1 845)	(1 830)	(1 807)	(1 670)	(1 839)
Selling, General & Administrative	(16)	(19)	(25)	(32)	(37)	(43)	(47)	(53)	(58)	(67)	(82)	(105)	(171)	(204)	(232)	(253)	(240)	(283)	(315)	(344)	(364)	(351)	(354)	(362)	(366)	(416)	(441)	(442)	(435)	(394)	(381)	(380)	(403)	(413)	(429)	(431)	(417)	(425)	(423)	(449)	(436)	(445)	(460)	(445)	(510)	(506)	(464)	(499)	(482)	(503)	(527)	(559)	(563)	(564)	(553)	(561)	(594)	(667)	(711)	(723)	(732)	(735)	(735)	(754)	(780)	(793)	(881)	(950)	(1 031)	(1 063)	(1 040)	(1 072)	(979)	(902)	(859)	(769)	(786)	(816)	(884)	(904)	(919)	(910)	(919)	(968)	(1 001)	(1 070)	(1 077)	(1 104)	(1 158)	(1 311)	(1 186)	(1 190)	(1 191)	(1 058)	(1 218)
Depreciation & Amortization	(9)	(9)	(9)	(9)	(9)	(7)	(6)	(4)	(3)	(5)	(7)	(10)	(35)	(71)	(103)	(142)	(156)	(161)	(176)	(185)	(197)	(210)	(220)	(231)	(243)	(253)	(263)	(302)	(341)	(377)	(411)	(414)	(412)	(410)	(406)	(402)	(403)	(404)	(398)	(389)	(381)	(374)	(373)	(373)	(373)	(372)	(371)	(355)	(340)	(326)	(314)	(320)	(324)	(326)	(323)	(318)	(316)	(341)	(405)	(467)	(525)	(556)	(552)	(549)	(549)	(549)	(551)	(551)	(553)	(589)	(625)	(667)	(706)	(717)	(726)	(732)	(736)	(730)	(716)	(715)	(695)	(691)	(692)	(677)	(684)	(683)	(687)	(693)	(700)	(684)	(659)	(639)	(616)	(612)	(621)
Other Operating Expenses	0	0	0	0	0	0	(1)	0	0	(1)	(1)	(1)	(98)	(6)	(14)	(19)	(22)	(21)	(25)	(33)	(44)	(63)	(61)	(72)	(64)	(41)	(33)	(25)	(14)	(13)	(29)	(14)	(23)	(40)	(25)	(95)	(135)	(127)	(131)	(138)	(30)	(43)	(40)	(35)	(37)	(17)	(17)	(22)	(18)	(17)	(10)	(3)	(1)	(1)	(11)	(10)	(20)	(38)	(55)	(53)	(42)	(23)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	(23) N/A	(27) -16%	(34) -25%	(40) -19%	(45) -12%	(50) -10%	(53) -7%	(57) -7%	(61) -8%	(72) -18%	(90) -24%	(116) -29%	(211) -83%	(77) +64%	(26) +66%	30 N/A	47 +58%	15 -68%	74 +391%	167 +127%	292 +75%	397 +36%	427 +8%	412 -4%	430 +4%	421 -2%	312 -26%	249 -20%	187 -25%	189 +1%	235 +24%	323 +37%	388 +20%	440 +14%	625 +42%	723 +16%	856 +18%	964 +13%	1 008 +5%	988 -2%	1 039 +5%	1 046 +1%	1 029 -2%	1 103 +7%	1 113 +1%	1 180 +6%	1 290 +9%	1 333 +3%	1 401 +5%	1 419 +1%	1 266 -11%	1 075 -15%	902 -16%	723 -20%	659 -9%	632 -4%	611 -3%	535 -12%	522 -2%	613 +18%	713 +16%	893 +25%	1 056 +18%	1 188 +13%	1 221 +3%	1 254 +3%	1 199 -4%	1 072 -11%	1 011 -6%	898 -11%	878 -2%	376 -57%	(366) N/A	(827) -126%	(1 232) -49%	(1 160) +6%	(667) +43%	(468) +30%	(395) +16%	(283) +28%	(298) -5%	(268) +10%	(245) +9%	(8) +97%	301 N/A	622 +107%	1 059 +70%	1 250 +18%	1 255 +0%	1 120 -11%	1 256 +12%	1 162 -8%	1 157 0%	1 334 +15%	1 118 -16%
Pre-Tax Income
Interest Income Expense	1	1	4	3	3	0	10	2	3	7	7	16	(11)	(35)	(65)	(105)	(100)	(112)	(98)	(120)	(121)	(116)	(102)	(123)	(112)	(123)	(181)	(189)	(228)	(242)	(212)	(208)	(213)	(218)	(220)	(221)	(220)	(211)	(207)	(211)	(227)	(247)	(274)	(284)	(271)	(274)	(268)	(270)	(295)	(291)	(298)	(309)	(303)	(307)	(297)	(260)	(252)	(253)	(275)	(325)	(348)	(361)	(359)	(357)	(349)	(348)	(357)	(353)	(360)	(384)	(393)	(442)	(484)	(512)	(554)	(565)	(581)	(592)	(591)	(587)	(589)	(593)	(605)	(586)	(557)	(598)	(531)	(566)	(569)	(519)	(516)	(523)	(539)	(550)	(594)
Non-Reccuring Items	(1)	(1)	(1)	(1)	(1)	(1)	0	(1)	(27)	(26)	(123)	(123)	0	(97)	0	(5)	(5)	884	882	887	887	(2)	(94)	0	0	0	22	33	45	45	19	8	(7)	(71)	(68)	0	(65)	(1)	0	(5)	(5)	(25)	(25)	(20)	(47)	(27)	(40)	(42)	(18)	(21)	(10)	(124)	(126)	(128)	(126)	(10)	(6)	0	0	0	(22)	(43)	(55)	(517)	(494)	(474)	(464)	(2)	(2)	(14)	(12)	(13)	(14)	(5)	(5)	(5)	(4)	(2)	(2)	(31)	(39)	(38)	144	160	150	(53)	(231)	(218)	(201)	2	(127)	(125)	(126)	(127)	(2)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	8	8	8	(59)	(42)	(42)	(45)	1	(2)	(1)	(0)	(4)	(4)	(4)	(1)	0	1	1	(0)	0	1	1	2	4	4	2	3	3	3	7	7	5	3	2	0	(0)	1	1	49	54	81	87	18	64	48	17	(5)	(81)	(138)	(115)	(60)	(73)	(1)	11	(9)	15	32	22	31	29	7	10	(2)	(24)	(28)	(44)	(33)	6	(10)	7	12	(11)	14	16	34	29	26	(19)	(7)	(9)
Pre-Tax Income	(23) N/A	(26) -17%	(31) -16%	(38) -23%	(43) -13%	(50) -17%	(43) +14%	(56) -29%	(85) -52%	(92) -8%	(205) -123%	(223) -8%	(222) +0%	(209) +6%	(91) +56%	(72) +20%	(50) +30%	795 N/A	799 +1%	893 +12%	1 016 +14%	234 -77%	232 -1%	287 +24%	318 +11%	298 -6%	149 -50%	89 -40%	0 -100%	(10) N/A	42 N/A	123 +192%	169 +37%	151 -10%	337 +123%	503 +49%	572 +14%	755 +32%	806 +7%	776 -4%	810 +4%	778 -4%	733 -6%	802 +9%	801 0%	885 +10%	987 +11%	1 025 +4%	1 091 +6%	1 107 +2%	959 -13%	643 -33%	474 -26%	337 -29%	289 -14%	443 +53%	439 -1%	299 -32%	311 +4%	336 +8%	359 +7%	484 +35%	560 +16%	176 -69%	263 +49%	373 +42%	306 -18%	716 +134%	660 -8%	491 -26%	488 -1%	(48) N/A	(842) -1 661%	(1 313) -56%	(1 762) -34%	(1 724) +2%	(1 242) +28%	(1 063) +14%	(1 012) +5%	(929) +8%	(969) -4%	(931) +4%	(700) +25%	(444) +37%	(100) +78%	(17) +83%	285 N/A	480 +68%	502 +5%	637 +27%	643 +1%	539 -16%	473 -12%	651 +38%	514 -21%
Net Income
Tax Provision	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(121)	(171)	(194)	(208)	(97)	(36)	(41)	112	138	62	41	(117)	(124)	(3)	8	25	7	(20)	(17)	(21)	(16)	20	22	32	44	(4)	1	(5)	(6)	18	10	10	(2)	4	3	(9)	(12)	(8)	(20)	(4)	4	(8)	(7)	(13)	(12)	(11)	103	115	119	106	(6)	(14)	(38)	(177)	(251)	(334)	(722)	(565)	(489)	(409)	(3)	(1)	(1)	(1)	(1)	(9)	(9)	(13)	(9)	497	478	474	454	(4)	5	3	(41)	(105)
Income from Continuing Operations	(23)	(26)	(31)	(38)	(43)	(50)	(43)	(56)	(85)	(92)	(205)	(223)	(222)	(209)	(91)	(72)	(51)	674	629	699	808	137	196	247	429	436	211	130	(117)	(134)	39	131	194	158	317	485	551	739	825	797	841	821	729	802	796	879	1 004	1 035	1 101	1 105	963	646	465	325	282	424	436	303	303	329	347	472	549	279	378	492	412	709	646	453	311	(299)	(1 176)	(2 034)	(2 327)	(2 213)	(1 651)	(1 066)	(1 012)	(930)	(970)	(932)	(709)	(454)	(112)	(25)	782	958	976	1 091	640	545	475	609	409
Income to Minority Interest	0	0	1	2	2	3	3	3	3	2	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(19)	(49)	(86)	(117)	(157)	(178)	(175)	(202)	(212)	(217)	(245)	(240)	(227)	(238)	(240)	(253)	(276)	(282)	(274)	(269)	(231)	(186)	(152)	(107)	(86)	(86)	(85)	(65)	(61)	(62)	(75)	(103)	(142)	(177)	(195)	(232)	(231)	(219)	(217)	(184)	(188)	(85)	60	163	260	267	211	218	256	272	314	299	286	226	119	58	(52)	(96)	(107)	(138)	(139)	(115)	(91)	(105)	(82)
Net Income (Common)	(22) N/A	(26) -17%	(30) -15%	(36) -20%	(41) -13%	(47) -16%	(40) +15%	(53) -32%	(82) -55%	(90) -10%	(204) -126%	(222) -9%	(222) +0%	(209) +6%	(91) +56%	(72) +20%	(51) +30%	674 N/A	629 -7%	699 +11%	808 +16%	137 -83%	196 +43%	247 +26%	429 +74%	436 +2%	211 -52%	130 -38%	(117) N/A	(134) -15%	21 N/A	82 +294%	108 +33%	41 -62%	160 +293%	307 +92%	377 +23%	537 +43%	613 +14%	580 -5%	596 +3%	581 -3%	502 -14%	565 +12%	556 -1%	626 +13%	729 +16%	753 +3%	827 +10%	836 +1%	732 -12%	460 -37%	313 -32%	217 -30%	195 -10%	338 +73%	352 +4%	238 -32%	242 +2%	268 +11%	272 +2%	369 +36%	747 +102%	442 -41%	523 +18%	599 +15%	572 -4%	882 +54%	821 -7%	661 -19%	123 -81%	(384) N/A	(1 116) -191%	(1 871) -68%	(2 067) -11%	(1 946) +6%	(1 440) +26%	(848) +41%	(756) +11%	(658) +13%	(657) +0%	(634) +4%	(424) +33%	(228) +46%	7 N/A	33 +374%	730 +2 099%	862 +18%	869 +1%	953 +10%	501 -47%	430 -14%	384 -11%	504 +31%	327 -35%
EPS (Diluted)	-0.56 N/A	-0.65 -16%	-0.64 +2%	-0.46 +28%	-0.52 -13%	-0.58 -12%	-0.5 +14%	-0.66 -32%	-0.98 -48%	-1.02 -4%	-2.35 -130%	-2.26 +4%	-2.26 N/A	-2.11 +7%	-0.92 +56%	-0.74 +20%	-0.51 +31%	6.03 N/A	5.63 -7%	6.22 +10%	7.2 +16%	1.23 -83%	1.74 +41%	2.17 +25%	3.58 +65%	4.17 +16%	1.92 -54%	1.15 -40%	-0.95 N/A	-1.09 -15%	0.17 N/A	0.67 +294%	0.88 +31%	0.33 -63%	1.29 +291%	2.45 +90%	3 +22%	4.28 +43%	4.88 +14%	5.08 +4%	5.9 +16%	5.76 -2%	4.82 -16%	5.58 +16%	5.49 -2%	6.17 +12%	7.17 +16%	7.39 +3%	8.11 +10%	8.2 +1%	7.18 -12%	4.54 -37%	3.07 -32%	2.14 -30%	1.92 -10%	3.33 +73%	3.46 +4%	2.34 -32%	2.38 +2%	2.63 +11%	2.67 +2%	3.59 +34%	7.28 +103%	4.3 -41%	4.82 +12%	5.52 +15%	5.34 -3%	8.23 +54%	7.66 -7%	6.19 -19%	1.15 -81%	-3.6 N/A	-10.45 -190%	-17.52 -68%	-19.37 -11%	-17.11 +12%	-12.57 +27%	-7.39 +41%	-6.64 +10%	-5.73 +14%	-5.72 +0%	-5.62 +2%	-3.73 +34%	-2.01 +46%	0.06 N/A	0.3 +400%	6.46 +2 053%	7.74 +20%	7.81 +1%	8.68 +11%	4.54 -48%	4.06 -11%	3.69 -9%	4.86 +32%	3.14 -35%

Income Statement Balance Sheet Cash Flow Statement

Wynn Resorts Ltd
NASDAQ:WYNN

Income Statement

Earnings Waterfall
Wynn Resorts Ltd

Income Statement
Wynn Resorts Ltd

See Also

Company

Help

Tools

Stocks

Wynn Resorts Ltd NASDAQ:WYNN

Income Statement

Earnings Waterfall Wynn Resorts Ltd

Income Statement Wynn Resorts Ltd

See Also

Company

Help

Tools

Stocks

Wynn Resorts Ltd
NASDAQ:WYNN

Earnings Waterfall
Wynn Resorts Ltd

Income Statement
Wynn Resorts Ltd