2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $3.6B | $5.9B | $6.4B | $6.4B | $6.6B |
Cost of Revenue | $1.9B | $3.1B | $3.6B | $4.4B | $4.4B |
Gross Profit | $1.7B | $2.8B | $2.8B | $1.9B | $2.2B |
Gross Profit % | 48% | 47% | 43% | 30% | 33% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$669M | $421M | $222M | -$490M | -$313M |
Dep. & Amort. | $367M | $345M | $568M | $435M | $434M |
Def. Tax | -$118M | -$4.5M | -$151M | -$33M | -$58M |
Stock Comp. | $15M | $35M | $58M | $86M | $53M |
Chg. in WC | -$174M | -$89M | -$161M | -$391M | -$317M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1.9B | $1.9B | $1.6B | $1.1B | $707M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $1.9B | $1.9B | $1.6B | $1.1B | $707M |
Receivables | $96M | $195M | $246M | $319M | $257M |
Inventory | $104M | $132M | $106M | $0 | $0 |
PENN's core retail business demonstrated resilience in Q1 2025 despite severe weather and new supply impacts, with gaming revenue and volumes rebounding in March and continued momentum into April and May; retail revenue was $1.4B, adjusted EBITDAR was $457M, and margins were 33.1%.
The company is advancing four major development projects on time and on budget, including a new land-based Hollywood Casino in Council Bluffs, Iowa, with construction expected to take 18-24 months; total 2025 CapEx is forecast at $730M, with $490M for projects.
Interactive segment reported Q1 adjusted revenue (ex-skin tax gross up) of $162M and an adjusted EBITDA loss of $89M (a $107M YoY improvement), impacted by $10M from customer-friendly sports betting outcomes; guidance remains for sequentially lower interactive EBITDA losses each quarter, with positive EBITDA expected in Q4 2025 and full-year 2026.
PENN's omnichannel strategy is driving strong cross-sell between retail and digital, with the standalone Hollywood iCasino app showing 70% incremental revenue (mainly from new or reactivated customers) and higher hold rates; cross-sell and retention are improving, and performance-based marketing is ramping up.
Liquidity remains strong at $1.5B (including $592M cash); the company repurchased $35M in shares YTD and expects to increase buybacks as deleveraging continues; 2025 retail and interactive guidance is unchanged except for the flow-through of $15M revenue/$10M EBITDA impact from Q1 sports betting outcomes, with Q2 interactive revenue guidance of $280M-$320M (including $116M skin tax gross up) and EBITDA loss of $70M-$50M.