Also trades as: LTRCF (OTC) · $vol 0M

A$4.83 ($3.36)

-0.04 (-0.72%)

Weekly Expected Move ±2.2%

A$5 A$5 A$5 A$5 A$5

ASX · Consumer Cyclical · Gambling, Resorts & Casinos · Tech Score Sell · Power 40 · A$10.8B mcap · 2.19B float · 0.278% daily turnover

Revenue

$3.6B -4.6% ▼

5Y CAGR: +3.8%

Gross Profit

$2.7B -27.6% ▼

5Y CAGR: +2.7%

Operating Income

$577M -6.8% ▼

5Y CAGR: +3.9%

Net Income

$285M -22.1% ▼

5Y CAGR: -6.5%

EPS (Diluted)

$0.13 -18.8% ▼

5Y CAGR: -6.3%

EBITDA

$577M -24.5% ▼

5Y CAGR: +3.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$3.3B	$3.5B	$4.0B	$3.7B	$3.6B
YoY Growth	+11.1%	+6.7%	+13.7%	-6.3%	-4.6%
Cost of Revenue	$629M	$759M	$911M	$914M	$856M
Gross Profit	$2.6B	$2.7B	$3.1B	$3.7B	$2.7B
Gross Margin	80.8%	78.3%	77.1%	100.0%	75.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$570M	$160M	$188M	$205M	$144M
Operating Expenses	$2.1B	$2.1B	$2.4B	$3.1B	$2.1B
Operating Income	$561M	$600M	$697M	$619M	$577M
Operating Margin	17.1%	17.2%	17.5%	16.6%	16.2%
Interest Expense	$11M	$124M	$132M	$129M	$134M
Income Before Tax	$526M	$386M	$550M	$531M	$416M
Tax Expense	$180M	$122M	$136M	$166M	$132M
Net Income	$347M	$265M	$414M	$366M	$285M
Net Margin	10.6%	7.6%	10.4%	9.8%	8.0%
EPS (Diluted)	$0.16	$0.12	$0.19	$0.16	$0.13
EBITDA	$587M	$609M	$789M	$764M	$577M
Shares Outstanding	2.23B	2.23B	2.23B	2.23B	2.23B

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$1.9B	$1.6B	$1.9B	$2.1B	$1.8B	$2.0B	$1.8B	$1.8B
Cost of Revenue	$394M	$365M	$433M	$74M	$76M	$496M	$460M	$396M
Gross Profit	$1.5B	$1.2B	$1.4B	$2.0B	$1.7B	$1.5B	$1.3B	$1.4B
Gross Margin	79.5%	76.9%	76.9%	96.5%	95.7%	74.7%	74.5%	77.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$74M	$88M	$74M	$407M	$333M	$80M	$68M	$76M
Operating Expenses	$1.2B	$974M	$1.1B	$407M	$333M	$1.1B	$1.0B	$1.1B
Operating Income	$361M	$239M	$336M	$1.6B	$1.4B	$315M	$300M	$276M
Operating Margin	18.8%	15.2%	17.9%	77.2%	77.0%	16.1%	16.6%	15.8%
Interest Expense	$61M	$63M	$68M	$64M	$66M	$63M	$67M	$67M
Income Before Tax	$251M	$135M	$265M	$286M	$256M	$275M	$251M	$165M
Tax Expense	$78M	$43M	$47M	$89M	$80M	$86M	$78M	$54M
Net Income	$173M	$92M	$217M	$197M	$176M	$190M	$173M	$111M
Net Margin	9.0%	5.8%	11.6%	9.3%	9.9%	9.7%	9.6%	6.4%
EPS (Diluted)	$0.08	$0.04	$0.10	$0.09	$0.08	$0.09	$0.08	$0.05
EBITDA	$410M	$303M	$384M	$386M	$364M	$390M	$354M	$276M
Shares Outstanding	2.23B	2.23B	2.23B	2.23B	2.23B	2.23B	2.23B	2.23B

TLC.AX ASX