FULL HOUSE RESORTS INC (FLL) Financial Statements — Income, Balance Sheet, Cash Flow

Overview Financials Chart Business Summary Filings Ownership Valuation

Financial Statements — FLL

Balance Sheet

(in millions USD)

Metric	Q1 2026	Q3 2025	Q2 2025	Q1 2025	Q3 2024	Q2 2024	Q1 2024	Q3 2023	Q2 2023	Q1 2023	Q3 2022	Q2 2022	Q1 2022	Q3 2021	Q2 2021	Q1 2021
Cash & Equivalents	31.37	30.93	32.13	30.71	25.94	31.06	25.68	25.95	35.50	40.81	85.71	108.23	109.04	97.93	104.96	98.01
Accounts Receivable	3.34	3.02	4.56	4.88	5.85	5.51	5.05	8.27	6.14	5.65	2.81	8.89	5.35	4.54	3.40	3.80
Inventory	1.94	1.71	2.15	2.06	2.31	2.02	1.94	1.74	1.87	1.51	1.66	1.39	1.53	2.14	1.95	1.63
Total Current Assets	41.99	39.95	43.32	44.49	48.20	56.54	57.27	100.57	127.51	155.69	252.81	313.98	329.99	286.24	293.12	286.71
Property, Plant & Equipment	--	--	--	--	--	--	--	--	--	--	272.10	217.17	181.10	134.24	124.72	117.76
Goodwill	19.48	19.48	19.48	19.48	19.48	21.29	21.29	21.29	21.29	21.29	21.29	21.29	21.29	21.29	21.29	21.29
Intangible Assets	109.54	105.72	103.42	99.06	92.20	89.34	84.71	61.10	61.10	61.11	10.88	10.88	10.89	10.90	10.92	10.94
Total Non-current Assets*	588.51	604.45	608.22	612.71	620.52	617.38	613.17	564.53	543.62	518.80	321.95	265.78	234.54	183.85	175.03	167.23
Total Assets	630.51	644.40	651.54	657.20	668.72	673.92	670.44	665.10	671.13	674.50	574.75	579.76	564.53	470.09	468.15	453.94
Accounts Payable	6.59	5.70	6.03	6.23	9.45	12.01	13.63	5.86	6.46	7.16	4.70	16.34	9.93	10.39	6.05	5.66
Total Current Liabilities	70.46	58.61	69.06	63.69	55.40	69.99	62.63	57.22	66.42	65.33	42.56	46.44	32.86	34.14	36.01	28.24
Long-term Debt	473.98	473.08	467.47	471.74	467.39	466.64	465.90	464.40	463.65	462.98	401.43	401.00	400.59	306.88	306.53	306.08
Total Non-current Liabilities*	565.39	571.58	561.27	562.51	561.50	544.48	540.53	518.31	520.39	520.03	425.77	423.88	418.36	328.63	329.76	329.30
Total Liabilities	635.86	630.19	630.33	626.20	616.90	614.46	603.15	575.53	586.80	585.36	468.33	470.32	451.22	362.77	365.77	357.54
Retained Earnings	(123.63)	(103.11)	(95.44)	(85.05)	(62.99)	(54.52)	(45.89)	(22.13)	(26.73)	(21.13)	(2.73)	0.85	5.20	0.04	(4.57)	(10.06)
Total Stockholder Equity	(5.35)	14.21	21.21	31.00	51.82	59.45	67.29	89.57	84.33	89.14	106.42	109.44	113.31	107.32	102.38	96.41

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)

Metric	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021
Total Revenue	74.42	75.42	77.95	73.95	75.06	72.96	75.69	73.49	69.92	60.03	71.54	59.38	50.11	36.08	41.39	44.38	41.42	43.27	47.24	47.44
Cost of Revenue*	5.05	5.18	5.29	4.81	4.93	5.78	5.94	5.60	5.36	--	--	--	--	--	--	--	--	--	--	--
Gross Profit	69.38	70.25	72.66	69.14	70.13	67.18	69.75	67.89	64.57	--	--	--	--	--	--	--	--	--	--	--
Selling, General & Admin	25.11	27.05	27.84	27.87	26.94	27.16	26.74	25.29	24.94	23.92	22.02	21.58	18.23	14.91	15.22	14.18	15.39	16.75	14.79	14.01
Total Operating Expenses*	59.93	64.13	61.65	60.72	62.24	62.71	67.30	65.58	65.17	--	--	--	--	--	--	--	--	--	--	--
Operating Income	2.35	(0.98)	3.44	(0.07)	0.74	(1.41)	2.45	2.32	(0.61)	(5.13)	10.36	0.59	(6.99)	(3.23)	2.40	8.22	5.30	5.54	11.12	12.21
Pretax Income	(8.03)	(11.94)	(7.69)	(10.48)	(9.56)	(12.29)	(8.60)	(8.71)	(10.86)	(11.78)	4.52	(5.04)	(11.45)	(7.00)	(3.55)	1.21	(5.50)	5.10	4.71	5.57
Tax Provision	0.12	0.43	(0.01)	(0.09)	0.21	0.01	(0.13)	(0.08)	0.42	0.70	(0.07)	0.56	(0.04)	(0.01)	0.03	5.57	(5.61)	0.06	0.10	0.08
Net Income	(8.15)	(12.37)	(7.68)	(10.38)	(9.76)	(12.30)	(8.47)	(8.63)	(11.27)	(12.48)	4.59	(5.60)	(11.41)	(6.98)	(3.58)	(4.36)	0.11	5.05	4.62	5.48
Basic EPS	(0.23)	(0.35)	(0.21)	(0.29)	(0.27)	(0.34)	(0.24)	(0.25)	(0.33)	(0.36)	0.13	(0.16)	(0.33)	(0.20)	(0.10)	(0.13)	--	0.20	0.13	0.16
Diluted EPS	(0.23)	(0.35)	(0.21)	(0.29)	(0.27)	(0.34)	(0.24)	(0.25)	(0.33)	(0.36)	0.13	(0.16)	(0.33)	(0.20)	(0.10)	(0.13)	--	0.18	0.13	0.15

* Derived from reported values

Cash Flow Statement

(in millions USD)

Metric	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021
Operating Cash Flow	(3.79)	12.04	(0.47)	7.87	(9.46)	14.84	(6.72)	10.12	(4.40)	19.14	1.51	8.99	(7.29)	4.34	(4.15)	12.16	(7.97)	10.20	0.52	10.49
Capital Expenditures	2.73	1.37	5.07	3.33	2.88	7.96	10.69	11.30	22.64	28.69	30.59	37.48	51.83	54.79	52.09	32.86	31.20	19.16	7.29	7.13
Free Cash Flow*	(6.52)	10.67	(5.54)	4.54	(12.34)	6.88	(17.40)	(1.18)	(27.04)	(9.55)	(29.08)	(28.48)	(59.12)	(50.45)	(56.23)	(20.70)	(39.17)	(8.96)	(6.77)	3.37
Investing Cash Flow	(2.73)	(1.45)	(5.07)	(0.92)	(2.88)	(7.97)	(3.77)	(11.29)	(22.63)	(28.96)	(30.59)	(37.48)	(101.73)	(54.88)	(52.21)	(33.15)	(31.87)	(19.23)	(7.42)	(7.15)
Financing Cash Flow	(2.78)	(0.84)	4.34	(5.52)	2.83	(0.24)	(0.36)	(0.42)	(0.47)	(0.37)	(0.50)	(0.33)	60.24	(0.11)	(0.21)	(0.15)	94.08	(0.18)	(0.14)	0.27

* Derived from reported values