Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

BOYD GAMING CORP BYD

· Consumer · Hotels & Motels

FY2025 10-K, filed 2026-02-20
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Operating margin changed -5.3 percentage points from the prior annual period.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • Operating margin compressed

    Operating margin changed -5.3 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • 3 filing risk checks flagged

    Flagged areas: Earnings quality, Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue expanded

    Latest reported annual revenue changed +4.1% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $388M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
+4.1%
as of 2025-12-31
Latest annual operating margin
18.3%
as of 2025-12-31
Free cash flow
$388M
as of 2025-12-31
Debt / equity
0.78x
as of 2025-12-31
ROIC snapshot
11.6%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

3of 11 rule-based checks flagged
  • Earnings quality
  • Solvency & liquidity

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-20prior period 2024-12-31 from the same filingView filing
By product or service
Revenue
  • Casino$2.64B
    share n/a
    +2.1% yoy
  • Online Reimbusements$576M
    share n/a
    +27.9% yoy
  • Food And Beverage$310M
    share n/a
    +2.2% yoy
  • Occupancy$191M
    share n/a
    -6.5% yoy
  • Product And Service Other$145M
    share n/a
    +1.1% yoy
  • Online$132M
    share n/a
    -15.1% yoy
  • Management Fee$98.9M
    share n/a
    +11.8% yoy
  • Management Service$98.9M
    share n/a
    +11.8% yoy

member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-30prior period 2025-06-30 from the same filingView filing
  • Casino$683M
    share n/a
    +1.8% yoy
  • Online Reimbusements$126M
    share n/a
    -5.6% yoy
  • Food And Beverage$77.7M
    share n/a
    -0.6% yoy
  • Occupancy$50.4M
    share n/a
    -2.0% yoy
  • Product And Service Other$36.3M
    share n/a
    +0.6% yoy
  • Online$31.8M
    share n/a
    -18.7% yoy
  • +2 more members in the filing

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,122 US-listed filers · 481 in Consumer
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$4.1B
77thof 3,301
top third
63rdof 463
middle third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
4.1%
43rdof 3,135
middle third
55thof 449
middle third
Operating margin
operating income ÷ revenue
18.3%
82ndof 2,819
top third
90thof 432
top third
Net margin
net income ÷ revenue
45.0%
94thof 3,263
top third
99thof 459
top third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
9.5%
65thof 2,679
middle third
81stof 417
top third
Return on equity
net income ÷ stockholders' equity (positive equity only)
70.7%
98thof 3,577
top third
97thof 410
top third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
0.8%
74thof 2,895
top third
45thof 414
middle third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
8 days
92ndof 2,398
top third
76thof 382
top third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
1.7×
54thof 1,547
middle third
53rdof 242
middle third
Cash conversion
operating cash flow ÷ net income (net income > 0)
0.5×
15thof 2,183
bottom third
7thof 298
bottom third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
13.4%
3rdof 3,577
bottom third
1stof 415
bottom third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
0.53×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
13.4%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
-
change in net operating assets ÷ average net operating assets
Cash-backed years
4 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
1.47×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 12 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
quarter 2022-03-31112,358 shares
10-Q 2022-05-06
112,358,000 shares
10-Q 2023-05-05
+99900.0%first · latest
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
quarter 2024-09-3091,893 shares
10-Q 2024-10-31
91,893,000 shares
10-Q 2025-10-31
+99900.0%first · latest
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
quarter 2025-06-3082,303 shares
10-Q 2025-07-30
82,303,000 shares
10-Q 2026-07-30
+99900.0%first · latest
Basic shares
WeightedAverageNumberOfSharesOutstandingBasic
quarter 2022-03-31112,195 shares
10-Q 2022-05-06
112,195,000 shares
10-Q 2023-05-05
+99900.0%first · latest
Basic shares
WeightedAverageNumberOfSharesOutstandingBasic
quarter 2024-09-3091,863 shares
10-Q 2024-10-31
91,863,000 shares
10-Q 2025-10-31
+99900.0%first · latest
Basic shares
WeightedAverageNumberOfSharesOutstandingBasic
quarter 2025-06-3082,289 shares
10-Q 2025-07-30
82,289,000 shares
10-Q 2026-07-30
+99900.0%first · latest
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
quarter 2021-03-31113,967,000 shares
10-Q 2021-05-06
113,967 shares
10-Q 2022-05-06
-99.9%first · latest
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
quarter 2023-06-30102,071,000 shares
10-Q 2023-08-03
102,071 shares
10-Q 2024-08-01
-99.9%first · latest
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
quarter 2023-09-30100,850,000 shares
10-Q 2023-11-01
100,850 shares
10-Q 2024-10-31
-99.9%first · latest
Basic shares
WeightedAverageNumberOfSharesOutstandingBasic
quarter 2021-03-31113,626,000 shares
10-Q 2021-05-06
113,626 shares
10-Q 2022-05-06
-99.9%first · latest
Basic shares
WeightedAverageNumberOfSharesOutstandingBasic
quarter 2023-06-30102,025,000 shares
10-Q 2023-08-03
102,025 shares
10-Q 2024-08-01
-99.9%first · latest
Basic shares
WeightedAverageNumberOfSharesOutstandingBasic
quarter 2023-09-30100,804,000 shares
10-Q 2023-11-01
100,804 shares
10-Q 2024-10-31
-99.9%first · latest

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260730View filing
Commitments and contingencies · 5,461 characters as filed

"NOTE 6. COMMITMENTS AND CONTINGENCIES Wilton Rancheria Agreements In 2012, the Company entered into a management agreement with Wilton Rancheria. The management agreement provides for us to manage Sky River Casino upon its opening on August 15, 2022 for a period of seven years and receive a monthly management fee for our services based on the monthly performance of the gaming facility. The management fee of $28.5 million and $23.8 million for our management services for the three months ended June 30, 2026 and 2025 , respectively, and $54.7 million and $48.9 million for the six months ended June 30, 2026 and 2025 , respectively, is paid monthly and recorded in management fee revenue on the condensed consolidated statements of operations. Master Lease Agreements The Company leases the facilities associated with the Ameristar Kansas City, Ameristar St. Charles, Belterra Resort and Belterra Park gaming entertainment properties (Master Leases), with the initial term commencing on October 15, 2018 and ending on April 30, 2026, with options for renewal. The term of the Master Leases may be extended for five separate renewal terms of five years each. During the first quarter 2025, the Company exercised its right to extend the Master Leases for the first renewal term. This first renewal extends the Master Leases through April 30, 2031. The monthly lease payment during the initial term, as well as the first renewal term, consists of the sum of: (i) the building base rent, (ii) the la

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Fair value · 8,491 characters as filed

NOTE 8. FAIR VALUE MEASUREMENTS We have adopted the authoritative accounting guidance for fair value measurements, which does not determine or affect the circumstances under which fair value measurements are used, but defines fair value, expands disclosure requirements around fair value and specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company's market assumptions. These inputs create the following fair value hierarchy: Level 1 : Quoted prices for identical instruments in active markets. Level 2 : Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets. Level 3 : Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. As required by the guidance for fair value measurements, financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. Thus, assets and liabilities categorized as Level 3 may be measured at fair value using inputs that are observable (Levels 1 and 2 ) and unobservable (Level 3 ). Management's asses

FairValueDisclosuresTextBlock · excerpt; the full note is in the filing

Long-term debt · 11,519 characters as filed

"NOTE 5. LONG-TERM DEBT Long-term debt, net of current maturities and debt issuance costs, consists of the following: June 30, 2026 Interest Unamortized Rates at Origination June 30, Outstanding Fees and Long-Term (In thousands) 2026 Principal Costs Debt, Net Credit facility 4.870 % $ 741,100 $ (17,682 ) $ 723,418 4.750% senior notes due 2027 4.750 % 1,000,000 (2,922 ) 997,078 4.750% senior notes due 2031 4.750 % 900,000 (6,741 ) 893,259 Long-term debt, net $ 2,641,100 $ (27,345 ) $ 2,613,755 December 31, 2025 Interest Unamortized Rates at Origination December 31, Outstanding Fees and Long-Term (In thousands) 2025 Principal Costs Debt, Net Prior credit facility 5.318 % $ 160,700 $ (3,820 ) $ 156,880 4.750% senior notes due 2027 4.750 % 1,000,000 (3,896 ) 996,104 4.750% senior notes due 2031 4.750 % 900,000 (7,415 ) 892,585 Long-term debt, net $ 2,060,700 $ (15,131 ) $ 2,045,569 Bank Credit Facility Credit Agreement On January 21, 2026 ( the ""Closing Date""), the Company entered into an Amended and Restated Credit Agreement (the ""Credit Agreement"") among the Company, certain direct and indirect subsidiaries of the Company as guarantors (the ""Guarantors""), Bank of America, N.A., as administrative agent, collateral agent and letter of credit issuer, Wells Fargo Bank, National Association, as swingline lender, and certain other financial institutions party thereto as lenders. The Credit Agreement amended and restated the Credit Agreement dated as of March 2, 2022 ( ""Prior C

LongTermDebtTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 1,324 characters as filed

"Recently Adopted Accounting Pronouncements ASU 2025 - 05, Financial Instruments - Credit Losses (Topic 326 ) (""Update 2025 - 05"" ) In July 2025, the FASB issued Update 2025 - 05 to clarify guidance related to Topic 326 for current accounts receivable and current contract assets arising from transactions accounted for under Topic 606, Revenue from Contracts with Customers , and allowing for a practical expedient that assumes that current conditions as of the balance sheet do not change for the remaining life of the asset. Update 2025 - 05 is effective for annual reporting periods beginning after December 15, 2025, and interim reporting periods within those annual reporting periods, with early adoption permitted. The Company adopted Update 2025 - 05 in the first quarter 2026, and the impact of the adoption to the condensed consolidated financial statements was not material. Recently Issued Accounting Pronouncements A variety of proposed or otherwise potential accounting standards are currently being studied by standard-setting organizations and certain regulatory agencies. Because of the tentative and preliminary nature of such proposed standards, we have not yet determined the effect, if any, that the implementation of such proposed standards would have on our condensed consolidated financial statements."

NewAccountingPronouncementsPolicyPolicyTextBlock

Segment reporting · 14,107 characters as filed

"NOTE 9. SEGMENT INFORMATION The Company has the following four reportable segments: (i) Las Vegas Locals; (ii) Downtown Las Vegas; (iii) Midwest & South; and (iv) Online, (collectively ""Reportable Segments""). The Las Vegas Locals, Downtown Las Vegas and Midwest & South segments include the operating results of our gaming entertainment properties. The table below lists the Reportable Segment classification of each of our gaming entertainment properties that were aggregated based on their similar economic characteristics, types of customers, types of services and products provided, the regulatory environments in which they operate and their management and reporting structure . The Online segment includes the operating results of our online gaming business (""Boyd Interactive"") and online market access fees through our agreements with third parties throughout the United States. To reconcile Reportable Segments information to the condensed consolidated information, the Company has aggregated nonreportable operating segments into a Managed & Other category. The Managed & Other category includes management fees earned under our management contract with Wilton Rancheria for the management of Sky River Casino in northern California and the operating results of Lattner Entertainment Group Illinois, LLC, our Illinois distributed gaming operator. Las Vegas Locals Gold Coast Hotel and Casino Las Vegas, Nevada The Orleans Hotel and Casino Las Vegas, Nevada Sam's Town H

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Significant accounting policies · 23,998 characters as filed

"NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Organization Boyd Gaming Corporation (and together with its subsidiaries, the ""Company,"" ""Boyd,"" ""Boyd Gaming,"" ""we"" or ""us"") was incorporated in the state of Nevada in 1988 and has been operating since 1975. The Company's common stock is traded on the New York Stock Exchange under the symbol ""BYD"". We are a geographically diversified operator of 27 brick-and-mortar gaming entertainment properties (""gaming entertainment properties""). Headquartered in Las Vegas, Nevada, we have gaming operations in Nevada, Illinois, Indiana, Iowa, Kansas, Louisiana, Mississippi, Missouri, Ohio, Pennsylvania and Virginia. In addition, we own and operate Boyd Interactive, a business-to-business ( ""B2B"" ) and business-to-consumer ( ""B2C"" ) online gaming business. We also manage the Sky River Casino located in California under a management agreement with Wilton Rancheria. Basis of Presentation The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with the instructions to the Quarterly Report on Form 10 -Q and Article 10 of Regulation S- X and, therefore, do not include all information and footnote disclosures necessary for complete financial statements in conformity with accounting principles generally accepted in the United States of America (""GAAP""). These condensed consolidated financial statements should be read in conjunction with the consolidated financial

SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing

Subsequent events · 305 characters as filed

NOTE 10. SUBSEQUENT EVENTS We have evaluated all events or transactions that occurred after June 30, 2026 . During this period, up to the filing date, we did not identify any subsequent events, the effects of which would require disclosure or adjustment to our financial position or results of operations.

SubsequentEventsTextBlock

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.