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

FULL HOUSE RESORTS INC FLL

· Consumer · Hotels & Motels

FY2025 10-K, filed 2026-03-16
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Latest reported free cash flow was -$3M.

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

Evidence signals

  • Free cash flow was negative

    Latest reported free cash flow was -$3M.

    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.

  • 4 filing risk checks flagged

    Flagged areas: Solvency & liquidity.

    Why this surfaced

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

  • Operating margin was stable

    Operating margin changed +0.1 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.

  • Revenue expanded

    Latest reported annual revenue changed +3.5% 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.

Core trend metrics

Latest annual revenue growth
+3.5%
as of 2025-12-31
Latest annual operating margin
1.0%
as of 2025-12-31
Free cash flow
-$3M
as of 2025-12-31
Debt / equity
186.62x
as of 2025-12-31
ROIC snapshot
0.5%
period varies

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

Where to look next

Risk checks

4of 11 rule-based checks flagged
  • 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 2026-03-16prior period 2024-12-31 from the same filingView filing
By business segment
Revenue
  • Midwest And South$231M
    76.5%
    +5.4% yoy
  • West$63.6M
    21.0%
    0.0% yoy
  • Contracted Sports Wagering$7.27M
    2.4%
    -17.3% yoy

Members sum to the consolidated $302M for this period.

By product or service
Revenue
  • Casino$230M
    76.2%
    +6.2% yoy
  • Food And Beverage$39.3M
    13.0%
    -6.1% yoy
  • Other Operations$16.8M
    5.6%
    -4.6% yoy
  • Hotel$16M
    5.3%
    +2.0% yoy

Members sum to the consolidated $302M for this period.

Latest quarter
Quarter ending 2026-03-3110-Q filed 2026-05-07prior period 2025-03-31 from the same filingView filing
  • Midwest And South$59.4M
    79.8%
    +3.8% yoy
  • West$13.6M
    18.2%
    -13.0% yoy
  • Contracted Sports Wagering$1.49M
    2.0%
    -34.6% yoy

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 4,096 US-listed filers · 480 in Consumer
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$302M
38thof 3,301
middle third
22ndof 464
bottom third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
3.5%
41stof 3,135
middle third
50thof 450
middle third
Operating margin
operating income ÷ revenue
1.0%
45thof 2,819
middle third
33rdof 433
bottom third
Net margin
net income ÷ revenue
-13.3%
28thof 3,263
bottom third
14thof 460
bottom third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
-0.9%
32ndof 2,679
bottom third
21stof 417
bottom third
Return on equity
net income ÷ stockholders' equity (positive equity only)
-1583.8%
0thof 3,577
bottom third
1stof 411
bottom third
Interest coverage
operating income ÷ interest expense (interest expense > 0)
0.1×
42ndof 819
middle third
28thof 134
bottom third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
0.6%
82ndof 2,895
top third
58thof 415
middle third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
4 days
95thof 2,398
top third
86thof 383
top third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
43.4×
2ndof 1,547
bottom third
1stof 242
bottom third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-7.6%
68thof 3,193
top third
71stof 373
top third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
-7.3%
75thof 2,719
top third
75thof 292
top 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
-
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-7.6%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
-7.3%
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
2.52×
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 · 2 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
quarter 2023-09-30$71.5M
10-Q 2023-11-09
$1.5M
10-K 2025-03-11
-97.9%first · latest · 4 filings carry it
Operating cash flow
NetCashProvidedByUsedInOperatingActivities
quarter 2025-03-31-$9.46M
10-Q 2025-05-09
-$7.09M
10-Q 2026-05-07
+25.1%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 FY2025 Q3 · filed 20251106View filing
Commitments and contingencies · 2,224 characters as filed

9. COMMITMENTS AND CONTINGENCIES Litigation The Company is party to a number of pending legal proceedings related to matters that occurred in the normal course of business. Management does not expect that the outcome of any such proceedings, either individually or in the aggregate, will have a material effect on the Companys financial position, results of operations and cash flows. Contingent Gaming License Fees in Illinois As required for its gaming licensure at American Place, the Company continues to accrue for a Reconciliation Payment that will be due to the Illinois Gaming Board (IGB) over a long-term basis. The Reconciliation Payment is calculated in February 2026 (three years after the commencement of gaming operations in Illinois) in an amount equal to 75% of the adjusted gross receipts for the most lucrative trailing 12-month period of operations, offset by certain licensing fees already paid by the Company. The Reconciliation Payment is due in installments over a period of six years, expected to begin in 2026 or early 2027. The estimated present value of the long-term obligation for the Companys gaming license in Illinois consists of the following, and results in a corresponding increase to the Illinois gaming license valuation: (In thousands) September 30, December 31, 2025 2024 Estimated IGB Reconciliation Fee (1) $ 53,506 $ 46,039 Less: Amount representing interest (2) (8,955) (11,173) Present value of IGB Reconciliation Fee (3) $ 44,551 $ 34,866 __________ (1) C

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 7,949 characters as filed

(In thousands) Three Months Ended September 30, 2025 Contracted Sports Midwest & South West Wagering Total Revenues Casino $ 46,667 $ 13,156 $ $ 59,823 Food and beverage 8,248 1,702 9,950 Hotel 1,777 2,688 4,465 Other operations, including contracted sports wagering 1,633 447 1,632 3,712 Total consolidated revenues 58,325 17,993 1,632 77,950 Less: Payroll and related costs 15,622 5,874 21,496 Cost of sales 4,460 827 5,287 Gaming taxes and other (1) 10,782 766 13 11,561 Other segment items (2) 15,909 7,317 77 23,303 Total segment expenses 46,773 14,784 90 61,647 Adjusted Segment EBITDA 11,552 3,209 1,542 16,303 Other operating costs and expenses: Depreciation and amortization (10,641) Corporate expenses (1,491) Project development costs (57) Loss on sale of Stockmans (4) Stock-based compensation (674) Operating income 3,436 Other expense: Interest expense, net (11,128) Loss before income taxes (7,692) Income tax benefit (14) Net loss $ (7,678) __________ (1) Excludes real estate and property taxes. (2) For each reportable segment, the Other segment items category includes: Midwest & South and West - Advertising and marketing, rent expense, insurance, and other miscellaneous costs. Contracted Sports Wagering - Credit loss expense net of recoveries, as well as certain overhead expenses. (In thousands) Three Months Ended September 30, 2024 Contracted Sports Midwest & South West Wagering Total Revenues Casino $ 41,855 $ 14,261 $ $ 56,116 Food and beverage 8,866 2,234 1

DisaggregationOfRevenueTableTextBlock · excerpt; the full note is in the filing

Income taxes · 1,999 characters as filed

8. INCOME TAXES The Companys effective income tax rates for the three months ended September 30, 2025 and 2024 were 0.2% and 1.5%, respectively, primarily due to the Companys projections for pre-tax book income in each of those years. For the nine months ended September 30, 2025 and 2024, the Companys effective income tax rates were (0.3%) and (0.7%), respectively, primarily due to changes in valuation allowances, which were affected by the release of deferred tax liabilities in connection with the sale of Stockmans intangible assets in April 2025. The Companys income tax provision or benefit for interim periods has been determined using an estimate of its annual effective tax rate, adjusted for discrete items. The Company continues to assess the realizability of deferred tax assets (DTAs) and concluded that it has not met the more likely than not threshold. At September 30, 2025, the Company continues to provide a valuation allowance against its DTAs that cannot be offset by existing deferred tax liabilities. In accordance with Accounting Standards Codification 740 (ASC 740), this assessment has taken into consideration the jurisdictions in which these DTAs reside. The valuation allowance against DTAs has no effect on the actual taxes paid or owed by the Company. Changes in tax laws, rulings, policies, or related legal and regulatory interpretations occur frequently and may have significant favorable or adverse impacts on our effective tax rate. On July 4, 2025, new U.S. tax

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

Long-term debt · 7,337 characters as filed

6 . LONG-TERM DEBT Long-term debt consists of the following: (In thousands) September 30, December 31, 2025 2024 Revolving Credit Facility due 2027 $ 30,000 $ 27,000 8.25% Senior Secured Notes due 2028 450,000 450,000 Less: Unamortized debt issuance costs and discounts/premiums, net (6,923) (8,861) $ 473,077 $ 468,139 Senior Secured Notes due 2028. On February 12, 2021, the Company issued $310.0 million aggregate principal amount of 8.25% Senior Secured Notes due 2028 (the 2028 Notes) to refinance all of its prior notes and repurchase all of its outstanding warrants. Additionally, $180 million of bond proceeds were initially placed into a construction reserve account to fund the construction of Chamonix, which was later increased to $221 million in January 2022 to reflect an expansion of the project. Such construction reserve account was effectively closed during the fourth quarter of 2024, as Chamonixs phased opening was completed in October 2024. On February 7, 2022, the Company closed a private offering for an additional $100.0 million of Senior Secured Notes due 2028, which sold at a price of 102.0% of such principal amount. Proceeds from this sale were used: (i) to develop, equip and open the temporary American Place facility, which the Company is operating while it designs and constructs its permanent facility, (ii) to pay the transaction fees and expenses of such offer and sale, and (iii) for general corporate purposes. The additional notes from this sale were issued p

LongTermDebtTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 1,639 characters as filed

Accounting Pronouncements: ASU 2023-09, Income Taxes, Topic 740, Improvements to Income Tax Disclosures (Update 2023-09). In December 2023, the FASB issued Update 2023-09 to improve income tax disclosure requirements, primarily related to rate reconciliations and income taxes paid. Update 2023-09 is effective for financial statements issued for annual periods beginning after December 15, 2024, with early adoption permitted. The Company is evaluating the impact of the adoption of Update 2023-09 to the consolidated financial statements, and plans to adopt Update 2023-09 for its annual period ending December 31, 2025. ASU 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures, Subtopic 220-40, Disaggregation of Income Statement Expenses (Update 2024-03). In November 2024, the FASB issued Update 2024-03, which expands disclosures about specific expense categories presented on the face of the income statement. Update 2024-03 is effective for financial statements issued for annual periods beginning after December 15, 2026, with early adoption permitted. The Company is evaluating the impact of the adoption of Update 2024-03 to the consolidated financial statements. 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, the Company believes that there are no other

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Revenue recognition · 1,148 characters as filed

7. CUSTOMER CONTRACT LIABILITIES There is often a timing difference between the Company receiving cash and the Company recording revenue for providing services or hosting events. With the exception of noncurrent portions of deferred revenues from contracted sports wagering, these liabilities are generally expected to be recognized as revenue within one year of being purchased, earned, or deposited and are recorded within Other accrued liabilities on the consolidated balance sheets. The following table summarizes the primary activities related to short- and long-term customer contract related liabilities: Outstanding Players Contracted Progressive (In thousands) Chip Liability Club Points Sports Wagering Jackpots and Other 2025 2024 2025 2024 2025 2024 2025 2024 Balance at January 1 $ 683 $ 527 $ 930 $ 765 $ 10,404 $ 12,367 $ 5,767 $ 4,477 Balance at September 30 568 516 994 919 6,519 7,006 6,171 5,549 Increase (Decrease) $ (115) $ (11) $ 64 $ 154 $ (3,885) $ (5,361) $ 404 $ 1,072

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 10,001 characters as filed

11. SEGMENT INFORMATION The Company manages its reporting segments based on geographic regions within the United States and type of income. The Companys management views the regions where each of its casino resorts are located as reportable segments, in addition to its contracted sports wagering segment. Reportable segments are aggregated based on geography, economic characteristics, types of customers, types of services and products provided, the regulatory environments in which they operate, and their management and reporting structure. Therefore, the Company has determined three reportable segments as follows: Midwest & South, West, and Contracted Sports Wagering (see Note 1 ). The Companys chief operating decision maker (CODM) is the chief executive officer. The Companys CODM assesses the performance of each segment by using Adjusted Segment EBITDA as the measure of segment profitability. Adjusted Segment EBITDA is defined as earnings before interest and other non-operating income (expense), taxes, depreciation and amortization, preopening expenses, impairment charges, asset write-offs, recoveries, gain (loss) from asset sales and disposals, project development and acquisition costs, non-cash share-based compensation expense, and corporate-related costs and expenses that are not allocated to each segment. The Companys CODM uses Adjusted Segment EBITDA for each segment predominantly in the annual budget and forecasting process. The CODM considers budget-to-actual varia

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

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.