VICI
VICI Properties Inc.
$28.62
+$0.12(+0.42%)
74
Overall
100
Value
66
Tech
57
Quality
Market Cap
$34.80B
Volume
5.29M
52W Range
$26.55 - $34.01
Target Price
$34.14
Order:
Income Statement
| Metric | Trend | Chart | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | |||||||||||
| Total Revenue | $11.5M | $2.3B | $72.6M | $49.3M | $1.2B | $1.5B | $2.0B | $2.1B | $2.1B | ||
| Total Revenue | $11.5M | $27.2M | $894.8M | $1.2B | $1.5B | $2.6B | $3.6B | $3.8B | $4.0B | ||
| COST OF GOODS SOLD | |||||||||||
| Cost of Revenue | -- | $17.4M | $18.9M | $33.4M | $20.8M | $22.6M | $27.1M | $26.9M | $26.7M | ||
| GROSS PROFIT | |||||||||||
| Gross Profit | $11.5M | $2.2B | $53.7M | $1.2B | $1.5B | $2.6B | $3.6B | $3.8B | $4.0B | ||
| OPERATING EXPENSES | |||||||||||
| Operating Expenses | $-43.4M | $140.0M | $52.3M | $321.0M | $75.6M | $990.9M | $275.2M | $308.8M | $358.5M | ||
| Selling, General & Administrative | $-9.9M | $403.6M | $24.6M | $30.7M | $33.1M | $48.3M | $59.6M | $69.1M | $65.1M | ||
| Selling & Marketing Expenses | -- | $379.2M | -- | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-9.9M | $24.4M | $24.6M | $30.7M | $33.1M | $48.3M | $59.6M | $69.1M | $65.1M | ||
| Promotion & Advertising | -- | $379.2M | -- | -- | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-751.0K | $3.7M | $3.8M | $3.7M | $3.1M | $3.2M | $4.3M | $4.1M | $3.6M | ||
| Depreciation & Amortization | $751.0K | $3.7M | $3.8M | $3.7M | $3.1M | $3.2M | $4.3M | $4.1M | $3.6M | ||
| Other Operating Expenses | $-43.4M | $-140.0M | -- | $15.8M | $27.8M | $59.6M | $73.3M | $77.4M | $77.5M | ||
| OPERATING INCOME | |||||||||||
| Operating income | $11.5M | $1.7B | $20.3M | $-271.7M | $1.1B | $1.3B | $1.8B | $1.9B | $2.0B | ||
| EBITDA | $-151.7M | $755.9M | $631.9M | $1.2B | $1.5B | $1.7B | $3.4B | $3.6B | $3.7B | ||
| NON-OPERATING ITEMS | |||||||||||
| Interest Expense (Non-Operating) | $-63.4M | $212.7M | $248.4M | $308.6M | $392.4M | $540.0M | $818.1M | $826.1M | $843.6M | ||
| Interest Income Operating | $282.0K | $1.3B | $20.0M | $153.0M | $283.2M | $1.0B | $1.5B | $1.7B | $1.8B | ||
| Intinc | $-250.0M | $2.0B | -- | $6.8M | $120.0K | $9.5M | $24.0M | $16.1M | $14.4M | ||
| Net Non-Operating Interest Income/Expense | $-250.0M | $-212.7M | $-248.4M | $-301.8M | $-392.3M | $-530.4M | $-794.1M | $-810.0M | $-829.3M | ||
| Gain on Sale of Securities | -- | $-22.1M | $1.0K | $333.4M | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $-150.2M | $-1.4B | $-764.1M | $-1.3B | $-12.2M | $37.1M | $-79.1M | $-78.0M | $-80.1M | ||
| Other Special Charges | $150.2M | $718.5M | $764.1M | $1.3B | $12.2M | $59.6M | $77.8M | $78.0M | $80.1M | ||
| SPECIAL ITEMS | |||||||||||
| Special Income Charges | -- | $694.2M | $-525.0M | -- | -- | -- | -- | -- | -- | ||
| Impairment of Capital Assets | -- | -- | $525.0M | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | |||||||||||
| EBIT | $-151.7M | $746.2M | $595.0M | $1.2B | $1.4B | $1.7B | $3.4B | $3.6B | $3.7B | ||
| Pre-Tax Income | $-88.3M | $533.6M | $556.0M | $897.0M | $1.0B | $1.1B | $2.5B | $2.7B | $2.8B | ||
| INCOME TAX | |||||||||||
| Tax Provision | $-11.0K | $1.4M | $1.7M | $831.0K | $2.9M | $2.9M | $-6.1M | $9.7M | $2.4M | ||
| NET INCOME | |||||||||||
| Net Income | $-88.3M | $523.6M | $554.3M | $891.7M | $1.0B | $1.1B | $2.5B | $2.7B | $2.8B | ||
| Net Income (Continuing Operations) | $-88.3M | $523.6M | $554.3M | $896.3M | $1.0B | $1.1B | $2.6B | $2.7B | $2.8B | ||
| Net Income (Discontinued Operations) | $-88.3M | $523.6M | $554.3M | $891.7M | $1.0B | $1.1B | $2.5B | $2.7B | $2.8B | ||
| Net Income (Common Stockholders) | $-88.3M | $4.9B | $546.0M | $891.7M | $974.2M | $1.1B | $2.5B | $2.7B | $2.8B | ||
| Normalized Income | $-88.3M | $-343.9M | $439.2M | -- | -- | -- | -- | -- | -- | ||
| TOTALS | |||||||||||
| Total Expenses | $-43.4M | $157.4M | $71.2M | $354.4M | $96.4M | $1.0B | $302.2M | $335.7M | $385.3M | ||
| SHARE & EPS DATA | |||||||||||
| Average Shares Outstanding | $227.8M | $367.2M | $435.1M | $506.1M | $564.5M | $877.5M | $1.0B | $1.0B | $1.1B | ||
| Average Shares Outstanding (Diluted) | $228.0M | $367.3M | $439.2M | $510.9M | $577.1M | $879.7M | $1.0B | $1.0B | $1.1B | ||
| Shares Outstanding | $370.1M | $404.7M | $468.5M | $536.7M | $748.4M | $1.0B | $1.0B | $1.1B | $1.1B | ||
| Basic EPS | $0.19 | $1.43 | $1.25 | $1.76 | $1.8 | $1.27 | $2.48 | $2.56 | $2.61 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $1.8 | $1.27 | $2.48 | $2.56 | $2.61 | ||
| Diluted EPS | $0.19 | $1.43 | $1.24 | $1.75 | $1.76 | $1.27 | $2.47 | $2.56 | $2.61 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $1.76 | $1.27 | $2.47 | $2.56 | $2.61 | ||
| Dividend Per Share | -- | $1.15 | $1.17 | $1.26 | $1.38 | $1.5 | $1.66 | $1.7 | $1.77 | ||
| OTHER METRICS | |||||||||||
| Acquired In Process Rn D | -- | $694.2M | -- | -- | -- | -- | -- | -- | -- | ||
| Acquired In Process Rn D Income | -- | $2.3M | -- | -- | -- | -- | -- | -- | -- | ||
| Allowances For Construction | -- | $379.2M | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | -- | $-116.5M | $-136.6M | -- | -- | $59.8M | $1.3M | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | -- | $-116.5M | $-136.6M | -- | -- | $59.8M | $1.3M | -- | -- | ||
| Interest Expense Operating | -- | -- | $-209.4M | $-262.5M | -- | -- | -- | -- | -- | ||
| Minority Interests | -- | $-18.3M | $-8.3M | $-4.5M | $-9.3M | $-18.6M | $-41.1M | $-42.4M | $-43.1M | ||
| Other Gand A | $-9.9M | $24.4M | $24.6M | $30.7M | $33.1M | $48.3M | $59.6M | $69.1M | $65.1M | ||
| Other Impairment Of Capital Assets | -- | $12.3M | -- | -- | -- | -- | -- | -- | -- | ||
| Other Taxes | -- | $82.2M | $5.0M | $253.2M | -- | -- | -- | -- | -- | ||
| Realized Capital Gain | -- | $693.8M | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | -- | $24.4M | $24.6M | $30.7M | $-1.9M | $-1.9M | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | VICI | $28.62 | +0.4% | 5.29M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |