IL
Try the demo
← Look up another Location

MARY'S HIDEAWAY BAR AND GRILL, LLC

Johnsburg · IL · 6 terminals
IGB license 220703968
Momentum −58%YoY −79%3-month NTI decline
Low-volume month. October 2025 had under $10K played — likely a partial month or a new license — so it's shown but left out of rankings.

Your performance · October 2025

NTI
$1,147
net terminal income · this month
Win per unit
$6
per machine · per day
Terminals
6
machines in service
Annual NTI
$91,389
trailing 12 months

The four numbers operators read first

NTI / machine
$191
monthly · per terminal
state median $4,237/mo
Hold
12.3%
this month
state median 9.3% · above
Cycle rate
2.60×
this month
state median 2.72× · engagement
Play / machine
$1.6K
monthly · per terminal
state median $45.8K/mo

Where the money goes (October 2025)

NTI this month
$1,147
Gaming tax
−$402
After tax
$746
Your take-home
$373
your 50% this month

Illinois law fixes the after-tax split at 50/50 and bans any deviation (230 ILCS 40/25(c)) — about $373 to you and $373 to your operator this month. Neither side can move that split. That's the whole point of The Gameset: since the money is set by statute, operators compete for your floor on service — games, cabinets, refresh cadence, response time — not on dollars.

Where your floor stands

Trend

Net terminal income by monthpeak $112,240
2023
2024
2025
latest month up vs prior down vs prior Johnsburg median ($36,574) shown, left out of rankings
Cycle rate by monthlatest 2.60× · state median 2.72×
your cycle rate state median

Cycle rate is a leading indicator: when players start cycling their money fewer times, it usually shows up here before it shows up in NTI — an early read on floor health for you and for an operator.

Win per unit by monthlatest $6 · Johnsburg median $197
your WPU (per machine, per day) Johnsburg median WPU
Hold % by monthlatest 12.3% · state median 9.3%
your hold state median hold

These are the two series a service change shows up in. Fresher titles and faster response tend to move win per unit first; hold follows the game mix. Both are your own numbers against a neutral market line — not a verdict on anyone.

Seasonality check: September → October moved −67% this year vs −44% a year ago — so a normal seasonal dip isn't mistaken for a real decline.

Your town's market

Johnsburg's total gaming income is +13% year over year (trailing 3 months vs the same 3 a year ago).

Your own floor is −79% over the same-month-last-year comparison — the town's tide explains part of the move; it isn't all your floor.

A deeper operator read

The same history, cut the way a Terminal Operator cuts it when they decide how hard to compete for your floor.

Win per unit (WPU)
$6/day
per machine · per day · Johnsburg median $197/day · −97%
At the Johnsburg median this floor would add roughly $425,123 a year.
WPU momentum
−58%
last 3 months $22/day vs prior 3 $53/day
Seasonality
January peak
strongest January ($61,140 avg) · softest October ($6,915 avg)
Revenue steadiness
volatile
±43% month-to-month swing, trailing 12

Year over year

Your NTI is −61% down year over year.

Your Location
−61%
$91,389 vs $231,602 (last 12 months vs the prior 12)
The market
Not enough county history

Takeaways

•Each terminal earned about $191 in October 2025. Per-terminal NTI is the number operators judge a floor on, because it strips out how many machines you run.
•Hold — the share of money played that the floor keeps — was 12.3% — above the 9.3% state median. Hold is driven mostly by the games on the floor, which is exactly what an operator brings to the table.
•A dollar cycled through your machines 2.60× before leaving — higher means longer, more engaged sessions. When the cycle rate starts falling it usually shows up before NTI does, so it's an early read on floor health for both sides.
•After $402 in gaming tax, October 2025's income is split 50/50 with your operator by law (230 ILCS 40/25(c)) — about $373 to you. Neither side can move that split, which is why operators here compete on service, not money.
•Heads-up: NTI has slipped three months running. Worth a look — it can be seasonal (check the year-ago comparison), or a sign the floor is due for fresher titles or better service.
Ready to see what Operators will compete to offer you?

We'll turn your profile into an anonymized Listing. Operators compete on service — never money.

Create your Listing
Full October 2025 report detail
Amount played
$9,353
Amount won
$8,206
Net wager
$1,147
Funds in
$3,592
Funds out
$2,445
Net terminal income
$1,147
NTI tax
$402
State share
$344
Municipality share
$57

Source: Illinois Gaming Board monthly video gaming reports. This is public data about your own licensed Location, shown for informational purposes.

MARY'S HIDEAWAY BAR AND GRILL, LLC — gaming performance, Johnsburg, IL — The Gameset