Studio City International Holdings Limited (MSC)
NYSE: MSC · Real-Time Price · USD
3.275
-0.087 (-2.58%)
May 12, 2025, 12:52 PM - Market open
MSC Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 650.71 | 639.15 | 445.54 | 11.55 | 106.87 | 49.21 | Upgrade
|
| Revenue Growth (YoY) | 19.56% | 43.45% | 3758.14% | -89.19% | 117.18% | -92.15% | Upgrade
|
| Cost of Revenue | 225.61 | 222.84 | 171.12 | 72.96 | 76.22 | 74.8 | Upgrade
|
| Gross Profit | 425.1 | 416.3 | 274.42 | -61.41 | 30.65 | -25.59 | Upgrade
|
| Selling, General & Admin | 179.67 | 174.59 | 118.51 | 83.09 | 90.9 | 92.34 | Upgrade
|
| Other Operating Expenses | 2.28 | 0.22 | 1.41 | 5.8 | 4.53 | 1.03 | Upgrade
|
| Operating Expenses | 386.96 | 377.36 | 303.46 | 215.8 | 220.73 | 250.57 | Upgrade
|
| Operating Income | 38.14 | 38.95 | -29.04 | -277.22 | -190.07 | -276.16 | Upgrade
|
| Interest Expense | -131.28 | -133.59 | -129.57 | -92.36 | -90.97 | -104.8 | Upgrade
|
| Interest & Investment Income | 2.75 | 4.06 | 10.68 | 6.43 | 3.06 | 1.28 | Upgrade
|
| Currency Exchange Gain (Loss) | -4.85 | -5.5 | 0.64 | 2.39 | 6.26 | -3.43 | Upgrade
|
| Other Non Operating Income (Expenses) | -1.06 | -0.59 | -0.48 | -0.17 | -0.42 | -0.5 | Upgrade
|
| EBT Excluding Unusual Items | -96.31 | -96.68 | -147.78 | -360.93 | -272.14 | -383.62 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.8 | -0.8 | - | - | - | - | Upgrade
|
| Asset Writedown | - | - | - | - | -1.5 | -3.77 | Upgrade
|
| Other Unusual Items | -1 | -1 | 1.61 | - | -28.82 | -18.72 | Upgrade
|
| Pretax Income | -98.11 | -98.48 | -146.17 | -360.93 | -302.46 | -406.1 | Upgrade
|
| Income Tax Expense | 9.25 | 7.35 | -0.08 | 0.38 | -0.46 | -1.01 | Upgrade
|
| Earnings From Continuing Operations | -107.36 | -105.83 | -146.08 | -361.31 | -302 | -405.09 | Upgrade
|
| Minority Interest in Earnings | 9.24 | 9.11 | 12.57 | 34.86 | 49.45 | 83.47 | Upgrade
|
| Net Income | -98.12 | -96.73 | -133.52 | -326.45 | -252.56 | -321.63 | Upgrade
|
| Net Income to Common | -98.12 | -96.73 | -133.52 | -326.45 | -252.56 | -321.63 | Upgrade
|
| Shares Outstanding (Basic) | 193 | 193 | 193 | 178 | 93 | 74 | Upgrade
|
| Shares Outstanding (Diluted) | 193 | 193 | 193 | 196 | 93 | 92 | Upgrade
|
| Shares Change (YoY) | - | - | -1.63% | 111.45% | 0.82% | 51.91% | Upgrade
|
| EPS (Basic) | -0.51 | -0.50 | -0.69 | -1.84 | -2.73 | -4.36 | Upgrade
|
| EPS (Diluted) | -0.51 | -0.50 | -0.69 | -1.84 | -2.73 | -4.41 | Upgrade
|
| Free Cash Flow | - | 103.14 | -175.72 | -630.9 | -537.21 | -370.14 | Upgrade
|
| Free Cash Flow Per Share | - | 0.54 | -0.91 | -3.22 | -5.80 | -4.03 | Upgrade
|
| Gross Margin | 65.33% | 65.14% | 61.59% | - | 28.68% | -52.00% | Upgrade
|
| Operating Margin | 5.86% | 6.09% | -6.52% | -2400.55% | -177.86% | -561.21% | Upgrade
|
| Profit Margin | -15.08% | -15.13% | -29.97% | -2826.91% | -236.32% | -653.61% | Upgrade
|
| Free Cash Flow Margin | - | 16.14% | -39.44% | -5463.29% | -502.68% | -752.19% | Upgrade
|
| EBITDA | 240.96 | 240.69 | 135.69 | -154.96 | -67.17 | -119.19 | Upgrade
|
| EBITDA Margin | 37.03% | 37.66% | 30.45% | - | -62.85% | -242.22% | Upgrade
|
| D&A For EBITDA | 202.82 | 201.74 | 164.73 | 122.26 | 122.91 | 156.97 | Upgrade
|
| EBIT | 38.14 | 38.95 | -29.04 | -277.22 | -190.07 | -276.16 | Upgrade
|
| EBIT Margin | 5.86% | 6.09% | -6.52% | - | -177.86% | - | Upgrade
|
| Revenue as Reported | 650.71 | 639.15 | 445.54 | 11.55 | 106.87 | 49.21 | Upgrade
|
| Advertising Expenses | - | 33.17 | 22.67 | 3.69 | 4.98 | 4.61 | Upgrade
|
Updated May 8, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.