Melco Resorts & Entertainment Limited
Consumer CyclicalNASDAQ:MLCO · NASDAQ Global Select
-$0.06 today
Vol 1.98M · Avg 1.82M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$5.3B of revenue converted into $229.6M of net income for the selected period. Gross margin is 34.3% and net margin is 4.3%, showing how much revenue survives after costs and taxes. EPS is $0.58, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $5.2B +11.3% | $4.6B +22.9% | $3.8B +179.7% | $1.3B -32.9% | $2.0B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $3.3B +9.8% | $3.0B +14.8% | $2.6B +143.7% | $1.1B -30.1% | $1.5B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.9B +14.0% | $1.7B +40.4% | $1.2B +313.3% | $286.5M -41.5% | $490.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 36.7% +0.9pp | 35.9% +4.5pp | 31.4% +10.1pp | 21.2% -3.1pp | 24.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 -100.0% | $5.4M +352.0% | $1.2M | $0 -100.0% | $30.7M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $752.7M +32.4% | $568.7M +16.5% | $488.1M +15.3% | $423.2M -0.7% | $426.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.3B +10.0% | $1.2B +5.3% | $1.1B +8.7% | $1.0B -3.5% | $1.1B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $541.5M +0.0% | $541.5M -0.3% | $543.4M +4.1% | $521.9M -10.0% | $579.8M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.2B +13.8% | $1.0B +25.2% | $816.0M +475.0% | -$217.6M -838.3% | -$23.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 22.5% +0.5pp | 22.0% +0.4pp | 21.6% +37.7pp | -16.1% -15.0pp | -1.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $600.4M +23.9% | $484.6M +646.1% | $65.0M +108.7% | -$743.1M -28.7% | -$577.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 11.6% +1.2pp | 10.4% +8.7pp | 1.7% +56.8pp | -55.0% -26.4pp | -28.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $8.5M -46.1% | $15.8M -32.3% | $23.3M -11.9% | $26.5M +299.8% | $6.6M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $472.9M -2.8% | $486.7M -2.0% | $496.8M +29.7% | $383.1M +6.0% | $361.6M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$452.1M +7.9% | -$491.0M -5.2% | -$466.9M -33.8% | -$348.8M +7.3% | -$376.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $148.3M +2435.6% | -$6.3M +98.4% | -$401.9M +63.2% | -$1.1B -14.5% | -$953.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 2.9% +3.0pp | -0.1% +10.5pp | -10.6% +70.2pp | -80.9% -33.5pp | -47.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $2.8M -86.9% | $21.6M +61.0% | $13.4M +156.3% | $5.2M +81.5% | $2.9M | $1.3B | -$1.6B | $745.2M |
| Net Income | $185.0M +325.0% | $43.5M +113.3% | -$326.9M +64.9% | -$930.5M -14.6% | -$811.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 3.6% +2.6pp | 0.9% +9.6pp | -8.7% +60.3pp | -68.9% -28.6pp | -40.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +350.0% | $0 +113.3% | -$1 +68.4% | -$2 -17.9% | -$2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +350.0% | $0 +113.3% | -$1 +68.4% | -$2 -17.9% | -$2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $400.5M -7.3% | $432.1M -1.4% | $438.2M -5.5% | $463.7M -3.0% | $478.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $400.6M -7.5% | $433.1M -1.2% | $438.2M -5.5% | $463.7M -3.0% | $478.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Monarch Casino & Resort, Inc.
NASDAQ:MCRI
$2.29B
Carter's, Inc.
NYSE:CRI
$1.58B
G-III Apparel Group, Ltd.
NASDAQ:GIII
$1.49B
Leggett & Platt, Incorporated
NYSE:LEG
$1.45B
Lucky Strike Entertainment Corporation
NYSE:LUCK
$1.20B
Gentherm Incorporated
NASDAQ:THRM
$1.12B
Accel Entertainment, Inc.
NYSE:ACEL
$1.07B
Biglari Holdings Inc.
NYSE:BH
$1.07B
Winnebago Industries, Inc.
NYSE:WGO
$826.49M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MLCO generate?
Melco Resorts & Entertainment Limited (MLCO) reported $5.16B of revenue in fiscal 2025.
Is MLCO profitable?
Melco Resorts & Entertainment Limited (MLCO) reported $185.04M of net income, with a net margin of 3.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.