Studio City International Holdings Income Statement (2017-2025) | MSC

1Y3Y5Y7Y10YAll
Download Data
Income Statement Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Revenue & cost
Revenue 141.29M143.84M156.80M124.97M143.41M145.21M150.56M149.35M158.08M168.74M37.07M12.51M0.94M10.22M28.50M31.20M18.72M28.45M11.99M1.89M2.79M-32.62M51.47M115.23M137.59M141.28M150.16M161.50M174.63M152.86M161.72M190.05M182.51M160.28M
Cost of Revenue 13.75M16.56M15.31M14.73M16.73M17.03M16.72M16.74M17.16M16.74M10.43M5.50M5.65M7.04M7.15M7.19M6.86M6.91M7.17M5.91M5.16M6.16M9.27M14.05M19.30M19.82M18.92M23.98M24.59M22.18M22.75M21.45M23.39M22.52M
Gross Profit 127.54M127.28M141.49M110.24M126.67M128.19M133.84M132.61M140.93M152.00M26.64M7.01M-4.71M3.18M21.35M24.01M11.86M21.53M4.82M-4.02M-2.37M-38.78M42.20M101.18M118.29M121.46M131.24M137.52M150.04M130.69M138.97M168.60M159.12M137.76M
Operating items
Selling, General & Administrative -32.56M-34.01M-32.88M-35.02M-37.40M-30.35M-29.86M-32.95M-35.33M-30.46M-31.52M-23.08M-14.96M-19.22M-24.28M-22.45M-22.20M-18.63M-20.63M-21.55M-17.28M-20.33M-21.73M-28.23M-29.94M-35.30M-35.39M-47.68M-45.58M-42.62M-40.47M-47.84M-46.26M-48.82M
Restructuring Costs -0.02M-0.13M-0.04M-0.01M-0.35M-4.14M-2.49M-0.06M-0.01M-0.01M-0.03M-0.03M-0.08M-0.07M-0.24M-0.49M-0.01M-0.24M-0.34M-0.60M-0.79M-1.53M-5.16M-4.83M-7.62M0.17M-0.06M-0.75M-0.02M0.02M-0.15M-0.31M-0.03M-0.01M
Other Operating Expenses -74.11M-91.82M-70.74M-70.73M-71.54M-68.93M-77.58M-86.47M-75.17M-75.11M-68.89M-56.99M-59.48M-55.76M-47.90M-52.80M-51.10M-54.48M-52.91M-48.76M-51.68M-52.37M-51.50M-100.83M-96.81M-92.78M-98.63M-110.09M-113.05M-107.15M-105.82M-118.83M-112.30M-103.67M
Operating Expenses -106.69M-125.96M-103.66M-105.76M-109.29M-103.42M-109.92M-119.48M-110.50M-105.58M-100.43M-80.11M-74.52M-75.05M-72.42M-75.74M-73.31M-73.35M-73.89M-70.91M-69.74M-74.23M-78.40M-133.88M-134.38M-127.91M-134.08M-158.52M-158.65M-149.74M-146.45M-166.98M-158.59M-152.51M
Operating Income 35.95M17.89M53.15M19.21M34.12M41.79M40.64M29.86M47.58M61.20M-63.36M-92.61M-73.58M-51.34M-43.92M-44.54M-54.59M-44.97M-61.89M-72.80M-72.53M-69.99M-26.94M-18.65M3.21M13.34M16.08M2.97M15.98M3.12M15.27M23.07M23.92M7.77M
EBIT 35.95M17.89M53.15M19.21M34.12M41.79M40.64M29.86M47.58M61.20M-63.36M-92.61M-73.58M-51.34M-43.92M-44.54M-54.59M-44.97M-61.89M-72.80M-72.53M-69.99M-26.94M-18.65M3.21M13.34M16.08M2.97M15.98M3.12M15.27M23.07M23.92M7.77M
Non-operating items
Interest & Investment Income 0.58M0.74M0.72M0.69M0.91M1.16M1.50M0.46M2.69M1.21M0.39M0.36M0.41M0.10M0.86M0.57M0.84M0.71M0.30M1.43M2.46M2.24M2.55M2.80M2.82M2.50M1.59M1.33M0.52M0.62M0.27M0.24M0.20M0.19M
Other Non Operating Income 0.23M0.14M0.15M-0.23M-0.15M-2.49M0.69M-2.22M2.00M-4.68M-3.41M-0.40M-18.50M-0.22M1.49M-0.89M-2.64M1.27M4.14M2.10M0.16M0.25M3.96M-0.75M-3.13M1.53M1.32M-0.87M-0.11M-0.02M1.97M8.76M-10.10M-0.17M
Non Operating Income -47.79M-39.21M-48.42M-49.39M-49.53M-39.42M-86.11M-35.22M-28.81M-35.15M-29.07M-25.64M-48.72M-23.09M-28.45M-23.48M-19.84M-20.02M-18.47M-21.02M-20.66M-23.56M-14.69M-0.06M-34.26M-0.01M-31.99M-34.95M-36.41M-33.28M-30.81M-24.08M-41.07M-30.77M
Net income details
EBT -11.84M-21.32M4.73M-30.18M-15.41M2.37M-45.47M-5.35M18.77M27.08M-92.43M-118.25M-122.30M-74.44M-72.37M-68.02M-74.43M-64.99M-80.36M-93.82M-93.20M-93.55M-41.62M-53.11M-31.05M-20.38M-15.91M-31.98M-20.43M-30.16M-15.54M-1.01M-17.15M-23.00M
Tax Provisions 0.07M0.16M-0.05M-0.33M0.01M-0.18M-0.07M-0.08M-0.20M-0.06M0.21M-0.07M-0.04M0.91M-0.07M-0.48M0.53M0.49M-0.61M0.12M0.01M0.10M0.02M0.05M0.01M0.00M-0.04M-4.60M-2.51M-0.20M-1.94M-3.09M-3.17M0.59M
Profit After Tax -11.78M-21.16M4.68M-30.51M-15.40M2.19M-45.53M-5.43M18.57M27.02M-92.22M-118.32M-122.33M-73.53M-72.44M-68.49M-73.89M-64.51M-80.97M-93.70M-93.19M-93.44M-41.60M-53.06M-31.04M-20.38M-15.95M-36.58M-22.94M-30.36M-17.48M-4.10M-20.32M-22.41M
Net Income - Minority 8.47M9.02M9.04M9.08M9.01M9.01M8.88M10.47M12.34M13.83M14.76M15.62M16.55M16.98M16.94M17.11M17.36M17.68M
Income from Non-Controlling Interests 0.14M0.07M-0.05M0.36M0.20M0.07M0.06M-0.12M0.03M-0.19M1.56M1.87M1.49M0.93M0.90M0.90M0.49M-0.01M0.23M0.29M0.32M-1.95M
Income from Continuing Operations -11.91M-21.48M4.77M-29.86M-15.42M2.55M-45.40M-5.28M18.98M27.14M-92.64M-118.18M-122.26M-75.34M-72.29M-67.54M-74.96M-65.48M-79.75M-93.94M-93.21M-93.65M-41.64M-53.16M-31.06M-20.39M-15.87M-27.37M-17.93M-29.96M-13.60M2.08M-13.98M-23.59M
Consolidated Net Income -11.91M-21.48M4.77M-29.86M-15.42M2.55M-45.40M-5.28M18.98M27.14M-92.64M-118.18M-122.26M-75.34M-72.29M-67.54M-74.96M-65.48M-79.75M-93.94M-93.21M-93.65M-41.64M-53.16M-31.06M-20.39M-15.87M-27.37M-17.93M-29.96M-13.60M2.08M-13.98M-23.59M
Income towards Parent Company -11.91M-13.01M4.77M-29.86M-6.40M11.59M-36.32M3.73M27.98M36.02M-82.17M-105.84M-108.43M-60.58M-56.67M-50.99M-57.97M-48.54M-62.63M-76.58M-75.53M-93.65M-41.64M-53.16M-31.06M-20.39M-15.87M-27.37M-17.93M-29.96M-13.60M2.08M-13.98M-23.59M
Net Income towards Common Stockholders -11.91M-13.01M4.77M-29.86M-6.40M11.59M-36.32M3.73M27.98M36.02M-82.17M-105.84M-108.43M-60.58M-56.67M-50.99M-57.97M-48.54M-62.63M-76.58M-75.53M-93.65M-41.64M-53.16M-31.06M-20.39M-15.87M-27.37M-17.93M-29.96M-13.60M2.08M-13.98M-23.59M
Additional items
EPS (Basic) -0.070.060.15-0.21-0.13-0.03-0.04
EPS (Weighted Average and Diluted) 0.060.15-0.16-0.13-0.03-0.04
Shares Outstanding (Weighted Average) 181.28M191.53M241.82M294.84M370.35M770.35M770.35M
Shares Outstanding (Diluted Average) 191.53M241.82M367.35M370.35M770.35M770.35M
EBITDA 77.32M77.72M93.01M60.69M75.17M85.90M84.23M82.50M90.95M103.35M-18.16M51.08M-30.22M14.36M13.40M-9.45M23.08M-10.55M26.67M40.17M-39.53M-34.46M9.09M29.08M56.27M64.77M66.20M54.23M68.17M56.74M69.91M76.37M78.09M60.18M
Interest Expenses 39.30M39.21M39.23M39.91M39.50M39.42M-85.08M-33.35M-33.39M-31.49M-25.95M-25.49M-30.09M-23.72M-29.07M-22.03M-17.93M-21.89M-22.81M-24.44M-23.18M-21.93M-21.10M-36.34M-36.36M-35.76M-34.79M-33.65M-32.78M-32.37M-32.48M-32.50M-30.89M-30.40M
Tax Rate -0.56%-0.76%-0.99%1.09%-0.06%-7.51%0.15%1.44%-1.07%-0.21%-0.23%0.06%0.03%-1.22%0.10%0.70%-0.71%-0.75%0.76%-0.13%-0.01%-0.11%-0.05%-0.09%-0.04%-0.02%0.27%14.40%12.27%0.66%12.49%305.74%18.48%-2.57%