MSC
Studio City International Holdings Limited
NYSE · Consumer Cyclical · Gambling, Resorts & Casinos · HK
$1.71
+0.85%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 684.1M | 694.6M | 639.1M | 445.5M | 11.5M |
| Cost of Revenue | 262.6M | 228.6M | 223.9M | 172.5M | 78.8M |
| Gross Profit | 421.5M | 466.0M | 415.3M | 273.0M | (67.2M) |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 188.4M | 183.4M | 171.3M | 115.2M | 79.8M |
| General & Admin Expense | 140.5M | 183.4M | 171.3M | 115.2M | 79.8M |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | 158.8M | 212.5M | 205.9M | 186.8M | 130.2M |
| Total Operating Expenses | 347.2M | 395.9M | 377.1M | 302.1M | 210.0M |
| Cost and Expenses | 609.8M | 624.5M | 601.0M | 474.6M | 288.8M |
| Operating Income (EBIT) | 74.3M | 70.0M | 38.1M | (29.0M) | (277.2M) |
| Non-Operating | |||||
| Interest Income | 951.0K | 914.0K | 4.1M | 10.7M | 6.4M |
| Interest Expense | 122.5M | 128.1M | 133.6M | 129.6M | 92.4M |
| Net Interest Income | (121.5M) | (127.2M) | (129.5M) | (118.9M) | (85.9M) |
| Other Non-Op Income/Expense | (123.5M) | (126.7M) | (136.6M) | (117.1M) | (83.7M) |
| Non-Operating Income (excl Interest) | 1.9M | 463.0K | 3.0M | (12.4M) | (8.6M) |
| EBT (Pre-Tax Income) | (49.2M) | (56.7M) | (98.5M) | (146.2M) | (360.9M) |
| Income Tax Expense | 7.5M | 7.6M | 7.4M | (81.0K) | 382.0K |
| Bottom Line | |||||
| Net Income | (51.8M) | (58.8M) | (96.7M) | (133.5M) | (326.5M) |
| Earnings from Cont. Ops | (56.7M) | (64.3M) | (105.8M) | (146.1M) | (361.3M) |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (51.8M) | (58.8M) | (96.7M) | (133.5M) | (326.5M) |
| Per Share | |||||
| Basic EPS | ($1.09) | ($1.24) | ($2.00) | ($2.76) | ($7.36) |
| Diluted EPS | ($1.09) | ($1.24) | ($2.00) | ($2.76) | ($7.36) |
| Revenue Per Share | $14.21 | $14.43 | $13.27 | $9.25 | $0.26 |
| Shares | |||||
| Basic Shares Outstanding | 48.1M | 48.1M | 48.1M | 48.1M | 44.4M |
| Diluted Shares Outstanding | 48.1M | 48.1M | 48.1M | 48.1M | 48.9M |
| Profitability Metrics | |||||
| EBITDA | 283.1M | 281.6M | 240.2M | 152.8M | (141.6M) |
| D&A | 210.8M | 212.0M | 205.1M | 169.4M | 127.0M |
| EBIT | 72.4M | 69.6M | 35.1M | (16.6M) | (268.6M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026