Wynn Macau, Limited (HKG:1128)
Hong Kong · Delayed Price · Currency is HKD 5.74
+0.07 (1.15%)
Sep 4, 2026, 4:08 PM HKT
Wynn Macau Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 30,956 | 28,989 | 28,740 | 24,268 | 5,644 | 11,725 | |
Revenue Growth | 12.03% | 0.86% | 18.43% | 329.99% | -51.87% | 54.03% |
Cost of Revenue | 18,913 | 17,648 | 16,869 | 14,603 | 6,321 | 9,354 |
Gross Profit | 12,043 | 11,340 | 11,871 | 9,666 | -676.72 | 2,372 |
Selling, General & Admin | 935.02 | 928.46 | 761.96 | 495.9 | 218.62 | 364.74 |
Other Operating Expenses | 3,507 | 3,327 | 3,251 | 2,912 | 1,416 | 1,929 |
Operating Expenses | 7,018 | 6,735 | 6,384 | 5,782 | 3,943 | 4,919 |
Operating Income | 5,025 | 4,606 | 5,488 | 3,884 | -4,620 | -2,547 |
Interest Expense | -2,894 | -2,863 | -3,176 | -3,335 | -2,554 | -2,320 |
Interest & Investment Income | 359.53 | 377.14 | 568.06 | 571.27 | 81.51 | 19.86 |
Currency Exchange Gain (Loss) | 28.61 | -80.91 | 226.62 | -90.13 | 43.12 | -175.68 |
Other Non Operating Income (Expenses) | 595.97 | -243.29 | 302.84 | 388.76 | -8.9 | -21.41 |
EBT Excluding Unusual Items | 3,116 | 1,795 | 3,409 | 1,418 | -7,058 | -5,044 |
Gain (Loss) on Sale of Assets | -138.14 | -138.14 | -160.81 | -103.71 | -186.87 | -42.39 |
Legal Settlements | 31.16 | 31.16 | 1.92 | -77.62 | -81.84 | -62.02 |
Other Unusual Items | -4.36 | -4.36 | - | -22.77 | - | -18 |
Pretax Income | 3,004 | 1,684 | 3,250 | 1,214 | -7,327 | -5,167 |
Income Tax Expense | 58.76 | 54.32 | 51.88 | 42.71 | 12.43 | 12.43 |
Net Income | 2,945 | 1,630 | 3,198 | 1,172 | -7,339 | -5,179 |
Net Income to Common | 2,945 | 1,630 | 3,198 | 1,172 | -7,339 | -5,179 |
Net Income Growth | 60.37% | -49.05% | 172.96% | - | - | - |
Shares Outstanding (Basic) | 5,234 | 5,230 | 5,221 | 5,216 | 5,198 | 5,191 |
Shares Outstanding (Diluted) | 5,500 | 5,242 | 5,696 | 5,606 | 5,198 | 5,191 |
Shares Change | -3.50% | -7.97% | 1.62% | 7.85% | 0.12% | 0.10% |
EPS (Basic) | 0.56 | 0.31 | 0.61 | 0.22 | -1.41 | -1.00 |
EPS (Diluted) | 0.53 | 0.31 | 0.57 | 0.19 | -1.41 | -1.00 |
EPS Growth | 60.70% | -45.50% | 198.96% | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 5,261 | 5,430 | 6,388 | 6,098 | -2,469 | -1,688 |
Free Cash Flow Per Share | 0.96 | 1.04 | 1.12 | 1.09 | -0.47 | -0.33 |
Dividend Per Share | 0.446 | 0.408 | 0.260 | 0.075 | - | - |
Dividend Growth | 20.54% | 56.92% | 246.67% | - | - | - |
Gross Margin | 38.90% | 39.12% | 41.30% | 39.83% | -11.99% | 20.23% |
Operating Margin | 16.23% | 15.89% | 19.09% | 16.00% | -81.85% | -21.72% |
Profit Margin | 9.52% | 5.62% | 11.13% | 4.83% | -130.04% | -44.17% |
Free Cash Flow Margin | 17.00% | 18.73% | 22.23% | 25.13% | -43.74% | -14.40% |
EBITDA | 7,476 | 6,960 | 7,730 | 6,127 | -2,455 | -86.54 |
EBITDA Margin | 24.15% | 24.01% | 26.90% | 25.25% | -43.49% | -0.74% |
D&A For EBITDA | 2,451 | 2,354 | 2,243 | 2,243 | 2,165 | 2,460 |
EBIT | 5,025 | 4,606 | 5,488 | 3,884 | -4,620 | -2,547 |
EBIT Margin | 16.23% | 15.89% | 19.09% | 16.00% | -81.85% | -21.72% |
Effective Tax Rate | 1.96% | 3.23% | 1.60% | 3.52% | - | - |
Revenue as Reported | 30,956 | 28,989 | 28,740 | 24,268 | 5,644 | 11,725 |
Advertising Expenses | - | 926.78 | 751.22 | 491.26 | 217.76 | 362.73 |