MGM China Holdings Limited (HKG:2282)
Hong Kong · Delayed Price · Currency is HKD 10.13
-0.03 (-0.30%)
Aug 26, 2026, 4:08 PM HKT
MGM China Holdings 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 |
Operating Revenue | 35,518 | 34,787 | 31,387 | 24,684 | 5,269 | 8,223 |
Other Revenue | - | - | - | - | - | 1,188 |
| 35,518 | 34,787 | 31,387 | 24,684 | 5,269 | 9,411 | |
Revenue Growth | 11.59% | 10.83% | 27.16% | 368.52% | -44.02% | 84.67% |
Cost of Revenue | 7,306 | 6,944 | 6,138 | 5,019 | 3,618 | 3,850 |
Gross Profit | 28,212 | 27,844 | 25,249 | 19,665 | 1,651 | 5,561 |
Selling, General & Admin | 1,877 | 1,764 | 1,694 | 1,040 | 220.5 | 390.97 |
Other Operating Expenses | 17,734 | 17,001 | 15,439 | 12,131 | 3,003 | 5,216 |
Operating Expenses | 22,113 | 21,086 | 19,038 | 15,097 | 5,307 | 7,890 |
Operating Income | 6,099 | 6,758 | 6,211 | 4,569 | -3,657 | -2,329 |
Interest Expense | -1,262 | -1,379 | -1,530 | -1,845 | -1,635 | -1,363 |
Interest & Investment Income | 47.64 | 53.64 | 75.2 | 83.02 | 71.71 | 4.79 |
Currency Exchange Gain (Loss) | 23.06 | -95.57 | 88.83 | -31.95 | -13.07 | -100.65 |
Other Non Operating Income (Expenses) | -157.32 | -146.93 | -127.01 | -68.96 | -30.19 | -20.98 |
EBT Excluding Unusual Items | 4,750 | 5,190 | 4,718 | 2,706 | -5,263 | -3,808 |
Gain (Loss) on Sale of Assets | -89.63 | -48.86 | -54.79 | -21.37 | -13.36 | -19.54 |
Legal Settlements | - | - | - | - | 60.6 | - |
Pretax Income | 4,661 | 5,141 | 4,664 | 2,685 | -5,216 | -3,828 |
Income Tax Expense | 68.17 | 66.47 | 60.12 | 46.74 | 15.74 | 18.62 |
Net Income | 4,592 | 5,075 | 4,603 | 2,638 | -5,232 | -3,847 |
Net Income to Common | 4,592 | 5,075 | 4,603 | 2,638 | -5,232 | -3,847 |
Net Income Growth | 6.77% | 10.24% | 74.48% | - | - | - |
Shares Outstanding (Basic) | 3,800 | 3,801 | 3,801 | 3,800 | 3,800 | 3,801 |
Shares Outstanding (Diluted) | 3,816 | 3,818 | 3,818 | 3,813 | 3,800 | 3,801 |
Shares Change | 0.07% | -0.01% | 0.14% | 0.34% | -0.01% | 0.01% |
EPS (Basic) | 1.21 | 1.34 | 1.21 | 0.69 | -1.38 | -1.01 |
EPS (Diluted) | 1.20 | 1.33 | 1.21 | 0.69 | -1.38 | -1.01 |
EPS Growth | 6.60% | 10.20% | 74.28% | - | - | - |
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 | 6,636 | 7,171 | 7,066 | 7,913 | -2,360 | -977.32 |
Free Cash Flow Per Share | 1.74 | 1.88 | 1.85 | 2.08 | -0.62 | -0.26 |
Dividend Per Share | 0.603 | 0.666 | 0.251 | 0.243 | - | - |
Dividend Growth | 6.92% | 165.34% | 3.29% | - | - | - |
Gross Margin | 79.43% | 80.04% | 80.44% | 79.67% | 31.33% | 59.09% |
Operating Margin | 17.17% | 19.43% | 19.79% | 18.51% | -69.41% | -24.75% |
Profit Margin | 12.93% | 14.59% | 14.67% | 10.69% | -99.30% | -40.87% |
Free Cash Flow Margin | 18.68% | 20.61% | 22.51% | 32.06% | -44.79% | -10.38% |
EBITDA | 8,285 | 8,763 | 7,987 | 6,393 | -1,689 | -242.07 |
EBITDA Margin | 23.33% | 25.19% | 25.45% | 25.90% | -32.05% | -2.57% |
D&A For EBITDA | 2,186 | 2,004 | 1,776 | 1,825 | 1,968 | 2,087 |
EBIT | 6,099 | 6,758 | 6,211 | 4,569 | -3,657 | -2,329 |
EBIT Margin | 17.17% | 19.43% | 19.79% | 18.51% | -69.41% | -24.75% |
Effective Tax Rate | 1.46% | 1.29% | 1.29% | 1.74% | - | - |
Revenue as Reported | - | - | - | - | - | 9,411 |
Advertising Expenses | - | 1,764 | 1,694 | 1,040 | 220.5 | 390.97 |