MGM Resorts International Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	17,538	17,241	16,164	13,127	9,680
Revenue Growth (YoY)	1.72%	6.66%	23.13%	35.61%	87.52%
Cost of Revenue	9,748	9,394	8,554	6,653	5,031
Gross Profit	7,790	7,847	7,611	6,475	4,650
Selling, General & Admin	5,434	5,346	5,213	4,706	2,930
Depreciation & Amortization Expenses	1,018	831.1	814.13	3,482	1,151
Other Operating Expenses	210.03	98.63	62.52	162.09	-79.73
Operating Income	1,002	1,490	1,891	1,439	2,279
Interest Expense	-419.04	-443.23	-460.29	-594.95	-799.59
Other Non-Operating Income (Expense)	428	11.48	-412.07	-3,374	-1,613
Total Non-Operating Income (Expense)	8.95	-431.75	-872.37	-3,969	-2,412
Pretax Income	280.78	1,117	1,473	903.8	1,462
Provision for Income Taxes	240.09	-52.46	-157.84	-697.07	-253.42
Net Income	205.86	746.56	1,142	1,473	1,254
Minority Interest in Earnings	315.01	318.05	172.74	-1,266	-45.98
Net Income to Common	205.86	746.56	1,142	1,473	1,254
Net Income Growth	-72.42%	-34.64%	-22.46%	17.44%	-
Shares Outstanding (Basic)	275	307	355	409	482
Shares Outstanding (Diluted)	277	310	359	413	487
Shares Change (YoY)	-10.62%	-13.49%	-13.16%	-15.26%	-1.38%
EPS (Basic)	0.77	2.42	3.22	3.52	2.44
EPS (Diluted)	0.76	2.40	3.19	3.49	2.41
EPS Growth	-68.33%	-24.77%	-8.60%	44.81%	-
Free Cash Flow	1,460	1,212	1,759	991.4	882.73
Free Cash Flow Growth	20.51%	-31.10%	77.42%	12.31%	-
Free Cash Flow Per Share	5.27	3.91	4.90	2.40	1.81
Dividends Per Share	-	-	-	0.010	0.010
Dividend Growth	-	-	-	-	-93.65%
Gross Margin	44.42%	45.51%	47.08%	49.32%	48.03%
Operating Margin	5.71%	8.65%	11.70%	10.96%	23.54%
Profit Margin	2.97%	6.18%	8.13%	1.57%	12.48%
FCF Margin	8.33%	7.03%	10.88%	7.55%	9.12%
EBITDA	2,555	2,864	3,250	5,392	3,659
EBITDA Margin	14.57%	16.61%	20.10%	41.07%	37.79%
EBIT	1,002	1,490	1,891	1,439	2,279
EBIT Margin	5.71%	8.65%	11.70%	10.96%	23.54%
Effective Tax Rate	85.51%	-4.70%	-10.72%	-77.13%	-17.34%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.