MGM Resorts International (MGM)
NYSE: MGM · Real-Time Price · USD
43.67
+0.74 (1.72%)
At close: May 29, 2026, 4:00 PM EDT
43.19
-0.48 (-1.10%)
After-hours: May 29, 2026, 7:54 PM EDT
MGM Resorts International Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 17,715 | 17,538 | 17,241 | 16,164 | 13,128 | 9,680 | |
Revenue Growth (YoY) | 3.39% | 1.72% | 6.66% | 23.13% | 35.61% | 87.52% |
Cost of Revenue | 9,892 | 9,748 | 9,394 | 8,554 | 6,653 | 5,031 |
Gross Profit | 7,823 | 7,790 | 7,847 | 7,611 | 6,475 | 4,650 |
Selling, General & Admin | 5,547 | 5,434 | 5,346 | 5,213 | 4,706 | 2,930 |
Depreciation & Amortization Expenses | 1,045 | 1,018 | 831.1 | 814.13 | 3,482 | 1,151 |
Other Operating Expenses | 312.79 | 336.07 | 179.94 | -307.99 | -874.91 | -147.47 |
Total Operating Expenses | 6,905 | 6,788 | 6,357 | 5,719 | 7,313 | 3,933 |
Operating Income | 917.97 | 1,002 | 1,490 | 1,892 | 1,439 | 2,279 |
Interest Expense | -412.46 | -419.04 | -443.23 | -460.29 | -594.95 | -799.59 |
Other Non-Operating Income (Expense) | -289.26 | -301.96 | 69.84 | 41.56 | -2,218 | -1,580 |
Total Non-Operating Income (Expense) | -701.72 | -721 | -373.39 | -418.73 | -2,813 | -2,379 |
Pretax Income | 216.24 | 280.78 | 1,117 | 1,473 | 903.8 | 1,462 |
Provision for Income Taxes | -252.69 | -240.09 | 52.46 | 157.84 | 697.07 | 253.42 |
Net Income | 182.44 | 205.86 | 746.56 | 1,142 | 1,473 | 1,254 |
Minority Interest in Earnings | 286.49 | 315.01 | 318.05 | 172.74 | -1,266 | -45.98 |
Net Income to Common | 182.44 | 205.86 | 746.56 | 1,142 | 1,473 | 1,254 |
Net Income Growth | -73.08% | -72.42% | -34.64% | -22.46% | 17.44% | - |
Shares Outstanding (Basic) | 267 | 275 | 307 | 355 | 409 | 482 |
Shares Outstanding (Diluted) | 269 | 277 | 310 | 359 | 413 | 487 |
Shares Change (YoY) | -10.80% | -10.62% | -13.49% | -13.16% | -15.26% | -1.38% |
EPS (Basic) | 0.74 | 0.77 | 2.42 | 3.22 | 3.52 | 2.44 |
EPS (Diluted) | 0.72 | 0.76 | 2.40 | 3.19 | 3.49 | 2.41 |
EPS Growth | -67.86% | -68.33% | -24.77% | -8.60% | 44.81% | - |
Shares Outstanding | 255.85 | 258.32 | 294.37 | 326.55 | 379.09 | 453.8 |
Free Cash Flow | 1,555 | 1,460 | 1,212 | 1,759 | 991.4 | 882.73 |
Free Cash Flow Growth | 6.44% | 20.51% | -31.10% | 77.42% | 12.31% | - |
Free Cash Flow Per Share | 5.78 | 5.27 | 3.91 | 4.90 | 2.40 | 1.81 |
Dividends Per Share | - | - | - | - | 0.010 | 0.010 |
Dividend Growth | - | - | - | - | - | -93.65% |
Gross Margin | 44.16% | 44.42% | 45.51% | 47.08% | 49.32% | 48.03% |
Operating Margin | 5.18% | 5.71% | 8.65% | 11.70% | 10.96% | 23.54% |
Profit Margin | 2.65% | 2.97% | 6.18% | 8.13% | 1.57% | 12.48% |
FCF Margin | 8.78% | 8.33% | 7.03% | 10.88% | 7.55% | 9.12% |
EBITDA | 2,497 | 2,555 | 2,864 | 3,250 | 5,392 | 3,659 |
EBITDA Margin | 14.09% | 14.57% | 16.61% | 20.10% | 41.07% | 37.79% |
EBIT | 917.97 | 1,002 | 1,490 | 1,892 | 1,439 | 2,279 |
EBIT Margin | 5.18% | 5.71% | 8.65% | 11.70% | 10.96% | 23.54% |
Effective Tax Rate | -116.85% | -85.51% | 4.70% | 10.72% | 77.13% | 17.34% |