Studio City International Holdings Limited (MSC)
NYSE: MSC · Real-Time Price · USD
5.16
+0.82 (18.78%)
Aug 7, 2025, 4:00 PM - Market closed
MSC Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2016 - 2020 |
| 679.26 | 639.15 | 445.54 | 11.55 | 106.87 | 49.21 | Upgrade | |
Revenue Growth (YoY) | 15.03% | 43.45% | 3758.14% | -89.19% | 117.18% | -92.15% | Upgrade |
Cost of Revenue | 231.87 | 222.84 | 171.12 | 72.96 | 76.22 | 74.8 | Upgrade |
Gross Profit | 447.39 | 416.3 | 274.42 | -61.41 | 30.65 | -25.59 | Upgrade |
Selling, General & Admin | 179.82 | 174.59 | 118.51 | 83.09 | 90.9 | 92.34 | Upgrade |
Other Operating Expenses | 2.26 | 0.22 | 1.41 | 5.8 | 4.53 | 1.03 | Upgrade |
Operating Expenses | 389.15 | 377.36 | 303.46 | 215.8 | 220.73 | 250.57 | Upgrade |
Operating Income | 58.24 | 38.95 | -29.04 | -277.22 | -190.07 | -276.16 | Upgrade |
Interest Expense | -130.14 | -133.59 | -129.57 | -92.36 | -90.97 | -104.8 | Upgrade |
Interest & Investment Income | 1.66 | 4.06 | 10.68 | 6.43 | 3.06 | 1.28 | Upgrade |
Currency Exchange Gain (Loss) | 5.57 | -5.5 | 0.64 | 2.39 | 6.26 | -3.43 | Upgrade |
Other Non Operating Income (Expenses) | -1.54 | -0.59 | -0.48 | -0.17 | -0.42 | -0.5 | Upgrade |
EBT Excluding Unusual Items | -66.21 | -96.68 | -147.78 | -360.93 | -272.14 | -383.62 | Upgrade |
Gain (Loss) on Sale of Assets | -0.8 | -0.8 | - | - | - | - | Upgrade |
Asset Writedown | - | - | - | - | -1.5 | -3.77 | Upgrade |
Other Unusual Items | -0.13 | -1 | 1.61 | - | -28.82 | -18.72 | Upgrade |
Pretax Income | -67.14 | -98.48 | -146.17 | -360.93 | -302.46 | -406.1 | Upgrade |
Income Tax Expense | 7.73 | 7.35 | -0.08 | 0.38 | -0.46 | -1.01 | Upgrade |
Earnings From Continuing Operations | -74.88 | -105.83 | -146.08 | -361.31 | -302 | -405.09 | Upgrade |
Minority Interest in Earnings | 6.44 | 9.11 | 12.57 | 34.86 | 49.45 | 83.47 | Upgrade |
Net Income | -68.43 | -96.73 | -133.52 | -326.45 | -252.56 | -321.63 | Upgrade |
Net Income to Common | -68.43 | -96.73 | -133.52 | -326.45 | -252.56 | -321.63 | Upgrade |
Shares Outstanding (Basic) | 193 | 193 | 193 | 178 | 93 | 74 | Upgrade |
Shares Outstanding (Diluted) | 193 | 193 | 193 | 196 | 93 | 92 | Upgrade |
Shares Change (YoY) | - | - | -1.63% | 111.45% | 0.82% | 51.91% | Upgrade |
EPS (Basic) | -0.36 | -0.50 | -0.69 | -1.84 | -2.73 | -4.36 | Upgrade |
EPS (Diluted) | -0.36 | -0.50 | -0.69 | -1.84 | -2.73 | -4.41 | Upgrade |
Free Cash Flow | - | 103.14 | -175.72 | -630.9 | -537.21 | -370.14 | Upgrade |
Free Cash Flow Per Share | - | 0.54 | -0.91 | -3.22 | -5.80 | -4.03 | Upgrade |
Gross Margin | 65.86% | 65.14% | 61.59% | - | 28.68% | -52.00% | Upgrade |
Operating Margin | 8.57% | 6.09% | -6.52% | -2400.55% | -177.86% | -561.21% | Upgrade |
Profit Margin | -10.08% | -15.13% | -29.97% | -2826.91% | -236.32% | -653.61% | Upgrade |
Free Cash Flow Margin | - | 16.14% | -39.44% | -5463.29% | -502.68% | -752.19% | Upgrade |
EBITDA | 262.15 | 240.69 | 135.69 | -154.96 | -67.17 | -119.19 | Upgrade |
EBITDA Margin | 38.59% | 37.66% | 30.45% | - | -62.85% | -242.22% | Upgrade |
D&A For EBITDA | 203.91 | 201.74 | 164.73 | 122.26 | 122.91 | 156.97 | Upgrade |
EBIT | 58.24 | 38.95 | -29.04 | -277.22 | -190.07 | -276.16 | Upgrade |
EBIT Margin | 8.57% | 6.09% | -6.52% | - | -177.86% | - | Upgrade |
Revenue as Reported | 679.26 | 639.15 | 445.54 | 11.55 | 106.87 | 49.21 | Upgrade |
Advertising Expenses | - | 33.17 | 22.67 | 3.69 | 4.98 | 4.61 | Upgrade |
Updated May 8, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.