Studio City International Holdings Limited (MSC)
NYSE: MSC · Real-Time Price · USD
1.760
-0.060 (-3.30%)
Jul 10, 2026, 4:00 PM EDT - 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 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 |
| 709.57 | 694.57 | 639.15 | 445.54 | 11.55 | 106.87 | |
Revenue Growth (YoY) | 9.05% | 8.67% | 43.45% | 3758.14% | -89.19% | 117.18% |
Cost of Revenue | 226.52 | 226.63 | 222.54 | 171.12 | 72.96 | 76.22 |
Gross Profit | 483.05 | 467.94 | 416.6 | 274.42 | -61.41 | 30.65 |
Selling, General & Admin | 188.37 | 183.39 | 171.27 | 115.2 | 79.79 | 87.58 |
Depreciation & Amortization Expenses | 211.33 | 212.02 | 205.06 | 169.4 | 126.96 | 127.63 |
Other Operating Expenses | 0.54 | 2.5 | 2.13 | 18.86 | 9.06 | 7.02 |
Total Operating Expenses | 400.24 | 397.9 | 378.46 | 303.46 | 215.8 | 222.23 |
Operating Income | 82.81 | 70.04 | 38.15 | -29.04 | -277.22 | -191.57 |
Interest Income | 0.81 | 0.91 | 4.06 | 10.68 | 6.43 | 3.06 |
Interest Expense | -125.52 | -128.11 | -134.19 | -129.98 | -92.78 | -91.39 |
Other Non-Operating Income (Expense) | 6.93 | 0.46 | -6.5 | 2.19 | 2.64 | -22.56 |
Total Non-Operating Income (Expense) | -117.78 | -126.73 | -136.63 | -117.12 | -83.71 | -110.89 |
Pretax Income | -34.98 | -56.69 | -98.48 | -146.17 | -360.93 | -302.46 |
Provision for Income Taxes | -8.72 | -7.61 | -7.35 | 0.08 | -0.38 | 0.46 |
Net Income | -43.69 | -64.3 | -105.83 | -146.08 | -361.31 | -302 |
Minority Interest in Earnings | -3.76 | -5.53 | -9.11 | -12.57 | -34.86 | -49.45 |
Net Income to Common | -39.94 | -58.77 | -96.73 | -133.52 | -326.45 | -252.56 |
Shares Outstanding (Basic) | 193 | 193 | 193 | 193 | 178 | 93 |
Shares Outstanding (Diluted) | 193 | 193 | 193 | 193 | 196 | 93 |
Shares Change (YoY) | - | - | - | -1.63% | 111.45% | 0.82% |
EPS (Basic) | -0.22 | -0.30 | -0.50 | -0.69 | -1.84 | -2.73 |
EPS (Diluted) | -0.22 | -0.30 | -0.50 | -0.69 | -1.84 | -2.73 |
Free Cash Flow | - | 148.35 | 103.14 | -175.72 | -630.9 | -537.21 |
Free Cash Flow Growth | - | 43.83% | - | - | - | - |
Free Cash Flow Per Share | - | 0.77 | 0.54 | -0.91 | -3.22 | -5.80 |
Gross Margin | 68.08% | 67.37% | 65.18% | 61.59% | -531.81% | 28.68% |
Operating Margin | 11.67% | 10.08% | 5.97% | -6.52% | -2400.55% | -179.26% |
Profit Margin | -6.16% | -9.26% | -16.56% | -32.79% | -3128.74% | -282.59% |
FCF Margin | - | 21.36% | 16.14% | -39.44% | -5463.29% | -502.68% |
EBITDA | 82.81 | 282.05 | 243.21 | 140.36 | -150.26 | -63.94 |
EBITDA Margin | 11.67% | 40.61% | 38.05% | 31.50% | -1301.18% | -59.83% |
EBIT | 82.81 | 70.04 | 38.15 | -29.04 | -277.22 | -191.57 |
EBIT Margin | 11.67% | 10.08% | 5.97% | -6.52% | -2400.55% | -179.26% |
Effective Tax Rate | 24.93% | 13.42% | 7.47% | -0.06% | 0.11% | -0.15% |