Studio City International Holdings Limited (MSC)
NYSE: MSC · Real-Time Price · USD
0.9571
-0.0429 (-4.29%)
Nov 13, 2026, 4:00 PM EST - 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 | Sep '26 Sep 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 |
| 664.87 | 694.57 | 639.15 | 445.54 | 11.55 | 106.87 | |
Revenue Growth | -3.24% | 8.67% | 43.45% | 3758.14% | -89.19% | 117.18% |
Cost of Revenue | 204.4 | 226.63 | 222.84 | 171.12 | 72.96 | 76.22 |
Gross Profit | 460.46 | 467.94 | 416.3 | 274.42 | -61.41 | 30.65 |
Selling, General & Admin | 190.99 | 186.7 | 174.59 | 118.51 | 83.09 | 90.9 |
Other Operating Expenses | -2.66 | 0.19 | 0.22 | 1.41 | 5.8 | 4.53 |
Operating Expenses | 393.2 | 396.1 | 377.36 | 303.46 | 215.8 | 220.73 |
Operating Income | 67.26 | 71.84 | 38.95 | -29.04 | -277.22 | -190.07 |
Interest Expense | -118.23 | -126.27 | -133.59 | -129.57 | -92.36 | -90.97 |
Interest & Investment Income | 0.94 | 0.91 | 4.06 | 10.68 | 6.43 | 3.06 |
Currency Exchange Gain (Loss) | 10.11 | 0.46 | -5.5 | 0.64 | 2.39 | 6.26 |
Other Non Operating Income (Expenses) | -1.38 | -1.84 | -0.59 | -0.48 | -0.17 | -0.42 |
EBT Excluding Unusual Items | -41.31 | -54.89 | -96.68 | -147.78 | -360.93 | -272.14 |
Gain (Loss) on Sale of Assets | -0.7 | -0.7 | -0.8 | - | - | - |
Asset Writedown | - | - | - | - | - | -1.5 |
Legal Settlements | -1.1 | -1.1 | - | - | - | - |
Other Unusual Items | -1.78 | - | -1 | 1.61 | - | -28.82 |
Pretax Income | -44.89 | -56.69 | -98.48 | -146.17 | -360.93 | -302.46 |
Income Tax Expense | 5.84 | 7.61 | 7.35 | -0.08 | 0.38 | -0.46 |
Earnings From Continuing Operations | -50.73 | -64.3 | -105.83 | -146.08 | -361.31 | -302 |
Minority Interest in Earnings | 4.36 | 5.53 | 9.11 | 12.57 | 34.86 | 49.45 |
Net Income | -46.36 | -58.77 | -96.73 | -133.52 | -326.45 | -252.56 |
Net Income to Common | -46.36 | -58.77 | -96.73 | -133.52 | -326.45 | -252.56 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 193 | 193 | 193 | 193 | 178 | 93 |
Shares Outstanding (Diluted) | 193 | 193 | 193 | 193 | 196 | 93 |
Shares Change | - | - | - | -1.63% | 111.45% | 0.82% |
EPS (Basic) | -0.24 | -0.31 | -0.50 | -0.69 | -1.84 | -2.73 |
EPS (Diluted) | -0.24 | -0.31 | -0.50 | -0.69 | -1.84 | -2.73 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | - | 148.35 | 103.14 | -175.72 | -630.9 | -537.21 |
Free Cash Flow Per Share | - | 0.77 | 0.54 | -0.91 | -3.22 | -5.80 |
Gross Margin | 69.26% | 67.37% | 65.14% | 61.59% | - | 28.68% |
Operating Margin | 10.12% | 10.34% | 6.09% | -6.52% | -2400.55% | -177.86% |
Profit Margin | -6.97% | -8.46% | -15.13% | -29.97% | -2826.91% | -236.32% |
Free Cash Flow Margin | - | 21.36% | 16.14% | -39.44% | -5463.29% | -502.68% |
EBITDA | 281.18 | 280.54 | 240.69 | 137.05 | -154.96 | -67.17 |
EBITDA Margin | 42.29% | 40.39% | 37.66% | 30.76% | - | -62.85% |
D&A For EBITDA | 213.92 | 208.7 | 201.75 | 166.1 | 122.26 | 122.91 |
EBIT | 67.26 | 71.84 | 38.95 | -29.04 | -277.22 | -190.07 |
EBIT Margin | 10.12% | 10.34% | 6.09% | -6.52% | - | -177.86% |
Revenue as Reported | 664.87 | 694.57 | 639.15 | 445.54 | 11.55 | 106.87 |
Advertising Expenses | - | 33.66 | 33.17 | 22.67 | 3.69 | 4.98 |