Melco Resorts & Entertainment Limited
NASDAQ:MLCO · NASDAQ Global Select
+$0.06 today
Vol 1.17M · Avg 1.90M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:MLCO · Revenue to Net Income
Key Ratios
Analysis
$5.3B of revenue converted into $229.6M of net income for the selected period. Gross margin is 34.3% and net margin is 4.3%, showing how much revenue survives after costs and taxes. EPS is $0.58, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $5.2B +11.3% | $4.6B +22.9% | $3.8B +179.7% | $1.3B -32.9% | $2.0B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $3.3B +9.8% | $3.0B +14.8% | $2.6B +143.7% | $1.1B -30.1% | $1.5B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.9B +14.0% | $1.7B +40.4% | $1.2B +313.3% | $286.5M -41.5% | $490.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 36.7% +0.9pp | 35.9% +4.5pp | 31.4% +10.1pp | 21.2% -3.1pp | 24.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 -100.0% | $5.4M +352.0% | $1.2M | $0 -100.0% | $30.7M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $752.7M +32.4% | $568.7M +16.5% | $488.1M +15.3% | $423.2M -0.7% | $426.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.3B +10.0% | $1.2B +5.3% | $1.1B +8.7% | $1.0B -3.5% | $1.1B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $541.5M +0.0% | $541.5M -0.3% | $543.4M +4.1% | $521.9M -10.0% | $579.8M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.2B +13.8% | $1.0B +25.2% | $816.0M +475.0% | -$217.6M -838.3% | -$23.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 22.5% +0.5pp | 22.0% +0.4pp | 21.6% +37.7pp | -16.1% -15.0pp | -1.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $600.4M +23.9% | $484.6M +646.1% | $65.0M +108.7% | -$743.1M -28.7% | -$577.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 11.6% +1.2pp | 10.4% +8.7pp | 1.7% +56.8pp | -55.0% -26.4pp | -28.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $8.5M -46.1% | $15.8M -32.3% | $23.3M -11.9% | $26.5M +299.8% | $6.6M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $472.9M -2.8% | $486.7M -2.0% | $496.8M +29.7% | $383.1M +6.0% | $361.6M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$452.1M +7.9% | -$491.0M -5.2% | -$466.9M -33.8% | -$348.8M +7.3% | -$376.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $148.3M +2435.6% | -$6.3M +98.4% | -$401.9M +63.2% | -$1.1B -14.5% | -$953.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 2.9% +3.0pp | -0.1% +10.5pp | -10.6% +70.2pp | -80.9% -33.5pp | -47.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $2.8M -86.9% | $21.6M +61.0% | $13.4M +156.3% | $5.2M +81.5% | $2.9M | $1.3B | -$1.6B | $745.2M |
| Net Income | $185.0M +325.0% | $43.5M +113.3% | -$326.9M +64.9% | -$930.5M -14.6% | -$811.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 3.6% +2.6pp | 0.9% +9.6pp | -8.7% +60.3pp | -68.9% -28.6pp | -40.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +350.0% | $0 +113.3% | -$1 +68.4% | -$2 -17.9% | -$2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +350.0% | $0 +113.3% | -$1 +68.4% | -$2 -17.9% | -$2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $400.5M -7.3% | $432.1M -1.4% | $438.2M -5.5% | $463.7M -3.0% | $478.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $400.6M -7.5% | $433.1M -1.2% | $438.2M -5.5% | $463.7M -3.0% | $478.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Monarch Casino & Resort, Inc.
NASDAQ:MCRI
$2.30B
Carter's, Inc.
NYSE:CRI
$1.56B
Leggett & Platt, Incorporated
NYSE:LEG
$1.51B
G-III Apparel Group, Ltd.
NASDAQ:GIII
$1.49B
Lucky Strike Entertainment Corporation
NYSE:LUCK
$1.12B
Gentherm Incorporated
NASDAQ:THRM
$1.12B
Biglari Holdings Inc.
NYSE:BH
$1.07B
Accel Entertainment, Inc.
NYSE:ACEL
$1.05B
Winnebago Industries, Inc.
NYSE:WGO
$814.48M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MLCO generate?
Melco Resorts & Entertainment Limited (MLCO) reported $5.16B of revenue in fiscal 2025.
Is MLCO profitable?
Melco Resorts & Entertainment Limited (MLCO) reported $185.04M of net income, with a net margin of 3.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.