Studio City International Holdings Limited
Consumer CyclicalNYSE:MSC · New York Stock Exchange
-$0.02 today
Vol 0.00M · Avg 0.01M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$709.6M of revenue converted into -$39.9M of net income for the selected period. Gross margin is 68.1% and net margin is -5.8%, showing how much revenue survives after costs and taxes. EPS is $-0.85, 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 | $694.6M +8.7% | $639.1M +43.5% | $445.5M +3758.1% | $11.5M -89.2% | $106.9M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $228.6M +2.1% | $223.9M +29.8% | $172.5M +119.1% | $78.8M -4.2% | $82.2M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $466.0M +12.2% | $415.3M +52.1% | $273.0M +506.2% | -$67.2M -373.0% | $24.6M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 67.1% +2.1pp | 65.0% +3.7pp | 61.3% +643.3pp | -582.0% -605.1pp | 23.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $183.4M +7.1% | $171.3M +48.7% | $115.2M +44.4% | $79.8M -8.9% | $87.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $395.9M +5.0% | $377.1M +24.9% | $302.1M +43.8% | $210.0M -2.9% | $216.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $212.0M +3.4% | $205.1M +21.1% | $169.4M +33.4% | $127.0M -0.5% | $127.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $281.6M +17.2% | $240.2M +57.2% | $152.8M +207.9% | -$141.6M -68.9% | -$83.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 40.5% +3.0pp | 37.6% +3.3pp | 34.3% +1260.6pp | -1226.3% -1147.8pp | -78.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $70.0M +83.6% | $38.1M +231.4% | -$29.0M +89.5% | -$277.2M -44.7% | -$191.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 10.1% +4.1pp | 6.0% +12.5pp | -6.5% +2394.0pp | -2400.6% -2221.3pp | -179.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $914.0K -77.5% | $4.1M -62.0% | $10.7M +66.1% | $6.4M +110.0% | $3.1M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $128.1M -4.1% | $133.6M +3.1% | $129.6M +40.3% | $92.4M +1.5% | $91.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$126.7M +7.2% | -$136.6M -16.7% | -$117.1M -39.9% | -$83.7M +24.5% | -$110.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$56.7M +42.4% | -$98.5M +32.6% | -$146.2M +59.5% | -$360.9M -19.3% | -$302.5M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -8.2% +7.2pp | -15.4% +17.4pp | -32.8% +3092.6pp | -3125.4% -2842.4pp | -283.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $7.6M +3.5% | $7.4M +9176.5% | -$81.0K -121.2% | $382.0K +183.6% | -$457.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$58.8M +39.2% | -$96.7M +27.6% | -$133.5M +59.1% | -$326.5M -29.3% | -$252.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | -8.5% +6.7pp | -15.1% +14.8pp | -30.0% +2796.9pp | -2826.9% -2590.6pp | -236.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 +38.0% | -$2 +27.5% | -$3 +62.5% | -$7 +32.6% | -$11 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 +38.0% | -$2 +27.5% | -$3 +62.5% | -$7 +32.6% | -$11 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $48.1M +0.0% | $48.1M +0.0% | $48.1M +8.4% | $44.4M +91.9% | $23.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $48.1M +0.0% | $48.1M +0.0% | $48.1M -1.6% | $48.9M +111.4% | $23.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Designer Brands Inc.
NYSE:DBI
$349.35M
Flexsteel Industries, Inc.
NASDAQ:FLXS
$337.83M
ContextLogic Inc.
LOGC
$275.79M
Hamilton Beach Brands Holding Company
NYSE:HBB
$274.23M
JAKKS Pacific, Inc.
NASDAQ:JAKK
$257.50M
Inspired Entertainment, Inc.
NASDAQ:INSE
$221.41M
Stoneridge, Inc.
NYSE:SRI
$216.56M
Baozun Inc.
NASDAQ:BZUN
$159.85M
SunCar Technology Group Inc.
NASDAQ:SDA
$73.45M
America's Car-Mart, Inc.
CRMT
$17.35M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MSC generate?
Studio City International Holdings Limited (MSC) reported $694.57M of revenue in fiscal 2025.
Is MSC profitable?
Studio City International Holdings Limited (MSC) reported -$58,765,000.00 of net income, with a net margin of -8.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.