Studio City International (ADR) (MSC)
Operates a Cotai resort and its non-gaming businesses.
$0.8562
After hours+0.01 (+0.73%)
At close$0.8500(−0.01%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 138 | 141 | 150 | 161 | 175 | 153 | 162 | 190 | 183 | 160 | 177 | 165 |
| Cost of revenue | 51 | 42 | 49 | 60 | 61 | 54 | 53 | 66 | 58 | 51 | 51 | 102 |
| Gross profit | 86 | 99 | 102 | 102 | 113 | 98 | 108 | 124 | 124 | 109 | 125 | 63 |
| 83 | 86 | 86 | 99 | 97 | 95 | 93 | 101 | 100 | 102 | 97 | 48 | |
| 30 | 35 | 35 | 48 | 46 | 43 | 40 | 48 | 46 | 49 | 45 | 48 | |
| General & administrative | 30 | 35 | 35 | 48 | 46 | 43 | 40 | 48 | 46 | 49 | 45 | 0 |
| Other expenses | 53 | 51 | 50 | 51 | 52 | 53 | 53 | 53 | 54 | 53 | 52 | 0 |
| Operating income | 3 | 13 | 16 | 3 | 16 | 3 | 15 | 23 | 24 | 7 | 28 | 15 |
| −34 | −34 | −32 | −35 | −36 | −33 | −31 | −24 | −41 | −30 | −22 | −30 | |
| Interest income | 3 | 3 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest expense | 36 | 36 | 35 | 34 | 33 | 33 | 32 | 33 | 31 | 31 | 30 | 30 |
| Other non-operating income | −2 | −2 | −3 | 1 | 4 | 1 | −2 | −8 | 10 | 0 | −8 | 0 |
| Income before tax | −31 | −20 | −16 | −32 | −20 | −30 | −16 | −1 | −17 | −23 | 6 | −15 |
| Income tax expense | 0 | 0 | 0 | 5 | 3 | 0 | 2 | 3 | 3 | −1 | 3 | 2 |
| Net income from continuing operations | −31 | −20 | −16 | −37 | −23 | −30 | −17 | −4 | −20 | −22 | 3 | −17 |
| Other adjustments | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income | −28 | −8 | −16 | −33 | −21 | −28 | −16 | −4 | −19 | −20 | 3 | −16 |
| EPS, basic | −$0.60 | −$0.10 | −$0.30 | −$0.68 | −$0.44 | −$0.56 | −$0.33 | −$0.08 | −$0.39 | −$0.44 | $0.06 | −$0.32 |
| EPS, diluted | −$0.60 | −$0.10 | −$0.30 | −$0.68 | −$0.44 | −$0.56 | −$0.33 | −$0.08 | −$0.39 | −$0.44 | $0.06 | −$0.32 |
| Weighted average shares, basic | 48 | 193 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 |
| Weighted average shares, diluted | 48 | 193 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 |
| EBITDA | 51 | 66 | 69 | 52 | 64 | 55 | 67 | 84 | 68 | 60 | 88 | 67 |
| Depreciation & amortization | 45 | 51 | 50 | 50 | 52 | 53 | 50 | 53 | 54 | 53 | 52 | 52 |
| EBIT | 5 | 15 | 19 | 2 | 12 | 2 | 17 | 31 | 14 | 7 | 36 | 15 |
