MDEVF Income Statement - Melco International Development Ltd - Alpha Spread

Watchlist Manager

Watchlist

Price: 0.3 USD Market Closed

Market Cap: $453.8m

Metric	FY2016 Dec 2016	FY2017 Dec 2017	FY2018 Dec 2018	FY2019 Dec 2019	FY2020 Dec 2020	FY2021 Dec 2021	FY2022 Dec 2022	FY2023 Dec 2023	FY2024 Dec 2024	FY2025 Dec 2025
Revenue	23.9B	41.2B	40.7B	45B	13.4B	15.6B	10.6B	29.5B	36.2B	40.2B
Cost of Revenue	(12.4B)	(22.3B)	(20.5B)	(22B)	(6.5B)	(7.4B)	(4.6B)	(13.2B)	(16.2B)	(17.6B)
Gross Profit	11.4B	18.8B	20.2B	23B	6.9B	8.2B	6B	16.3B	20B	22.6B
Operating Expenses	(10.4B)	(15.2B)	(15.9B)	(17.7B)	(14.8B)	(13.2B)	(12.1B)	(14.4B)	(16.3B)	(17.3B)
Selling, General & Administrative	(7.1B)	(7.7B)	(8.3B)	(8.9B)	(7.3B)	(6B)	(5.6B)	(8B)	(9.4B)	(10.3B)
R&D	(689k)	—	—	—	—	—	—	—	—	—
Depreciation & Amortization	(3.3B)	(4.9B)	(5.2B)	(6.1B)	(5.7B)	(5.4B)	(4.6B)	(4.4B)	(4.5B)	(4.4B)
Other Operating Expenses	18m	(2.5B)	(2.5B)	(2.8B)	(1.7B)	(1.8B)	(1.9B)	(2B)	(2.4B)	(2.6B)
Operating Income	1.1B	3.7B	4.3B	5.3B	(7.8B)	(5B)	(6.1B)	1.8B	3.7B	5.3B
Net Interest Income (Expense)	(1.5B)	(1.8B)	(2.2B)	(2.8B)	(3.8B)	(2.3B)	(3B)	(3.9B)	(4B)	(3.8B)
Interest Expense	1.8B	2B	2.2B	2.7B	2.8B	2.8B	3.1B	4.1B	4.1B	3.8B
Non-Recurring Items	10.4B	(501.4m)	(350.3m)	(574.2m)	(528m)	(404.9m)	(627.6m)	(1.2B)	(1.1B)	239.8m
Total Other Income	—	(264m)	(198.8m)	(117.3m)	(170.1m)	(234.9m)	(225.3m)	(200.4m)	(214.8m)	(232.3m)
Pre-Tax Income	9.9B	1.1B	1.6B	1.8B	(12.3B)	(7.9B)	(10B)	(3.4B)	(1.6B)	1.6B
Tax Provision	(38.2m)	(67m)	38.1m	(65.9m)	(32.9m)	(43.3m)	(5.6m)	(98.4m)	(48.6m)	(39.8m)
Income from Continuing Operations	9.9B	1.1B	1.6B	1.8B	(12.4B)	(7.9B)	(10B)	(3.5B)	(1.7B)	1.5B
Income to Minority Interest	475.2m	(588.4m)	(1.1B)	(1.1B)	6B	4.1B	4.9B	1.8B	899.1m	(479.2m)
Net Income	10.4B	474.1m	522.6m	689.8m	(6.3B)	(3.8B)	(5.1B)	(1.7B)	(784.6m)	1.1B
EPS (Diluted)	6.72	0.30	0.33	0.45	(4.19)	(2.52)	(2.54)	(0.86)	(0.39)	0.49

Continue MDEVF Research

Relative Valuation

Wall St Estimates

Financial Statements