Watchlist Manager

Watchlist

Price: 2 536 JPY -1.01% Market Closed

Market Cap: ¥60.9B

	Melco Holdings Inc TSE:6676	JP
K	Kintetsu Group Holdings Co Ltd TSE:9041	JP

Income Statement

Currency: JPY

	Jun-2005	Sep-2005	Dec-2005	Jun-2006	Sep-2006	Dec-2006	Jun-2007	Sep-2007	Dec-2007	Jun-2008	Sep-2008	Dec-2008	Jun-2009	Sep-2009	Dec-2009	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	5	6	0	5	1	0	0	0	0	0	0	0	0	0	0	0	1	4	10	15	19	20	18	17	16	15	15	14	13	12	10	8	7	6	5	0	3	0	0	0	0	0	0	0	0	0	0	0
Revenue	77 016 N/A	79 988 +4%	81 895 +2%	86 622 +6%	91 533 +6%	97 132 +6%	100 193 +3%	101 710 +2%	103 196 +1%	100 815 -2%	99 211 -2%	91 947 -7%	88 572 -4%	83 009 -6%	84 019 +1%	86 377 +3%	89 007 +3%	93 658 +5%	123 749 +32%	124 257 +0%	125 160 +1%	116 680 -7%	117 319 +1%	112 176 -4%	106 033 -5%	105 225 -1%	102 597 -2%	101 737 -1%	100 773 -1%	100 576 0%	101 185 +1%	96 174 -5%	92 443 -4%	89 688 -3%	82 554 -8%	82 265 0%	82 993 +1%	82 352 -1%	80 040 -3%	78 709 -2%	76 931 -2%	75 538 -2%	74 558 -1%	74 244 0%	74 084 0%	72 134 -3%	72 319 +0%	81 178 +12%	91 969 +13%	101 572 +10%	108 993 +7%	109 361 +0%	111 909 +2%	113 144 +1%	114 888 +2%	118 024 +3%	119 281 +1%	123 643 +4%	129 912 +5%	135 831 +5%	137 748 +1%	141 693 +3%	144 137 +2%	142 359 -1%	142 701 +0%	143 527 +1%	142 576 -1%	142 998 +0%	143 919 +1%	144 466 +0%	145 773 +1%	146 902 +1%	149 619 +2%	146 280 -2%	143 170 -2%	138 660 -3%	129 376 -7%	124 032 -4%
Gross Profit
Cost of Revenue	(65 818)	(67 320)	(69 262)	(72 981)	(77 667)	(83 607)	(86 486)	(88 316)	(88 011)	(84 211)	(83 030)	(78 753)	(77 814)	(71 179)	(68 342)	(68 287)	(69 749)	(72 833)	(96 518)	(97 477)	(98 035)	(91 252)	(93 060)	(89 657)	(85 631)	(86 256)	(84 518)	(84 127)	(83 752)	(83 388)	(82 176)	(76 606)	(72 823)	(70 157)	(64 884)	(64 818)	(65 289)	(64 677)	(62 537)	(61 252)	(59 111)	(57 065)	(56 203)	(55 560)	(55 252)	(53 794)	(53 099)	(59 239)	(66 531)	(74 121)	(80 239)	(80 969)	(83 711)	(85 275)	(86 943)	(90 099)	(90 249)	(91 855)	(94 537)	(97 098)	(96 684)	(99 124)	(100 219)	(99 583)	(101 676)	(104 879)	(106 589)	(107 303)	(108 647)	(108 134)	(109 700)	(110 475)	(112 643)	(108 608)	(103 804)	(99 510)	(91 312)	(90 261)
Gross Profit	11 199 N/A	12 669 +13%	12 633 0%	13 640 +8%	13 866 +2%	13 525 -2%	13 707 +1%	13 394 -2%	15 185 +13%	16 604 +9%	16 181 -3%	13 194 -18%	10 758 -18%	11 830 +10%	15 677 +33%	18 090 +15%	19 258 +6%	20 825 +8%	27 231 +31%	26 780 -2%	27 125 +1%	25 428 -6%	24 259 -5%	22 519 -7%	20 402 -9%	18 969 -7%	18 079 -5%	17 610 -3%	17 021 -3%	17 188 +1%	19 009 +11%	19 568 +3%	19 620 +0%	19 531 0%	17 670 -10%	17 447 -1%	17 704 +1%	17 675 0%	17 503 -1%	17 457 0%	17 820 +2%	18 473 +4%	18 355 -1%	18 684 +2%	18 832 +1%	18 340 -3%	19 220 +5%	21 939 +14%	25 438 +16%	27 451 +8%	28 754 +5%	28 392 -1%	28 198 -1%	27 869 -1%	27 945 +0%	27 925 0%	29 032 +4%	31 788 +9%	35 375 +11%	38 733 +9%	41 064 +6%	42 569 +4%	43 918 +3%	42 776 -3%	41 025 -4%	38 648 -6%	35 987 -7%	35 695 -1%	35 272 -1%	36 332 +3%	36 073 -1%	36 427 +1%	36 976 +2%	37 672 +2%	39 366 +4%	39 150 -1%	38 064 -3%	33 771 -11%
Operating Income
Operating Expenses	(7 025)	(7 518)	(8 053)	(8 777)	(9 271)	(9 737)	(10 657)	(11 533)	(12 126)	(12 738)	(12 198)	(12 544)	(11 773)	(11 920)	(11 376)	(11 330)	(11 815)	(12 163)	(16 494)	(16 872)	(17 093)	(17 669)	(17 705)	(17 656)	(16 958)	(16 506)	(16 432)	(16 118)	(15 833)	(15 518)	(16 238)	(15 850)	(15 923)	(15 652)	(14 177)	(13 935)	(13 684)	(13 391)	(13 177)	(12 982)	(12 770)	(12 934)	(12 795)	(13 045)	(13 212)	(13 488)	(13 902)	(16 456)	(19 168)	(20 974)	(22 795)	(22 758)	(22 637)	(23 378)	(23 852)	(23 980)	(23 966)	(24 455)	(26 529)	(27 597)	(29 456)	(30 628)	(31 227)	(31 658)	(31 876)	(31 725)	(31 473)	(32 152)	(32 266)	(32 827)	(33 478)	(33 286)	(33 169)	(31 560)	(30 467)	(28 586)	(26 625)	(23 793)
Selling, General & Administrative	(7 025)	(7 518)	(8 053)	(8 776)	(9 272)	(9 737)	(10 657)	(11 513)	(12 126)	(12 738)	(12 223)	(12 544)	(11 773)	(11 920)	(11 376)	(11 330)	(11 813)	(12 161)	(16 444)	(16 865)	(17 088)	(17 664)	(17 444)	(17 655)	(16 957)	(16 505)	(13 080)	(16 098)	(15 806)	(15 491)	(12 795)	(15 819)	(15 897)	(15 627)	(11 282)	(13 921)	(13 672)	(13 377)	(11 117)	(12 955)	(12 744)	(12 907)	(11 031)	(13 028)	(13 210)	(13 488)	(12 036)	(16 453)	(19 166)	(20 972)	(20 450)	(22 757)	(22 637)	(23 377)	(21 138)	(23 979)	(23 965)	(24 453)	(23 603)	(27 598)	(29 455)	(30 630)	(27 752)	(31 659)	(31 877)	(31 725)	(28 029)	(32 149)	(32 265)	(32 827)	(30 316)	(33 285)	(33 166)	(31 557)	(26 367)	(28 585)	(26 624)	(23 792)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3 311)	0	0	0	(3 401)	0	0	0	(2 876)	0	0	0	0	0	0	0	(1 750)	0	0	0	(1 864)	0	0	0	(2 344)	0	0	0	(2 669)	0	0	0	(2 923)	0	0	0	(3 468)	0	0	0	(3 439)	0	0	0	(3 158)	0	0	0	(2 829)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	(50)	0	0	0	(260)	0	0	0	(41)	0	(27)	(27)	(40)	0	0	(23)	(40)	0	0	(14)	(28)	0	0	(25)	(13)	0	0	0	(1)	0	0	0	0	0	0	0	(44)	0	0	0	(2)	0	0	0	(7)	0	0	0	(4)	0	0	0	(2)	0	0	0	(1 270)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	(20)	0	0	25	0	0	0	0	0	0	0	0	(7)	(5)	(5)	(1)	(1)	0	0	0	(20)	0	0	(2)	(31)	(26)	(2)	21	(14)	(12)	0	(2 032)	(27)	(26)	(2)	(1)	(17)	(1)	0	(1)	(2)	0	(1)	(1)	(1)	0	(1)	(1)	(1)	(1)	(2)	(1)	1	(1)	2	0	0	1	0	(1)	(3)	(1)	0	(2)	(1)	(3)	(3)	(1)	(1)	(1)	(1)
Operating Income	4 173 N/A	5 150 +23%	4 580 -11%	4 864 +6%	4 595 -6%	3 788 -18%	3 050 -19%	1 861 -39%	3 059 +64%	3 866 +26%	3 983 +3%	650 -84%	(1 015) N/A	(90) +91%	4 301 N/A	6 760 +57%	7 443 +10%	8 662 +16%	10 737 +24%	9 908 -8%	10 032 +1%	7 759 -23%	6 554 -16%	4 863 -26%	3 444 -29%	2 463 -28%	1 647 -33%	1 492 -9%	1 188 -20%	1 670 +41%	2 771 +66%	3 718 +34%	3 697 -1%	3 879 +5%	3 493 -10%	3 512 +1%	4 020 +14%	4 284 +7%	4 326 +1%	4 475 +3%	5 050 +13%	5 539 +10%	5 560 +0%	5 639 +1%	5 620 0%	4 852 -14%	5 318 +10%	5 483 +3%	6 270 +14%	6 477 +3%	5 959 -8%	5 634 -5%	5 561 -1%	4 491 -19%	4 093 -9%	3 945 -4%	5 066 +28%	7 333 +45%	8 846 +21%	11 136 +26%	11 608 +4%	11 941 +3%	12 691 +6%	11 118 -12%	9 149 -18%	6 923 -24%	4 514 -35%	3 543 -22%	3 006 -15%	3 505 +17%	2 595 -26%	3 141 +21%	3 807 +21%	6 112 +61%	8 899 +46%	10 564 +19%	11 439 +8%	9 978 -13%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	14	18	380	409	497	(1)	211	78	255	186	24	195	235	402	559	634	711	754	830	816	881	831	814	838	903	934	948	919	848	941	1 082	1 236	1 197	933	823	820	843	1 030	892	713	664	419	462	572	521	690	586	375	349	(16)	416	393	277	86	(42)	(73)	(48)	37	137	(21)	12	(32)	(17)	140	9	502	447	714	1 459
Non-Reccuring Items	(316)	(654)	(254)	(167)	108	(138)	(236)	(185)	60	57	(264)	(453)	(396)	(239)	(6)	(140)	(96)	(412)	(210)	(132)	(88)	176	(32)	(74)	(97)	(93)	(40)	(40)	(33)	(33)	(156)	(161)	(164)	(166)	(33)	(31)	(16)	(15)	(144)	(152)	(153)	(153)	(25)	0	(16)	(17)	(4)	84	83	82	(756)	(852)	(792)	(730)	(616)	(660)	(726)	(790)	(63)	(25)	(29)	(34)	(47)	(37)	(452)	(618)	(630)	(630)	(211)	(44)	1 934	1 933	1 923	1 930	(264)	(262)	(296)	(294)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	1	(84)	(136)	(124)	(45)	9	(4)	2	(1)	(1)	1	1	2	0	(2)	(2)	(2)	0	0	1	1	(1)	(1)	(2)	(1)	2	2	2	1	0	1	1	(2)	(3)	(3)	(6)	(3)	(3)	(3)	(25)	(25)	(24)	(24)	1	149	137	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(22)	(27)	(28)	(28)	5	11	12
Total Other Income	(98)	151	91	312	139	359	417	505	261	177	79	21	12	30	44	38	26	1	6	46	38	37	67	65	75	52	130	60	61	104	(16)	(14)	(39)	(38)	44	36	51	54	28	22	21	14	26	15	8	7	11	18	87	42	143	181	295	334	259	308	171	68	88	(338)	(104)	(103)	306	266	62	13	167	177	139	131	112	169	208	217	150	84	38	65
Pre-Tax Income	3 759 N/A	4 647 +24%	4 417 -5%	5 009 +13%	4 842 -3%	4 009 -17%	3 231 -19%	2 181 -32%	3 380 +55%	4 115 +22%	3 732 -9%	462 -88%	(1 114) N/A	153 N/A	4 347 +2 741%	6 865 +58%	7 453 +9%	8 505 +14%	10 718 +26%	9 847 -8%	10 178 +3%	8 209 -19%	6 991 -15%	5 411 -23%	4 054 -25%	3 131 -23%	2 491 -20%	2 342 -6%	2 033 -13%	2 623 +29%	3 429 +31%	4 356 +27%	4 330 -1%	4 577 +6%	4 440 -3%	4 467 +1%	4 976 +11%	5 172 +4%	5 152 0%	5 428 +5%	6 155 +13%	6 595 +7%	6 491 -2%	6 474 0%	6 426 -1%	5 682 -12%	6 352 +12%	6 474 +2%	7 128 +10%	7 240 +2%	5 741 -21%	5 401 -6%	5 637 +4%	4 765 -15%	4 563 -4%	4 179 -8%	4 886 +17%	6 960 +42%	8 855 +27%	11 189 +26%	11 868 +6%	12 081 +2%	13 036 +8%	11 305 -13%	8 686 -23%	6 270 -28%	4 088 -35%	3 227 -21%	2 913 -10%	3 604 +24%	4 609 +28%	5 204 +13%	6 051 +16%	8 240 +36%	9 259 +12%	10 838 +17%	11 906 +10%	11 220 -6%
Net Income
Tax Provision	(1 959)	(2 198)	(2 237)	(2 437)	(2 299)	(1 592)	(1 178)	(872)	(1 503)	(1 714)	(1 595)	(230)	416	24	(1 616)	(2 525)	(2 834)	(3 331)	(4 390)	(4 144)	(4 255)	(3 347)	(2 519)	(1 897)	(1 264)	(1 055)	(1 066)	(991)	(931)	(1 054)	(1 313)	(1 593)	(1 518)	(1 528)	(1 273)	(1 296)	(1 496)	(1 547)	(1 416)	(1 371)	(1 545)	(1 623)	(2 101)	(2 093)	(1 853)	(1 418)	(1 188)	(1 370)	(1 787)	(2 131)	(1 938)	(1 698)	(1 835)	(1 465)	(1 424)	(1 417)	(1 710)	(2 081)	(2 230)	(2 784)	(2 997)	(3 419)	(3 689)	(3 298)	(2 232)	(1 517)	(1 030)	(760)	(770)	(1 095)	(1 597)	(1 938)	(2 371)	(3 029)	(3 252)	(3 330)	(3 225)	(2 594)
Income from Continuing Operations	1 800	2 449	2 180	2 572	2 543	2 417	2 053	1 309	1 877	2 401	2 137	232	(698)	177	2 731	4 340	4 619	5 174	6 328	5 703	5 923	4 862	4 472	3 514	2 790	2 076	1 425	1 351	1 102	1 569	2 116	2 763	2 812	3 049	3 167	3 171	3 480	3 625	3 736	4 057	4 610	4 972	4 390	4 381	4 573	4 264	5 164	5 104	5 341	5 109	3 803	3 703	3 802	3 300	3 139	2 762	3 176	4 879	6 625	8 405	8 871	8 662	9 347	8 007	6 454	4 753	3 058	2 467	2 143	2 509	3 012	3 266	3 680	5 211	6 007	7 508	8 681	8 626
Income to Minority Interest	(1)	(1)	0	0	0	0	47	47	242	136	105	(66)	(46)	(32)	(124)	(144)	(122)	(80)	(50)	0	0	4	(26)	(17)	(22)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	1 799 N/A	2 444 +36%	2 178 -11%	2 569 +18%	2 542 -1%	2 415 -5%	2 099 -13%	1 358 -35%	2 121 +56%	2 539 +20%	2 241 -12%	167 -93%	(745) N/A	144 N/A	2 603 +1 708%	4 193 +61%	4 497 +7%	5 093 +13%	6 277 +23%	5 699 -9%	5 929 +4%	4 866 -18%	4 445 -9%	3 500 -21%	2 759 -21%	2 074 -25%	1 425 -31%	1 351 -5%	1 103 -18%	1 569 +42%	2 116 +35%	2 762 +31%	2 811 +2%	3 050 +9%	3 166 +4%	3 171 +0%	3 480 +10%	3 623 +4%	3 735 +3%	4 056 +9%	4 609 +14%	4 971 +8%	4 389 -12%	4 380 0%	4 571 +4%	4 263 -7%	5 164 +21%	5 104 -1%	5 341 +5%	5 109 -4%	3 802 -26%	3 702 -3%	3 801 +3%	3 300 -13%	3 139 -5%	2 762 -12%	3 176 +15%	4 878 +54%	6 625 +36%	6 918 +4%	7 384 +7%	7 175 -3%	9 346 +30%	8 005 -14%	6 454 -19%	4 752 -26%	3 057 -36%	2 466 -19%	2 142 -13%	2 509 +17%	3 012 +20%	3 266 +8%	3 679 +13%	5 210 +42%	6 006 +15%	7 508 +25%	8 680 +16%	8 626 -1%
EPS (Diluted)	34.43 N/A	94 +173%	83.76 -11%	55.56 -34%	110.52 +99%	105 -5%	45.41 -57%	59.04 +30%	92.21 +56%	55.75 -40%	97.43 +75%	7.59 -92%	-16.76 N/A	6.54 N/A	118.31 +1 709%	94.37 -20%	101.21 +7%	114.63 +13%	141.27 +23%	128.27 -9%	133.44 +4%	109.52 -18%	100.04 -9%	78.77 -21%	62.1 -21%	46.68 -25%	32.07 -31%	30.4 -5%	24.82 -18%	35.32 +42%	47.62 +35%	62.17 +31%	63.27 +2%	68.65 +9%	71.26 +4%	71.37 +0%	78.33 +10%	82.53 +5%	85.95 +4%	102.14 +19%	119.98 +17%	132.29 +10%	114.91 -13%	118.72 +3%	125.93 +6%	117.72 -7%	142.17 +21%	125.47 -12%	129.19 +3%	126.86 -2%	93.97 -26%	93.95 0%	98.93 +5%	98.74 0%	86.8 -12%	82.65 -5%	95.05 +15%	148.03 +56%	201.03 +36%	217.76 +8%	242.19 +11%	224.48 -7%	292.12 +30%	237.21 -19%	191.25 -19%	140.81 -26%	90.59 -36%	73.19 -19%	63.78 -13%	75.01 +18%	89.81 +20%	97.75 +9%	119.01 +22%	171.31 +44%	191.97 +12%	268.8 +40%	343.56 +28%	358.96 +4%

Income Statement Balance Sheet Cash Flow Statement

Melco Holdings Inc
TSE:6676

Income Statement

Earnings Waterfall
Melco Holdings Inc

Income Statement
Melco Holdings Inc

See Also

Company

Help

Tools

Stocks

Melco Holdings Inc TSE:6676

Income Statement

Earnings Waterfall Melco Holdings Inc

Income Statement Melco Holdings Inc

See Also

Company

Help

Tools

Stocks

Melco Holdings Inc
TSE:6676

Earnings Waterfall
Melco Holdings Inc

Income Statement
Melco Holdings Inc