Melco International Development Limited (HKG:0200)
Hong Kong
· Delayed Price · Currency is HKD 4.200
+0.110 (2.69%)
Apr 29, 2026, 4:08 PM HKT
HKG:0200 Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Operating Revenue | 40,241 | 36,173 | 29,532 | 10,566 | 15,639 | Upgrade
|
| Revenue | 40,241 | 36,173 | 29,532 | 10,566 | 15,639 | Upgrade
|
| Revenue Growth (YoY) | 11.25% | 22.49% | 179.51% | -32.44% | 16.50% | Upgrade
|
| Cost of Revenue | 8,764 | 7,835 | 6,873 | 5,796 | 6,136 | Upgrade
|
| Gross Profit | 31,477 | 28,338 | 22,659 | 4,770 | 9,502 | Upgrade
|
| Selling, General & Admin | 1,672 | 1,744 | 1,175 | 266.68 | 351.79 | Upgrade
|
| Other Operating Expenses | 20,096 | 18,505 | 15,246 | 6,089 | 9,007 | Upgrade
|
| Operating Expenses | 26,191 | 24,728 | 20,866 | 10,942 | 14,796 | Upgrade
|
| Operating Income | 5,286 | 3,610 | 1,792 | -6,172 | -5,294 | Upgrade
|
| Interest Expense | -4,035 | -4,216 | -4,299 | -3,262 | -2,927 | Upgrade
|
| Interest & Investment Income | 69.43 | 138.75 | 214.56 | 108.02 | 51.86 | Upgrade
|
| Earnings From Equity Investments | 0.07 | -1.29 | -7.08 | -6.59 | -3.58 | Upgrade
|
| Currency Exchange Gain (Loss) | 50.33 | -92.57 | 51.18 | 0.18 | -10.28 | Upgrade
|
| Other Non Operating Income (Expenses) | -33.51 | 18.27 | 17.74 | -22.19 | -61.47 | Upgrade
|
| EBT Excluding Unusual Items | 1,337 | -543.09 | -2,230 | -9,355 | -8,244 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | -121.51 | -18.87 | 1.72 | 428.06 | Upgrade
|
| Gain (Loss) on Sale of Assets | -19.71 | -12.64 | 31.3 | -6.98 | 48.02 | Upgrade
|
| Asset Writedown | 238.5 | -949.65 | -1,114 | -621.52 | -28.38 | Upgrade
|
| Other Unusual Items | 21.06 | -8.29 | -64.11 | 0 | -103.7 | Upgrade
|
| Pretax Income | 1,577 | -1,635 | -3,396 | -9,982 | -7,900 | Upgrade
|
| Income Tax Expense | 39.78 | 48.56 | 98.36 | 5.63 | 43.28 | Upgrade
|
| Earnings From Continuing Operations | 1,537 | -1,684 | -3,494 | -9,987 | -7,943 | Upgrade
|
| Minority Interest in Earnings | -479.17 | 899.13 | 1,750 | 4,874 | 4,134 | Upgrade
|
| Net Income | 1,058 | -784.6 | -1,744 | -5,113 | -3,809 | Upgrade
|
| Net Income to Common | 1,058 | -784.6 | -1,744 | -5,113 | -3,809 | Upgrade
|
| Shares Outstanding (Basic) | 2,135 | 1,508 | 1,510 | 1,506 | 1,512 | Upgrade
|
| Shares Outstanding (Diluted) | 2,168 | 1,508 | 1,510 | 1,506 | 1,512 | Upgrade
|
| Shares Change (YoY) | 43.77% | -0.12% | 0.27% | -0.42% | -0.02% | Upgrade
|
| EPS (Basic) | 0.50 | -0.52 | -1.16 | -3.40 | -2.52 | Upgrade
|
| EPS (Diluted) | 0.48 | -0.52 | -1.16 | -3.40 | -2.52 | Upgrade
|
| Free Cash Flow | - | 6,699 | 6,693 | -6,261 | -4,468 | Upgrade
|
| Free Cash Flow Per Share | - | 4.44 | 4.43 | -4.16 | -2.96 | Upgrade
|
| Gross Margin | 78.22% | 78.34% | 76.73% | 45.14% | 60.76% | Upgrade
|
| Operating Margin | 13.14% | 9.98% | 6.07% | -58.42% | -33.85% | Upgrade
|
| Profit Margin | 2.63% | -2.17% | -5.91% | -48.39% | -24.36% | Upgrade
|
| Free Cash Flow Margin | - | 18.52% | 22.66% | -59.26% | -28.57% | Upgrade
|
| EBITDA | 9,348 | 7,672 | 5,811 | -2,049 | -423.37 | Upgrade
|
| EBITDA Margin | 23.23% | 21.21% | 19.68% | -19.40% | -2.71% | Upgrade
|
| D&A For EBITDA | 4,062 | 4,062 | 4,018 | 4,123 | 4,870 | Upgrade
|
| EBIT | 5,286 | 3,610 | 1,792 | -6,172 | -5,294 | Upgrade
|
| EBIT Margin | 13.14% | 9.98% | 6.07% | -58.42% | -33.85% | Upgrade
|
| Effective Tax Rate | 2.52% | - | - | - | - | Upgrade
|
| Advertising Expenses | 1,672 | 1,704 | 1,151 | 243.3 | 323.19 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.