MSC · STUDIO CITY INTERNATIONAL HOLDINGS Ltd
$1.77
+0.02 (+1.14%)
At close · Jul 28
Market Cap
$340.88M
Shares
192.59M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$694.57M
+8.7%
FY2025
Net Income
-$58.77M
+39.2%
FY2025
Operating Margin
10.08%
+4.1pp
FY2025
Diluted EPS
-$1.10
-893.5%
FY2020
Operating Cash Flow
$210.32M
+10.8%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| $694.57M | $639.15M | $445.54M | $11.55M | $106.87M | $49.21M | $626.73M | $571.21M | $539.81M | $424.53M | |
| $13.1M | $12.43M | $7.5M | — | — | — | — | — | — | — | |
| $183.39M | $171.27M | $115.2M | $79.79M | $87.58M | $89.01M | $128.93M | $132.64M | $130.47M | $135.07M | |
| $212.02M | $205.06M | $169.4M | $126.96M | $127.63M | $160.33M | $171.94M | $167.89M | $176.33M | $171.86M | |
| $624.53M | $601M | $474.58M | $288.76M | $298.44M | $329.14M | $448.74M | $433.35M | $459.36M | $479.3M | |
| $70.04M | $38.15M | -$29.04M | -$277.22M | -$191.57M | -$279.93M | $178M | $137.86M | $80.45M | -$54.77M | |
| 10.08% | 5.97% | -6.52% | -2400.55% | -179.26% | -568.87% | 28.4% | 24.13% | 14.9% | -12.9% | |
| $282.05M | $243.21M | $140.36M | -$150.26M | -$63.94M | -$119.59M | $349.94M | $305.75M | $256.78M | $117.1M | |
| $126.27M | $133.59M | $129.57M | $92.36M | $90.97M | $104.8M | $132.29M | $160.51M | $159.92M | $159.24M | |
| $914K | $4.06M | $10.68M | $6.43M | $3.06M | $1.28M | $5.86M | $3.58M | $2.17M | $1.15M | |
| $0 | $0 | -$67K | $249K | $0 | -$81K | $430K | -$197K | $574K | $1.16M | |
| $7.61M | $7.35M | -$81K | $382K | -$457K | -$1.01M | $402K | $544K | -$239K | $474K | |
| -$58.77M | -$96.73M | -$133.52M | -$326.45M | -$252.56M | -$321.63M | $33.56M | -$21.6M | -$76.44M | -$242.79M | |
| -8.46% | -15.13% | -29.97% | -2826.91% | -236.32% | -653.61% | 5.36% | -3.78% | -14.16% | -57.19% | |
| USD/shares | — | — | — | — | — | -$1.09 | $0.14 | -$0.11 | — | — |
| USD/shares | — | — | — | — | — | -$1.10 | $0.14 | -$0.11 | — | — |
| shares | — | — | — | — | — | 294.84M | 241.82M | 191.53M | 181.28M | 181.28M |
| shares | — | — | — | — | — | 367.35M | 241.82M | 191.53M | 181.28M | 181.28M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2016–FY2025: $0 in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Resorts & Casinos median 1.47×
EV/EBIT
—
Resorts & Casinos median 13.22×
P/E (TTM)
—
Resorts & Casinos median 21.33×
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Casino Contract | $305,946,000 | $259,842,000 | $155,527,000 | -$56,665,000 | -$1,455,000 | -$42,682,000 | — | — |
| Revenue from Casino Contract | $305,946,000 | $259,842,000 | $155,527,000 | -$56,665,000 | — | — | — | — |
| Rooms | $168,011,000 | $160,721,000 | $111,733,000 | $17,915,000 | — | — | — | — |
| Occupancy | $168,011,000 | $160,721,000 | $111,733,000 | $17,915,000 | $38,749,000 | $21,997,000 | $85,975,000 | $88,317,000 |
| Food And Beverage | $90,118,000 | $89,660,000 | $62,426,000 | $17,489,000 | $26,734,000 | $22,653,000 | $68,706,000 | $65,904,000 |
| Service Fee | $68,265,000 | $59,529,000 | $40,473,000 | $21,889,000 | $24,906,000 | $26,151,000 | $39,470,000 | $39,126,000 |
| Services Fee | $68,265,000 | $59,529,000 | $40,473,000 | $21,889,000 | — | — | — | — |
| Entertainment | $39,115,000 | $47,533,000 | $61,777,000 | $1,649,000 | $2,649,000 | $1,389,000 | $21,815,000 | $12,073,000 |
| Mall | $19,202,000 | $18,289,000 | $10,744,000 | $7,189,000 | $13,683,000 | $17,008,000 | $14,844,000 | $22,298,000 |
| Retail and Other | $3,909,000 | $3,571,000 | $2,858,000 | $2,082,000 | $1,602,000 | $2,692,000 | $2,411,000 | $3,571,000 |
| Gaming | — | — | — | — | — | — | $393,512,000 | $339,924,000 |