Melco Announces Unaudited Second Quarter 2025 Earnings

MACAU, July 31, 2025 (GLOBE NEWSWIRE) -- Melco Resorts & Entertainment Limited (Nasdaq: MLCO) (“Melco” or the “Company”), a developer, owner, and operator of integrated resort facilities in Asia and Europe, today reported its unaudited financial results for the second quarter of 2025. Total operating revenues for the second quarter of 2025 were US$1.33 billion, representing an increase of approximately 15% from US$1.16 billion for the comparable period in 2024. The increase in total operating revenues was primarily attributable to the improved performance in both overall gaming and non-gaming operations. Operating income for the second quarter of 2025 was US$124.7 million, compared with US$123.7 million in the second quarter of 2024. Melco’s Adjusted Property EBITDA(1) was US$377.7 million in the second quarter of 2025, compared with US$302.8 million in the second quarter of 2024. Net income attributable to Melco Resorts & Entertainment Limited for the second quarter of 2025 was US$17.2 million, or US$0.04 per ADS, compared with US$21.4 million, or US$0.05 per ADS, in the second quarter of 2024. The net loss attributable to noncontrolling interests was US$7.8 million and US$22.7 million during the second quarters of 2025 and 2024, respectively, the majority of which related to the net loss attributable to Studio City and City of Dreams Mediterranean and Other. Mr. Lawrence Ho, our Chairman and Chief Executive Officer, commented, “Macau Property EBITDA grew 35% year-over-year and 13% quarter-to-quarter. Gaming volumes and revenue increased, with City of Dreams Macau and Studio City setting new records in mass market table games revenue. This was further supported by increases in cost efficiencies leading to stronger margins. We are confident that the strategic initiatives we implemented have set us up on a solid foundation for continued growth. “In the Philippines, although the heightened competitive environment continues to impact performance, we have been implementing a variety of initiatives to improve performance and reduce cost. In Cyprus, City of Dreams Mediterranean and our satellite casinos exhibited solid results despite the events in the Middle East in June 2025 and we are cautiously optimistic about the performance for the remainder of the peak season. “And finally, we are very excited to have City of Dreams Sri Lanka open on August 1, 2025. City of Dreams Sri Lanka represents the first integrated resort in Sri Lanka and South Asia, and we are excited for the opportunities this presents for us.” City of Dreams Second Quarter Results For the quarter ended June 30, 2025, total operating revenues at City of Dreams were US$710.5 million, compared with US$576.4 million in the second quarter of 2024. City of Dreams’ Adjusted EBITDA was US$225.6 million in the second quarter of 2025, compared with US$165.1 million in the second quarter of 2024. The year-over-year increase in Adjusted EBITDA was primarily a result of better performance in all gaming operations. Rolling chip volume increased to US$5.49 billion during the second quarter of 2025, compared with US$4.83 billion in the second quarter of 2024 and win rate was 3.93% in the second quarter of 2025 versus 2.99% in the second quarter of 2024. The expected rolling chip win rate range is 2.85%-3.15%. Mass market table games drop increased to US$1.75 billion in the second quarter of 2025, compared with US$1.46 billion in the second quarter of 2024 and hold percentage was 30.5% in the second quarter of 2025, compared with 32.3% in the second quarter of 2024. Gaming machine handle for the second quarter of 2025 was US$945.3 million, compared with US$902.3 million in the second quarter of 2024 and win rate was 3.0% in the second quarter of 2025 versus 3.1% in the second quarter of 2024. Total non-gaming revenue at City of Dreams in the second quarter of 2025 was US$88.1 million, compared with US$80.4 million in the second quarter of 2024. Studio City Second Quarter Results For the quarter ended June 30, 2025, total operating revenues at Studio City were US$388.2 million, compared with US$352.3 million in the second quarter of 2024. Studio City’s Adjusted EBITDA was US$105.2 million in the second quarter of 2025, compared with US$79.2 million in the second quarter of 2024. The year-over-year increase in Adjusted EBITDA was primarily a result of better mass market performance. Mass market table games drop was US$958.2 million in the second quarter of 2025, compared with US$955.6 million in the second quarter of 2024 and hold percentage was 34.0% in the second quarter of 2025, compared with 30.1% in the second quarter of 2024. Gaming machine handle for the second quarter of 2025 was US$916.1 million, compared with US$842.4 million in the second quarter of 2024 and win rate was 3.7% in the second quarter of 2025, compared with 3.3% in the second quarter of 2024. Total non-gaming revenue at Studio City was US$83.8 million in the second quarter of 2025, compared with US$80.4 million in the second quarter of 2024. As reported in the earnings release for the fourth quarter of 2024, Studio City has strategically repositioned itself to focus on the premium mass and mass operations, and VIP rolling chip operations at Studio City were transferred to City of Dreams in late October 2024. Altira Macau Second Quarter Results For the quarter ended June 30, 2025, total operating revenues at Altira Macau were US$28.3 million, compared with US$29.3 million in the second quarter of 2024. Altira Macau’s Adjusted EBITDA was US$0.8 million in the second quarter of 2025, compared with negative Adjusted EBITDA of US$2.0 million in the second quarter of 2024. Mass market table games drop was US$119.0 million in the second quarter of 2025 versus US$134.4 million in the second quarter of 2024 and hold percentage was 21.3% in the second quarter of 2025, compared with 20.6% in the second quarter of 2024. Gaming machine handle for the second quarter of 2025 was US$114.9 million, compared with US$132.1 million in the second quarter of 2024 and win rate was 2.5% in the second quarter of 2025 versus 2.6% in the second quarter of 2024. Total non-gaming revenue at Altira Macau was US$4.8 million in the second quarter of 2025, compared with US$4.9 million in the second quarter of 2024. Mocha and Other Second Quarter Results Total operating revenues from Mocha and Other were US$27.9 million in the second quarter of 2025, compared with US$30.7 million in the second quarter of 2024. Mocha and Other’s Adjusted EBITDA was US$5.2 million in the second quarter of 2025, compared with US$6.8 million in the second quarter of 2024. Mass market table games drop was US$53.4 million in the second quarter of 2025 versus US$58.0 million in the second quarter of 2024 and hold percentage was 15.6% in the second quarter of 2025 versus 18.9% in the second quarter of 2024. Gaming machine handle for the second quarter of 2025 was US$496.4 million, compared with US$502.7 million in the second quarter of 2024 and win rate was 4.1% in the second quarter of 2025 versus 4.2% in the second quarter of 2024. City of Dreams Manila Second Quarter Results For the quarter ended June 30, 2025, total operating revenues at City of Dreams Manila were US$98.5 million, compared with US$109.0 million in the second quarter of 2024. City of Dreams Manila’s Adjusted EBITDA was US$28.4 million in the second quarter of 2025, compared with US$40.5 million in the comparable period of 2024. The year-over-year decrease in Adjusted EBITDA was primarily a result of softer performance in all gaming operations. City of Dreams Manila’s rolling chip volume was US$694.4 million in the second quarter of 2025 versus US$572.9 million in the second quarter of 2024 and win rate was 2.05% in the second quarter of 2025 versus 3.19% in the second quarter of 2024. The expected rolling chip win rate range is 2.85%-3.15%. Mass market table games drop decreased to US$147.9 million in the second quarter of 2025, compared with US$174.4 million in the second quarter of 2024 and hold percentage was 34.8% in the second quarter of 2025, compared with 32.4% in the second quarter of 2024. Gaming machine handle for the second quarter of 2025 was US$1.00 billion, compared with US$1.04 billion in the second quarter of 2024 and win rate was 4.6% in both the second quarters of 2025 and 2024. Total non-gaming revenue at City of Dreams Manila in the second quarter of 2025 was US$27.0 million, compared with US$27.3 million in the second quarter of 2024. City of Dreams Mediterranean and Other Second Quarter Results The Company operates City of Dreams Mediterranean in conjunction with three satellite casinos in Cyprus. Total operating revenues at City of Dreams Mediterranean and Other for the quarter ended June 30, 2025 were US$72.3 million, compared with US$58.7 million in the second quarter of 2024. City of Dreams Mediterranean and Other’s Adjusted EBITDA was US$12.4 million in the second quarter of 2025, compared with US$13.1 million in the second quarter of 2024. Rolling chip volume was US$0.7 million for the second quarter of 2025 versus US$6.9 million in the second quarter of 2024 and win rate was 7.28% in the second quarter of 2025, compared with negative 5.59% in the second quarter of 2024. The expected rolling chip win rate range is 2.85%-3.15%. The significant fluctuation on the rolling chip win rate resulted from low gaming volumes. Mass market table games drop was US$161.8 million in the second quarter of 2025, compared with US$113.8 million in the second quarter of 2024 and hold percentage was 21.9% in the second quarter of 2025, compared with 24.0% in the second quarter of 2024. Gaming machine handle for the second quarter of 2025 was US$668.1 million, compared with US$522.4 million in the second quarter of 2024 and win rate was 4.9% in the second quarter of 2025 versus 5.2% in the second quarter of 2024. Total non-gaming revenue at City of Dreams Mediterranean and Other in the second quarter of 2025 was US$25.4 million, compared with US$19.2 million in the second quarter of 2024. Other Factors Affecting Earnings Total net non-operating expenses for the second quarter of 2025 were US$103.4 million, which mainly included interest expense, net of amounts capitalized of US$117.9 million, partially offset by net foreign exchange gains of US$13.3 million. Depreciation and amortization costs of US$133.9 million were recorded in the second quarter of 2025, of which US$5.0 million related to the amortization expense for land use rights. As announced on June 9, 2025, after considering the Company’s overall development strategy and in accordance with Macau law, the Company will cease operations of the Grand Dragon Casino and three Mocha Clubs before the end of 2025. As a result, in the second quarter of 2025, we recognized an impairment in goodwill of US$55.6 million in Property Charges and Other to reflect the decrease in fair value of the reporting unit “Mocha and Other” which takes into account the expected cessation of three Mocha Clubs before the end of 2025 and the continuing operations of the other three Mocha Clubs, namely, Mocha Inner Harbour, Mocha Hotel Sintra and Mocha Golden Dragon, subject to compliance with all legal and regulatory requirements in Macau. The Adjusted EBITDA for Studio City for the three months ended June 30, 2025 referred to above was US$28.8 million more than the Adjusted EBITDA of Studio City contained in the earnings release for Studio City International Holdings Limited (“SCIHL”) dated July 31, 2025 (the “Studio City Earnings Release”). The Adjusted EBITDA of Studio City contained in the Studio City Earnings Release includes certain intercompany charges that are not included in the Adjusted EBITDA for Studio City contained in this press release. Such intercompany charges include, among other items, fees and shared service charges billed between SCIHL and its subsidiaries and certain subsidiaries of Melco. Additionally, Adjusted EBITDA of Studio City included in this press release does not reflect certain gaming concession related costs and certain intercompany costs related to the gaming operations at Studio City Casino. Financial Position and Capital Expenditures Total cash and bank balances as of June 30, 2025 aggregated to US$1.24 billion, including US$124.1 million of restricted cash. Total debt, net of unamortized deferred financing costs and original issue premiums, was US$7.16 billion at the end of the second quarter of 2025. Available liquidity, including cash and undrawn revolving credit facilities as of June 30, 2025 was approximately US$2.27 billion. In July 2025, Studio City Finance Limited repaid the US$221.6 million principal amount outstanding under the 6.00% senior notes which matured on July 15, 2025, with a HK$1,337.0 million (equivalent to US$170.3 million) drawdown from the senior secured credit facilities entered into by Studio City Company Limited and the remainder with cash on hand. Capital expenditures for the second quarter of 2025 were US$95.9 million, which included costs related to enhancement projects at City of Dreams in Macau and Studio City, and the fit-out of the casino at City of Dreams Sri Lanka. Conference Call Information Melco Resorts & Entertainment Limited will hold a conference call to discuss its second quarter 2025 financial results on Thursday, July 31, 2025 at 8:30 a.m. Eastern Time (or 8:30 p.m. Singapore Time). To join the conference call, please register in advance using the below Online Registration Link. Upon registering, each participant will receive the dial-in numbers, passcode and a unique Personal PIN which can be used to join the conference. Online Registration Link: https://s1.c-conf.com/diamondpass/10049000-vi09pg.html An audio webcast and replay of the conference call will also be available at http://www.melco-resorts.com. Safe Harbor Statement This press release contains forward-looking statements. These statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. Melco Resorts & Entertainment Limited (the “Company”) may also make forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the “SEC”), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about the Company’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties, and a number of factors could cause actual results to differ materially from those contained in any forward-looking statement. These factors include, but are not limited to, (i) changes in the gaming market and visitations in Macau, the Philippines and the Republic of Cyprus, (ii) local and global economic conditions, (iii) capital and credit market volatility, (iv) our anticipated growth strategies, (v) risks associated with the implementation of the amended Macau gaming law by the Macau government, (vi) gaming authority and other governmental approvals and regulations, and (vii) our future business development, results of operations and financial condition. In some cases, forward-looking statements can be identified by words or phrases such as “may,” “will,” “expect,” “anticipate,” “target,” “aim,” “estimate,” “intend,” “plan,” “believe,” “potential,” “continue,” “is/are likely to” or other similar expressions. Further information regarding these and other risks, uncertainties or factors is included in the Company’s filings with the SEC. All information provided in this press release is as of the date of this press release, and the Company undertakes no duty to update such information, except as required under applicable law. Non-GAAP Financial Measures (1)“Adjusted EBITDA” is net income/loss before interest, taxes, depreciation, amortization, pre-opening costs, development costs, property charges and other, share-based compensation, payments to the Philippine parties under the cooperative arrangement (the “Philippine Parties”), integrated resort and casino rent and other non-operating income and expenses. “Adjusted Property EBITDA” is net income/loss before interest, taxes, depreciation, amortization, pre-opening costs, development costs, property charges and other, share-based compensation, payments to the Philippine Parties, integrated resort and casino rent, Corporate and Other expenses and other non-operating income and expenses. Adjusted EBITDA and Adjusted Property EBITDA, which are non-GAAP financial measures, are presented as supplemental disclosures because management believes they are widely used to measure the performance, and as a basis for valuation, of gaming companies. Management uses Adjusted EBITDA and Adjusted Property EBITDA to measure the operating performance of our segments and to compare the operating performance of our properties with those of our competitors.The Company also presents Adjusted EBITDA and Adjusted Property EBITDA because they are used by some investors as ways to measure a company’s ability to incur and service debt, make capital expenditures, and meet working capital requirements. Gaming companies have historically reported similar measures as supplements to financial measures in accordance with generally accepted accounting principles, in particular, U.S. GAAP or International Financial Reporting Standards. However, Adjusted EBITDA and Adjusted Property EBITDA should not be considered as alternatives to operating income/loss as indicators of the Company’s performance, as alternatives to cash flows from operating activities as measures of liquidity, or as alternatives to any other measure determined in accordance with U.S. GAAP. Unlike net income/loss, Adjusted EBITDA and Adjusted Property EBITDA do not include depreciation and amortization or interest expense and, therefore, do not reflect current or future capital expenditures or the cost of capital. The Company recognizes these limitations and uses Adjusted EBITDA and Adjusted Property EBITDA as only two of several comparative tools, together with U.S. GAAP measurements, to assist in the evaluation of operating performance.Such U.S. GAAP measurements include operating income/loss, net income/loss, cash flows from operations and cash flow data. The Company has significant uses of cash flows, including capital expenditures, interest payments, debt principal repayments, taxes and other recurring and nonrecurring charges, which are not reflected in Adjusted EBITDA or Adjusted Property EBITDA. Also, the Company’s calculation of Adjusted EBITDA and Adjusted Property EBITDA may be different from the calculation methods used by other companies and, therefore, comparability may be limited. The use of Adjusted Property EBITDA and Adjusted EBITDA has material limitations as an analytical tool, as Adjusted Property EBITDA and Adjusted EBITDA do not include all items that impact our net income/loss. Investors are encouraged to review the reconciliation of the historical non-GAAP financial measure to its most directly comparable GAAP financial measure. Reconciliations of Adjusted EBITDA and Adjusted Property EBITDA with the most comparable financial measures calculated and presented in accordance with U.S. GAAP are provided herein immediately following the financial statements included in this press release.(2)“Adjusted net income/loss” is net income/loss before pre-opening costs, development costs, property charges and other and loss on extinguishment of debt, net of noncontrolling interests and taxes calculated using specific tax treatments applicable to the adjustments based on their respective jurisdictions. Adjusted net income/loss attributable to Melco Resorts & Entertainment Limited and adjusted net income/loss attributable to Melco Resorts & Entertainment Limited per share (“EPS”), which are non-GAAP financial measures, are presented as supplemental disclosures because management believes they are widely used to measure the performance, and as a basis for valuation, of gaming companies. These measures are used by management and/or evaluated by some investors, in addition to income/loss and EPS computed in accordance with U.S. GAAP, as an additional basis for assessing period-to-period results of our business. Adjusted net income/loss attributable to Melco Resorts & Entertainment Limited and adjusted net income/loss attributable to Melco Resorts & Entertainment Limited per share may be different from the calculation methods used by other companies and, therefore, comparability may be limited. Reconciliations of adjusted net income/loss attributable to Melco Resorts & Entertainment Limited with the most comparable financial measures calculated and presented in accordance with U.S. GAAP are provided herein immediately following the financial statements included in this press release. About Melco Resorts & Entertainment Limited The Company, with its American depositary shares listed on the Nasdaq Global Select Market (Nasdaq: MLCO), is a developer, owner and operator of integrated resort facilities in Asia and Europe. The Company currently operates City of Dreams (www.cityofdreamsmacau.com) and Altira Macau (www.altiramacau.com), integrated resorts located in Cotai and Taipa, Macau, respectively. Its business also includes the Grand Dragon Casino, a casino located in Taipa, Macau and Mocha Clubs (www.mochaclubs.com), the largest non-casino based operator of electronic gaming machines in Macau. In addition, the Company operates Studio City (www.studiocity-macau.com), a cinematically-themed integrated resort in Cotai, Macau. In the Philippines, the Company operates and manages City of Dreams Manila (www.cityofdreamsmanila.com), an integrated resort in the Entertainment City complex in Manila. In Europe, the Company operates City of Dreams Mediterranean, an integrated resort in Limassol, in the Republic of Cyprus (www.cityofdreamsmed.com.cy) and licensed satellite casinos in other cities in Cyprus (the “Cyprus Casinos”). For more information about the Company, please visit www.melco-resorts.com. The Company is majority owned by Melco International Development Limited, a company listed on the Main Board of The Stock Exchange of Hong Kong Limited, which is in turn majority owned and led by Mr. Lawrence Ho, who is the Chairman, Executive Director and Chief Executive Officer of the Company. For the investment community, please contact:Jeanny KimSenior Vice President, Group TreasurerTel: +852 2598 3698Email: jeannykim@melco-resorts.com For media enquiries, please contact:Chimmy LeungExecutive Director, Corporate CommunicationsTel: +852 3151 3765Email: chimmyleung@melco-resorts.com Melco Resorts & Entertainment Limited and SubsidiariesCondensed Consolidated Statements of Operations (Unaudited)(In thousands, except share and per share data) Three Months Ended Six Months Ended June 30, June 30, 2025 2024 2025 2024 Operating revenues: Casino$1,095,508 $942,968 $2,119,920 $1,856,288 Rooms 108,918 101,386 214,057 202,224 Food and beverage 70,948 71,574 146,496 137,679 Entertainment, retail and other 52,837 43,727 80,046 75,871 Total operating revenues 1,328,211 1,159,655 2,560,519 2,272,062 Operating costs and expenses: Casino (695,947) (632,474) (1,358,604) (1,242,225)Rooms (36,938) (30,266) (72,563) (59,518)Food and beverage (60,641) (53,712) (121,738) (108,449)Entertainment, retail and other (32,731) (23,021) (46,518) (39,647)General and administrative (158,494) (144,388) (313,444) (271,343)Payments to the Philippine Parties (9,062) (10,535) (18,301) (19,024)Pre-opening costs (28,982) (2,883) (43,023) (5,172)Development costs (1,846) (1,934) (5,270) (2,072)Amortization of land use rights (4,980) (4,979) (9,982) (9,955)Depreciation and amortization (128,943) (129,535) (254,364) (261,357)Property charges and other (44,991) (2,192) (47,186) (4,214)Total operating costs and expenses (1,203,555) (1,035,919) (2,290,993) (2,022,976)Operating income 124,656 123,736 269,526 249,086 Non-operating income (expenses): Interest income 1,687 4,293 4,563 8,831 Interest expense, net of amounts capitalized (117,883) (121,320) (237,389) (245,512)Other financing costs (1,895) (1,976) (3,978) (3,600)Foreign exchange gains, net 13,299 2,335 18,901 507 Other income, net 1,389 605 1,989 2,605 Loss on extinguishment of debt - (869) - (869)Total non-operating expenses, net (103,403) (116,932) (215,914) (238,038)Income before income tax 21,253 6,804 53,612 11,048 Income tax expense (11,898) (8,091) (16,510) (11,785)Net income (loss) 9,355 (1,287) 37,102 (737)Net loss attributable to noncontrolling interests 7,837 22,677 12,622 37,297 Net income attributable to Melco Resorts & Entertainment Limited$17,192 $21,390 $49,724 $36,560 Net income attributable to Melco Resorts & Entertainment Limited per share: Basic$0.015 $0.016 $0.041 $0.028 Diluted$0.014 $0.016 $0.041 $0.028 Net income attributable to Melco Resorts & Entertainment Limited per ADS: Basic$0.044 $0.049 $0.123 $0.083 Diluted$0.043 $0.049 $0.122 $0.083 Weighted average shares outstanding used in net income attributable to Melco Resorts & Entertainment Limited per share calculation: Basic 1,183,590,580 1,320,517,938 1,216,519,466 1,315,894,356 Diluted 1,186,358,988 1,322,235,542 1,219,467,624 1,320,530,024 Melco Resorts & Entertainment Limited and SubsidiariesCondensed Consolidated Balance Sheets(In thousands, except share and per share data) June 30, December 31, 2025 2024 (Unaudited) ASSETS Current assets: Cash and cash equivalents$1,119,822 $1,147,193 Restricted cash - 368 Accounts receivable, net 129,338 144,211 Receivables from affiliated companies 2,071 2,422 Inventories 32,881 32,452 Prepaid expenses and other current assets 102,407 102,521 Total current assets 1,386,519 1,429,167 Property and equipment, net 5,234,667 5,272,500 Intangible assets, net 279,108 288,710 Goodwill 25,632 82,090 Long-term prepayments, deposits and other assets, net 127,120 131,850 Restricted cash 124,143 125,511 Operating lease right-of-use assets 85,094 89,164 Land use rights, net 550,221 566,351 Total assets$7,812,504 $7,985,343 LIABILITIES AND DEFICIT Current liabilities: Accounts payable$16,919 $24,794 Accrued expenses and other current liabilities 1,034,582 1,054,018 Income tax payable, current 36,059 38,009 Operating lease liabilities, current 21,795 18,590 Finance lease liabilities, current 34,668 33,817 Current portion of long-term debt, net 51,295 21,597 Payables to affiliated companies 617 39 Total current liabilities 1,195,935 1,190,864 Long-term debt, net 7,109,676 7,135,825 Other long-term liabilities 299,497 315,299 Income tax payable, non-current 5,916 - Deferred tax liabilities, net 35,726 36,708 Operating lease liabilities, non-current 76,548 80,673 Finance lease liabilities, non-current 162,548 165,938 Total liabilities 8,885,846 8,925,307 Deficit: Ordinary shares, par value $0.01; 7,300,000,000 shares authorized; 1,351,540,382 and 1,351,540,382 shares issued; 1,171,221,595 and 1,259,138,299 shares outstanding, respectively 13,515 13,515 Treasury shares, at cost; 180,318,787 and 92,402,083 shares, respectively (358,997) (216,626)Additional paid-in capital 2,975,802 2,985,730 Accumulated other comprehensive losses (94,800) (95,750)Accumulated losses (3,963,605) (4,013,329)Total Melco Resorts & Entertainment Limited shareholders’ deficit (1,428,085) (1,326,460)Noncontrolling interests 354,743 386,496 Total deficit (1,073,342) (939,964)Total liabilities and deficit$7,812,504 $7,985,343 Melco Resorts & Entertainment Limited and SubsidiariesReconciliation of Net Income Attributable to Melco Resorts & Entertainment Limited toAdjusted Net Income Attributable to Melco Resorts & Entertainment Limited (Unaudited)(In thousands, except share and per share data) Three Months Ended Six Months Ended June 30, June 30, 2025 2024 2025 2024 Net income attributable to Melco Resorts & Entertainment Limited$17,192 $21,390 $49,724 $36,560 Pre-opening costs 28,982 2,883 43,023 5,172 Development costs 1,846 1,934 5,270 2,072 Property charges and other 44,991 2,192 47,186 4,214 Loss on extinguishment of debt - 869 - 869 Income tax impact on adjustments (556) (18) (799) (37)Noncontrolling interests impact on adjustments (188) (844) (1,052) (883)Adjusted net income attributable to Melco Resorts & Entertainment Limited$92,267 $28,406 $143,352 $47,967 Adjusted net income attributable to Melco Resorts & Entertainment Limited per share: Basic$0.078 $0.022 $0.118 $0.036 Diluted$0.078 $0.021 $0.118 $0.036 Adjusted net income attributable to Melco Resorts & Entertainment Limited per ADS: Basic$0.234 $0.065 $0.354 $0.109 Diluted$0.233 $0.064 $0.353 $0.109 Weighted average shares outstanding used in adjusted net income attributable to Melco Resorts & Entertainment Limited per share calculation: Basic 1,183,590,580 1,320,517,938 1,216,519,466 1,315,894,356 Diluted 1,186,358,988 1,322,235,542 1,219,467,624 1,320,530,024 Melco Resorts & Entertainment Limited and SubsidiariesReconciliation of Operating Income to Adjusted EBITDA and Adjusted Property EBITDA (Unaudited)(In thousands) Three Months Ended June 30, 2025 City of Dreams Studio City Altira Macau Mocha and Other City of Dreams Manila City of Dreams Mediterranean and Other Corporate and Other Total Operating income (loss)$163,368 $47,336 $(35) $(51,468) $12,769 $(748) $(46,566) $124,656 Payments to the Philippine Parties - - - - 9,062 - - 9,062 Integrated resort and casino rent(3) - - - - 1,118 - 1,788 2,906 Pre-opening costs(4) 19,985 314 - - - - 6,895 27,194 Development costs - - - - - - 1,846 1,846 Depreciation and amortization 51,220 56,926 578 1,077 5,147 13,155 5,820 133,923 Share-based compensation 1,600 428 114 46 269 105 5,084 7,646 Property charges and other (10,536) 206 184 55,557 52 (97) (375) 44,991 Adjusted EBITDA 225,637 105,210 841 5,212 28,417 12,415 (25,508) 352,224 Corporate and Other expenses - - - - - - 25,508 25,508 Adjusted Property EBITDA$225,637 $105,210 $841 $5,212 $28,417 $12,415 $- $377,732 Three Months Ended June 30, 2024 City of Dreams Studio City Altira Macau Mocha and Other City of Dreams Manila City of Dreams Mediterranean and Other Corporate and Other Total Operating income (loss)$111,105 $23,456 $(3,174) $5,876 $17,209 $653 $(31,389) $123,736 Payments to the Philippine Parties - - - - 10,535 - - 10,535 Integrated resort and casino rent(3) - - - - 1,045 - - 1,045 Pre-opening costs 1,801 747 - - - 26 309 2,883 Development costs - - - - - - 1,934 1,934 Depreciation and amortization 49,750 54,492 557 930 11,355 12,218 5,212 134,514 Share-based compensation 1,225 337 108 43 283 106 4,955 7,057 Property charges and other 1,251 208 497 - 61 105 70 2,192 Adjusted EBITDA 165,132 79,240 (2,012) 6,849 40,488 13,108 (18,909) 283,896 Corporate and Other expenses - - - - - - 18,909 18,909 Adjusted Property EBITDA$165,132 $79,240 $(2,012) $6,849 $40,488 $13,108 $- $302,805 (3) Integrated resort and casino rent represents land rent and variable lease costs to Belle Corporation and casino rent to John Keells Group.(4) Certain amounts of pre-opening costs are grouped and reported under the line item Integrated resort and casino rent. Melco Resorts & Entertainment Limited and SubsidiariesReconciliation of Operating Income to Adjusted EBITDA and Adjusted Property EBITDA (Unaudited)(In thousands) Six Months Ended June 30, 2025 City of Dreams Studio City Altira Macau Mocha and Other City of Dreams Manila City of Dreams Mediterranean and Other Corporate and Other Total Operating income (loss)$300,860 $85,462 $(2,478) $(45,748) $26,293 $(1,220) $(93,643) $269,526 Payments to the Philippine Parties - - - - 18,301 - - 18,301 Integrated resort and casino rent(3) - - - - 2,802 - 3,579 6,381 Pre-opening costs(4) 28,461 469 - - - - 10,514 39,444 Development costs - - - - - - 5,270 5,270 Depreciation and amortization 100,759 113,674 1,105 2,104 10,505 25,153 11,046 264,346 Share-based compensation 2,897 766 212 90 485 205 9,781 14,436 Property charges and other (11,432) 2,161 1,313 55,557 86 (111) (388) 47,186 Adjusted EBITDA 421,545 202,532 152 12,003 58,472 24,027 (53,841) 664,890 Corporate and Other expenses - - - - - - 53,841 53,841 Adjusted Property EBITDA$421,545 $202,532 $152 $12,003 $58,472 $24,027 $- $718,731 Six Months Ended June 30, 2024 City of Dreams Studio City Altira Macau Mocha and Other City of Dreams Manila City of Dreams Mediterranean and Other Corporate and Other Total Operating income (loss)$209,171 $56,737 $(3,558) $12,388 $32,701 $(1,782) $(56,571) $249,086 Payments to the Philippine Parties - - - - 19,024 - - 19,024 Integrated resort and casino rent(3) - - - - 2,793 - - 2,793 Pre-opening costs 3,673 806 69 - - 315 309 5,172 Development costs - - - - - - 2,072 2,072 Depreciation and amortization 101,174 108,759 1,132 1,851 22,981 24,932 10,483 271,312 Share-based compensation 2,539 711 227 80 583 211 9,609 13,960 Property charges and other 2,178 148 1,544 (5) 251 (31) 129 4,214 Adjusted EBITDA 318,735 167,161 (586) 14,314 78,333 23,645 (33,969) 567,633 Corporate and Other expenses - - - - - - 33,969 33,969 Adjusted Property EBITDA$318,735 $167,161 $(586) $14,314 $78,333 $23,645 $- $601,602 Melco Resorts & Entertainment Limited and SubsidiariesReconciliation of Net Income Attributable to Melco Resorts & Entertainment Limited toAdjusted EBITDA and Adjusted Property EBITDA (Unaudited)(In thousands) Three Months Ended Six Months Ended June 30, June 30, 2025 2024 2025 2024 Net income attributable to Melco Resorts & Entertainment Limited$17,192 $21,390 $49,724 $36,560 Net loss attributable to noncontrolling interests (7,837) (22,677) (12,622) (37,297)Net income (loss) 9,355 (1,287) 37,102 (737)Income tax expense 11,898 8,091 16,510 11,785 Interest and other non-operating expenses, net 103,403 116,932 215,914 238,038 Depreciation and amortization 133,923 134,514 264,346 271,312 Property charges and other 44,991 2,192 47,186 4,214 Share-based compensation 7,646 7,057 14,436 13,960 Development costs 1,846 1,934 5,270 2,072 Pre-opening costs(4) 27,194 2,883 39,444 5,172 Integrated resort and casino rent(3) 2,906 1,045 6,381 2,793 Payments to the Philippine Parties 9,062 10,535 18,301 19,024 Adjusted EBITDA 352,224 283,896 664,890 567,633 Corporate and Other expenses 25,508 18,909 53,841 33,969 Adjusted Property EBITDA$377,732 $302,805 $718,731 $601,602 Melco Resorts & Entertainment Limited and SubsidiariesSupplemental Data Schedule Three Months Ended Six Months Ended June 30, June 30, 2025 2024 2025 2024Room Statistics: City of Dreams Average daily rate(5)$217 $209 $217 $207 Occupancy per available room 98% 93% 98% 93%Revenue per available room(6)$212 $194 $213 $194 Studio City Average daily rate(5)$163 $157 $166 $158 Occupancy per available room 97% 96% 98% 96%Revenue per available room(6)$159 $150 $163 $151 Altira Macau Average daily rate(5)$130 $129 $132 $131 Occupancy per available room 97% 95% 97% 95%Revenue per available room(6)$126 $123 $128 $124 City of Dreams Manila Average daily rate(5)$164 $160 $161 $164 Occupancy per available room 95% 97% 95% 96%Revenue per available room(6)$156 $155 $153 $158 City of Dreams Mediterranean and Other Average daily rate(5)$495 $443 $430 $383 Occupancy per available room 62% 61% 60% 58%Revenue per available room(6)$306 $272 $257 $221 Other Information: City of Dreams Average number of table games 437 430 434 430 Average number of gaming machines 616 603 622 624 Table games win per unit per day(7)$18,876 $15,714 $18,572 $15,490 Gaming machines win per unit per day(8)$505 $510 $507 $491 Studio City Average number of table games 253 252 253 249 Average number of gaming machines 724 641 760 656 Table games win per unit per day(7)$14,143 $13,563 $13,734 $13,300 Gaming machines win per unit per day(8)$516 $476 $486 $456 Altira Macau Average number of table games 30 39 33 41 Average number of gaming machines 131 139 133 137 Table games win per unit per day(7)$9,277 $7,890 $8,203 $8,330 Gaming machines win per unit per day(8)$242 $276 $276 $260 Mocha and Other Average number of table games 15 16 15 17 Average number of gaming machines 835 912 845 905 Table games win per unit per day(7)$6,115 $7,629 $6,502 $6,674 Gaming machines win per unit per day(8)$270 $254 $279 $273 City of Dreams Manila Average number of table games 264 269 266 269 Average number of gaming machines 2,259 2,277 2,266 2,279 Table games win per unit per day(7)$2,734 $3,049 $2,566 $2,935 Gaming machines win per unit per day(8)$223 $232 $237 $253 City of Dreams Mediterranean and Other Average number of table games 106 102 106 103 Average number of gaming machines 883 891 885 890 Table games win per unit per day(7)$3,684 $2,908 $3,390 $2,941 Gaming machines win per unit per day(8)$406 $334 $389 $325 (5)Average daily rate is calculated by dividing total room revenues including complimentary rooms (less service charges, if any) by total occupied rooms including complimentary rooms(6)Revenue per available room is calculated by dividing total room revenues including complimentary rooms (less service charges, if any) by total rooms available(7)Table games win per unit per day is shown before discounts, commissions, non-discretionary incentives (including our point-loyalty programs) and allocating casino revenues related to goods and services provided to gaming patrons on a complimentary basis(8)Gaming machines win per unit per day is shown before non-discretionary incentives (including our point-loyalty programs) and allocating casino revenues related to goods and services provided to gaming patrons on a complimentary basis

Melco Announces Unaudited Second Quarter 2025 Earnings

FAQ

Why Bullish?

How important is it?

Why Short Term?

Related Companies

Related News