MDEVF Dividend: Melco International Development Ltd Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

MDEVF Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	38,371	36,172	29,531	10,565	15,638	13,424
Revenue Growth (YoY)	12%	22%	180%	-32%	16%	-70%
Cost of Revenue	16,959	16,186	13,240	4,583	7,438	6,495
Gross Profit	21,412	19,986	16,290	5,982	8,200	6,928
Selling, General & Admin	9,586	8,974	7,479	5,602	5,986	7,307
Research & Development	1	--	--	--	--	--
Operating Expenses	16,945	16,297	14,442	12,123	13,200	14,752
Other Non Operating Income (Expenses)	-238	-214	-200	-225	-234	-170
Pretax Income	-635	-1,635	-3,395	-9,981	-7,899	-12,345
Income Tax Expense	79	48	98	5	43	32
Net Income	-180	-784	-1,743	-5,113	-3,808	-6,339
Net Income Growth	-86%	-55%	-66%	34%	-40%	-1,019.99%
Shares Outstanding (Diluted)	2,011.35	2,016.61	2,019.04	2,013.55	1,511.92	1,512.18
Shares Change (YoY)	0%	0%	0%	33%	0%	-1%
EPS (Diluted)	-0.08	-0.38	-0.86	-2.53	-2.51	-4.19
EPS Growth	-86%	-55%	-66%	1%	-40%	-1,024%
Free Cash Flow	6,451	6,369	6,626	-6,380	-4,528	-8,838
Free Cash Flow Per Share	3.2	3.15	3.28	-3.16	-2.99	-5.84
Gross Margin	55.8%	55.25%	55.16%	56.62%	52.43%	51.6%
Operating Margin	11.63%	10.19%	6.25%	-58.11%	-31.97%	-58.27%
Profit Margin	-0.46%	-2.16%	-5.9%	-48.39%	-24.35%	-47.22%
Free Cash Flow Margin	16.81%	17.6%	22.43%	-60.38%	-28.95%	-65.83%
EBITDA	8,900	8,167	6,292	-1,554	437	-2,117
EBITDA Margin	23.19%	22.57%	21.3%	-14.7%	2.79%	-15.77%
D&A For EBITDA	4,434	4,478	4,445	4,586	5,437	5,706
EBIT	4,466	3,689	1,847	-6,140	-5,000	-7,823
EBIT Margin	11.63%	10.19%	6.25%	-58.11%	-31.97%	-58.27%
Effective Tax Rate	-12.44%	-2.93%	-2.88%	-0.05%	-0.54%	-0.25%