MSC Dividend: Studio City International Holdings Ltd Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

MSC 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	679	639	445	11	106	49
Revenue Growth (YoY)	15%	44%	3,945%	-90%	115.99%	-92%
Cost of Revenue	231	222	171	72	76	74
Gross Profit	448	416	274	-61	30	-25
Selling, General & Admin	180	173	134	88	94	94
Research & Development	--	--	--	--	--	--
Operating Expenses	390	378	303	215	222	254
Other Non Operating Income (Expenses)	-124	0	0	0	0	0
Pretax Income	-67	-98	-146	-360	-302	-406
Income Tax Expense	7	7	0	0	0	-1
Net Income	-68	-96	-133	-326	-252	-321
Net Income Growth	-28%	-28%	-59%	28.99%	-22%	-1,073%
Shares Outstanding (Diluted)	770	770.35	770.35	710.58	370.35	294.83
Shares Change (YoY)	0%	0%	8%	92%	26%	22%
EPS (Diluted)	-0.09	-0.13	-0.17	-0.46	-0.68	-1.09
EPS Growth	-25%	-24%	-63%	-32%	-38%	-878.99%
Free Cash Flow	--	71	-181	-630	-541	-370
Free Cash Flow Per Share	--	0.09	-0.23	-0.88	-1.46	-1.25
Gross Margin	65.97%	65.1%	61.57%	-554.54%	28.3%	-51.02%
Operating Margin	8.39%	5.94%	-6.51%	-2,518.18%	-180.18%	-569.38%
Profit Margin	-10.01%	-15.02%	-29.88%	-2,963.63%	-237.73%	-655.1%
Free Cash Flow Margin	--	11.11%	-40.67%	-5,727.27%	-510.37%	-755.1%
EBITDA	263	239	137	-154	-67	-122
EBITDA Margin	38.73%	37.4%	30.78%	-1,400%	-63.2%	-248.97%
D&A For EBITDA	206	201	166	123	124	157
EBIT	57	38	-29	-277	-191	-279
EBIT Margin	8.39%	5.94%	-6.51%	-2,518.18%	-180.18%	-569.38%
Effective Tax Rate	-10.44%	-7.14%	0%	0%	0%	0.24%