Melco Resorts (Nasdaq: MLCO) lifts 2025 earnings as Macau resorts grow
Rhea-AI Filing Summary
Melco Resorts & Entertainment reported stronger results for the fourth quarter and full year 2025 as Macau operations drove growth. Fourth quarter total operating revenue reached US$1.29 billion, up from US$1.19 billion, with operating income rising to US$146.4 million from US$97.0 million. Adjusted Property EBITDA grew to US$331.3 million, while net income attributable to shareholders improved to US$60.6 million, or US$0.16 per ADS, compared with a loss of US$20.3 million a year earlier.
For 2025, total operating revenue increased to US$5.16 billion from US$4.64 billion. Full-year operating income rose to US$600.4 million, and Adjusted Property EBITDA reached US$1.43 billion, up from US$1.22 billion. Net income attributable to shareholders was US$185.0 million, or US$0.46 per ADS, versus US$43.5 million in 2024.
Macau properties City of Dreams and Studio City delivered higher Adjusted EBITDA on improved rolling chip and mass market table performance, while City of Dreams Mediterranean and its Cyprus satellites produced solid growth. The company ended 2025 with US$1.15 billion in cash and bank balances, total debt of US$6.75 billion, and approximately US$2.38 billion in total liquidity. Management highlighted early redemption of US$357.9 million of notes and additional credit facility repayments as part of its capital structure management.
Positive
- Broad-based earnings improvement: Full-year operating revenues rose to US$5.16 billion from US$4.64 billion, while Adjusted Property EBITDA increased to US$1.43 billion and net income attributable to shareholders more than quadrupled to US$185.0 million.
- Debt reduction and strong liquidity: Total debt fell to US$6.75 billion after early redemption of US$357.9 million of notes and credit facility repayments, with total available liquidity of approximately US$2.38 billion at year-end 2025.
Negative
- None.
Insights
Macau-driven rebound lifts earnings and cash generation in 2025.
Melco Resorts shows a clear recovery in 2025, anchored in Macau. Group operating revenue increased to
City of Dreams and Studio City both posted higher Adjusted EBITDA, supported by stronger rolling chip and mass table play and improved non-gaming revenue. Cyprus operations delivered notable growth, while the Philippines segment saw softer gaming and non-gaming performance amid competitive and industry pressures, underscoring geographic divergence within the portfolio.
From a balance sheet perspective, total debt declined to
Table of Contents
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a–16 OR 15d–16
OF THE SECURITIES EXCHANGE ACT OF 1934
For the month of February 2026
Commission File Number: 001-33178
MELCO RESORTS & ENTERTAINMENT LIMITED
71 Robinson Road
#04-03
Singapore 068895
and
38th Floor, The Centrium
60 Wyndham Street
Central
Hong Kong
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20–F or Form 40–F. Form 20-F ☒ Form 40-F ☐
Table of Contents
MELCO RESORTS & ENTERTAINMENT LIMITED
Form 6–K
TABLE OF CONTENTS
| Signature | 3 | |
| Exhibit 99.1 | ||
2
Table of Contents
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| MELCO RESORTS & ENTERTAINMENT | ||
| LIMITED | ||
| By: | /s/ Geoffrey Davis | |
| Name: | Geoffrey Davis, CFA | |
| Title: | Chief Financial Officer | |
Date: February 13, 2026
3
Table of Contents
EXHIBIT INDEX
| Exhibit No. |
Description | |
| Exhibit 99.1 | Unaudited Results for Fourth Quarter of 2025 | |
4
Exhibit 99.1
Melco Resorts Announces Unaudited Fourth Quarter 2025 Earnings
MACAU, Feb. 12, 2026 (GLOBE NEWSWIRE) — Melco Resorts & Entertainment Limited (Nasdaq: MLCO) (“Melco Resorts” or the “Company”), a developer, owner, and operator of integrated resort facilities in Asia and Europe, today reported its unaudited financial results for the fourth quarter and full year ended December 31, 2025.
Total operating revenues for the fourth quarter of 2025 were US$1.29 billion, representing an increase of approximately 9% from US$1.19 billion for the comparable period in 2024. The increase in total operating revenues was primarily attributable to the improved overall rolling chip and mass market table games performance.
Operating income for the fourth quarter of 2025 was US$146.4 million, compared with US$97.0 million in the fourth quarter of 2024.
Melco Resorts’ Adjusted Property EBITDA(1) was US$331.3 million in the fourth quarter of 2025, compared with US$295.2 million in the fourth quarter of 2024.
Net income attributable to Melco Resorts & Entertainment Limited for the fourth quarter of 2025 was US$60.6 million, or US$0.16 per ADS, compared with net loss attributable to Melco Resorts & Entertainment Limited of US$20.3 million, or US$0.05 per ADS, in the fourth quarter of 2024. The net loss attributable to noncontrolling interests was US$14.3 million and US$19.6 million during the fourth 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, “2025 was a year of growth and recovery, supported by disciplined cost management and margin expansion. Melco Resorts recorded US$1.43 billion in Group Property EBITDA for the full year 2025. In Macau, Property EBITDA grew by 25% year-over-year to US$1.23 billion for the full year 2025, driven by stronger gaming revenue and margins. We remain focused on executing our growth priorities and are energized by the pipeline of new initiatives launching in the coming year, each designed to further differentiate our offerings.
“In the Philippines, City of Dreams Manila was impacted by competitive pressures and industry headwinds. In Cyprus, City of Dreams Mediterranean and our satellite casinos recorded a solid 35% year-over-year growth in Property EBITDA for the full year 2025.”
City of Dreams Fourth Quarter Results
For the quarter ended December 31, 2025, total operating revenues at City of Dreams were US$695.7 million, compared with US$591.1 million in the fourth quarter of 2024. City of Dreams’ Adjusted EBITDA was US$193.7 million in the fourth quarter of 2025, compared with US$140.1 million in the fourth quarter of 2024. The year-over-year increase in Adjusted EBITDA was primarily a result of improved rolling chip and mass market table games performance and better performance in non-gaming operations.
Rolling chip volume increased to US$6.28 billion during the fourth quarter of 2025, compared with US$6.24 billion in the fourth quarter of 2024 and win rate was 3.18% in the fourth quarter of 2025, compared with 2.35% in the fourth quarter of 2024. The expected rolling chip win rate range is 2.85%-3.15%.
Mass market table games drop increased to US$1.74 billion in the fourth quarter of 2025, compared with US$1.53 billion in the fourth quarter of 2024 and hold percentage was 31.0% in the fourth quarter of 2025, compared with 32.0% in the fourth quarter of 2024.
Gaming machine handle for the fourth quarter of 2025 was US$1.09 billion, compared with US$1.03 billion in the fourth quarter of 2024 and win rate was 2.3% in the fourth quarter of 2025, compared with 3.1% in the fourth quarter of 2024.
Total non-gaming revenue at City of Dreams in the fourth quarter of 2025 was US$98.8 million, compared with US$85.6 million in the fourth quarter of 2024.
Studio City Fourth Quarter Results
For the quarter ended December 31, 2025, total operating revenues at Studio City were US$360.4 million, compared with US$342.0 million in the fourth quarter of 2024. Studio City’s Adjusted EBITDA was US$86.6 million in the fourth quarter of 2025, compared with US$81.2 million in the fourth quarter of 2024. The year-over-year increase in Adjusted EBITDA was primarily a result of better mass market table games performance.
Mass market table games drop was US$931.7 million in the fourth quarter of 2025, compared with US$891.7 million in the fourth quarter of 2024 and hold percentage was 33.7% in the fourth quarter of 2025, compared with 32.1% in the fourth quarter of 2024.
1
Gaming machine handle for the fourth quarter of 2025 was US$935.8 million, compared with US$888.9 million in the fourth quarter of 2024 and win rate was 3.0% in the fourth quarter of 2025, compared with 3.3% in the fourth quarter of 2024.
Total non-gaming revenue at Studio City was US$74.0 million in the fourth quarter of 2025, compared with US$73.2 million in the fourth 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 Fourth Quarter Results
For the quarter ended December 31, 2025, total operating revenues at Altira Macau were US$25.3 million, compared with US$31.2 million in the fourth quarter of 2024. Altira Macau’s negative Adjusted EBITDA was US$3.5 million in the fourth quarter of 2025, compared with US$0.3 million in the fourth quarter of 2024.
Mass market table games drop was US$153.3 million in the fourth quarter of 2025 compared with US$125.1 million in the fourth quarter of 2024 and hold percentage was 15.6% in the fourth quarter of 2025, compared with 22.7% in the fourth quarter of 2024.
Gaming machine handle for the fourth quarter of 2025 was US$159.3 million, compared with US$122.1 million in the fourth quarter of 2024 and win rate was 3.0% in the fourth quarter of 2025 compared with 2.7% in the fourth quarter of 2024.
Total non-gaming revenue at Altira Macau was US$5.5 million in the fourth quarter of 2025, compared with US$5.1 million in the fourth quarter of 2024.
Mocha Fourth Quarter Results
Mocha Grand Dragon Hotel and Mocha Hotel Royal ceased operations during the fourth quarter of 2025, following which 108 gaming machines were re-allocated to Studio City, 137 gaming machines were re-allocated to City of Dreams and 100 gaming machines were re-allocated to Altira Macau. Melco Resorts now operates three Mocha Clubs, namely Mocha Inner Harbor, Mocha Golden Dragon and Mocha Sintra Hotel.
Prior to the fourth quarter of 2025, the Mocha and Other segment included the operations of the Grand Dragon Casino before its closure in September 2025. This segment has been renamed to the Mocha segment from the fourth quarter of 2025 onwards.
Total operating revenues from Mocha were US$20.0 million in the fourth quarter of 2025, compared with US$29.3 million in the fourth quarter of 2024. Mocha’s Adjusted EBITDA was US$4.4 million in the fourth quarter of 2025, compared with US$5.7 million for Mocha and Other in the fourth quarter of 2024.
Gaming machine handle for the fourth quarter of 2025 was US$471.4 million, compared with US$516.7 million in the fourth quarter of 2024 and win rate was 4.3% in the fourth quarter of 2025 compared with 4.1% in the fourth quarter of 2024.
As previously reported in the Company’s earnings release for the third quarter of 2025, mass market table games operations at Grand Dragon Casino and gaming machine operations at Mocha Kuong Fat ceased in September 2025 as part of the Company’s development strategy and in accordance with Macau law. Following the closure, 15 gaming tables were re-allocated to City of Dreams and 90 gaming tables were re-allocated to Studio City.
City of Dreams Manila Fourth Quarter Results
For the quarter ended December 31, 2025, total operating revenues at City of Dreams Manila were US$100.2 million, compared with US$133.8 million in the fourth quarter of 2024. City of Dreams Manila’s Adjusted EBITDA was US$33.1 million in the fourth quarter of 2025, compared with US$56.8 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 and non-gaming operations.
City of Dreams Manila’s rolling chip volume was US$469.1 million in the fourth quarter of 2025, compared with US$770.9 million in the fourth quarter of 2024 and win rate was 4.47% in the fourth quarter of 2025, compared with 4.51% in the fourth quarter of 2024. The expected rolling chip win rate range is 2.85%-3.15%.
Mass market table games drop decreased to US$128.9 million in the fourth quarter of 2025, compared with US$168.5 million in the fourth quarter of 2024 and hold percentage was 32.4% in the fourth quarter of 2025, compared with 34.2% in the fourth quarter of 2024.
Gaming machine handle for the fourth quarter of 2025 was US$0.88 billion, compared with US$1.08 billion in the fourth quarter of 2024 and win rate was 5.4% in the fourth quarter of 2025, compared with 5.3% in the fourth quarter of 2024.
Total non-gaming revenue at City of Dreams Manila in the fourth quarter of 2025 was US$25.1 million, compared with US$29.9 million in the fourth quarter of 2024.
2
City of Dreams Mediterranean and Other Fourth 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 December 31, 2025 were US$83.5 million, compared with US$59.2 million in the fourth quarter of 2024. City of Dreams Mediterranean and Other’s Adjusted EBITDA was US$21.0 million in the fourth quarter of 2025, compared with US$11.8 million in the fourth quarter of 2024. The year-over-year increase in Adjusted EBITDA was primarily a result of better mass market performance.
Rolling chip volume was US$0.1 million for the fourth quarter of 2025 compared with US$5.2 million in the fourth quarter of 2024 and win rate was negative 27.65% in the fourth quarter of 2025, compared with 3.06% in the fourth 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$162.6 million in the fourth quarter of 2025, compared with US$126.5 million in the fourth quarter of 2024 and hold percentage was 25.6% in the fourth quarter of 2025, compared with 21.8% in the fourth quarter of 2024.
Gaming machine handle for the fourth quarter of 2025 was US$690.4 million, compared with US$567.3 million in the fourth quarter of 2024 and win rate was 5.4% in the fourth quarter of 2025, compared with 5.2% in the fourth quarter of 2024.
Total non-gaming revenue at City of Dreams Mediterranean and Other in the fourth quarter of 2025 was US$20.0 million, compared with US$19.4 million in the fourth quarter of 2024.
Other Operations
Other Operations include the Company’s casino operations at City of Dreams Sri Lanka, which commenced business on August 1, 2025, and provision of management services to the Nüwa hotel at City of Dreams Sri Lanka, which opened to the public on July 15, 2025.
Total operating revenues from Other Operations were US$6.4 million for the quarter ended December 31, 2025. Adjusted EBITDA from Other Operations was negative US$3.9 million in the fourth quarter of 2025.
Other Factors Affecting Earnings
Total net non-operating expenses for the fourth quarter of 2025 were US$114.6 million, which mainly included interest expense of US$114.3 million.
Depreciation and amortization costs of US$140.9 million were recorded in the fourth quarter of 2025, of which US$5.0 million related to the amortization expense for land use rights.
Adjusted EBITDA for Studio City for the three months ended December 31, 2025 referred to above was US$26.4 million more than the Adjusted EBITDA of Studio City reported in the earnings release for Studio City International Holdings Limited (“SCIHL”) dated February 12, 2026 (the “Studio City Earnings Release”). Adjusted EBITDA of Studio City reported in the Studio City Earnings Release includes certain intercompany charges that are not included in Adjusted EBITDA for Studio City reported 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 Resorts. Additionally, Adjusted EBITDA of Studio City presented 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 December 31, 2025 aggregated to US$1.15 billion, including US$125.2 million of restricted cash.
Total debt, net of unamortized deferred financing costs and original issue premiums, was US$6.75 billion at the end of the fourth quarter of 2025.
In October 2025, Melco Resorts Finance Limited early redeemed the remaining US$357.9 million of its 5.25% senior notes due 2026.
During the quarter ended December 31, 2025, MCO Nominee One Limited repaid HK$1.64 billion (equivalent to US$210.4 million) principal amount outstanding under its revolving credit facilities, and Studio City Company Limited repaid HK$247.0 million (equivalent to US$31.8 million) principal amount outstanding under its senior secured credit facility.
Subsequent to the quarter end, MCO Nominee One Limited repaid an additional HK$272.0 million (equivalent to US$34.8 million) principal amount outstanding under its revolving credit facilities and plans to repay a further HK$195.0 million (equivalent to US$25.0 million) within February 2026.
3
Available liquidity, including cash and undrawn revolving credit facilities as of December 31, 2025 was approximately US$2.38 billion.
Capital expenditures for the fourth quarter of 2025 were US$82.3 million, which included costs related to enhancement projects at City of Dreams in Macau and Studio City.
Full Year Results
For the year ended December 31, 2025, Melco Resorts reported total operating revenues of US$5.16 billion compared with US$4.64 billion in the prior year. The increase in total operating revenues was primarily attributable to the improved performance in all gaming segments and non-gaming operations.
Operating income for 2025 was US$600.4 million, compared with US$484.6 million for 2024.
Melco Resorts generated Adjusted Property EBITDA of US$1.43 billion for the year ended December 31, 2025, compared with US$1.22 billion in 2024.
Net income attributable to Melco Resorts & Entertainment Limited for 2025 was US$185.0 million, or US$0.46 per ADS, compared with US$43.5 million, or US$0.10 per ADS, for 2024. Net loss attributable to noncontrolling interests was US$39.6 million and US$71.5 million for 2025 and 2024, respectively, the majority of which related to the net loss attributable to Studio City and City of Dreams Mediterranean and Other.
Conference Call Information
Melco Resorts & Entertainment Limited will hold a conference call to discuss its fourth quarter 2025 financial results on Thursday, February 12, 2026 at 8:30 a.m. Eastern Time (or 9:30 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/10051721-zl415j.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, the Republic of Cyprus and Sri Lanka, (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. |
4
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 Mocha Clubs (www.mochaclubs.com), the only non-casino based operation 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”). In South Asia, the Company operates the casino and manages the Nüwa hotel at City of Dreams Sri Lanka (www.cityofdreamssrilanka.com), an integrated resort in Colombo, Sri Lanka. 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 Kim
Senior Vice President, Group Treasurer
Tel: +852 2598 3698
Email: jeannykim@melco-resorts.com
For media enquiries, please contact:
Chimmy Leung
Executive Director, Corporate Communications
Tel: +852 3151 3765
Email: chimmyleung@melco-resorts.com
5
Melco Resorts & Entertainment Limited and Subsidiaries
Condensed Consolidated Statements of Operations (Unaudited)
(In thousands, except share and per share data)
| Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Operating revenues: |
||||||||||||||||
| Casino |
$ | 1,065,636 | $ | 972,015 | $ | 4,247,025 | $ | 3,772,655 | ||||||||
| Rooms |
111,351 | 109,348 | 443,985 | 422,565 | ||||||||||||
| Food and beverage |
70,952 | 74,742 | 290,718 | 285,933 | ||||||||||||
| Entertainment, retail and other |
45,334 | 34,913 | 181,571 | 157,060 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total operating revenues |
1,293,273 | 1,191,018 | 5,163,299 | 4,638,213 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating costs and expenses: |
||||||||||||||||
| Casino |
(703,224 | ) | (658,219 | ) | (2,736,452 | ) | (2,524,565 | ) | ||||||||
| Rooms |
(37,235 | ) | (34,838 | ) | (148,421 | ) | (127,884 | ) | ||||||||
| Food and beverage |
(63,870 | ) | (62,007 | ) | (245,649 | ) | (230,284 | ) | ||||||||
| Entertainment, retail and other |
(22,510 | ) | (16,654 | ) | (96,588 | ) | (79,169 | ) | ||||||||
| General and administrative |
(176,909 | ) | (156,852 | ) | (657,358 | ) | (568,701 | ) | ||||||||
| Payments to the Philippine Parties |
(8,667 | ) | (12,407 | ) | (37,181 | ) | (41,939 | ) | ||||||||
| Pre-opening costs |
(146 | ) | (9,917 | ) | (50,562 | ) | (20,852 | ) | ||||||||
| Development costs |
(1,353 | ) | (1,892 | ) | (7,619 | ) | (5,433 | ) | ||||||||
| Amortization of land use rights |
(5,004 | ) | (5,008 | ) | (19,970 | ) | (19,956 | ) | ||||||||
| Depreciation and amortization |
(135,905 | ) | (129,364 | ) | (523,592 | ) | (521,582 | ) | ||||||||
| Property charges and other |
7,939 | (6,904 | ) | (39,481 | ) | (13,221 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total operating costs and expenses |
(1,146,884 | ) | (1,094,062 | ) | (4,562,873 | ) | (4,153,586 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating income |
146,389 | 96,956 | 600,426 | 484,627 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Non-operating income (expenses): |
||||||||||||||||
| Interest income |
2,862 | 3,166 | 8,482 | 15,766 | ||||||||||||
| Interest expense, net of amounts capitalized |
(114,254 | ) | (119,771 | ) | (464,904 | ) | (486,721 | ) | ||||||||
| Other financing costs |
(1,731 | ) | (1,701 | ) | (6,701 | ) | (7,362 | ) | ||||||||
| Foreign exchange (losses) gains, net |
(866 | ) | (14,209 | ) | 8,739 | (15,492 | ) | |||||||||
| Other (expenses) income, net |
(400 | ) | 627 | 2,999 | 3,833 | |||||||||||
| Loss on extinguishment of debt |
(232 | ) | (17 | ) | (756 | ) | (1,000 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total non-operating expenses, net |
(114,621 | ) | (131,905 | ) | (452,141 | ) | (490,976 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) before income tax |
31,768 | (34,949 | ) | 148,285 | (6,349 | ) | ||||||||||
| Income tax benefit (expense) |
14,526 | (4,963 | ) | (2,829 | ) | (21,610 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income (loss) |
46,294 | (39,912 | ) | 145,456 | (27,959 | ) | ||||||||||
| Net loss attributable to noncontrolling interests |
14,341 | 19,638 | 39,589 | 71,502 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Net income (loss) attributable to Melco Resorts & Entertainment Limited |
$ | 60,635 | $ | (20,274 | ) | $ | 185,045 | $ | 43,543 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income (loss) attributable to Melco Resorts & Entertainment Limited per share: |
||||||||||||||||
| Basic |
$ | 0.052 | $ | (0.016 | ) | $ | 0.155 | $ | 0.034 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted |
$ | 0.051 | $ | (0.016 | ) | $ | 0.154 | $ | 0.034 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income (loss) attributable to Melco Resorts & Entertainment Limited per ADS: |
||||||||||||||||
| Basic |
$ | 0.155 | $ | (0.048 | ) | $ | 0.465 | $ | 0.101 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted |
$ | 0.153 | $ | (0.048 | ) | $ | 0.462 | $ | 0.101 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted average shares outstanding used in net income (loss) attributable to Melco Resorts & Entertainment Limited per share calculation: |
||||||||||||||||
| Basic |
1,172,041,577 | 1,259,134,710 | 1,193,982,891 | 1,296,361,341 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted |
1,185,208,444 | 1,259,134,710 | 1,201,885,223 | 1,299,430,914 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
6
Melco Resorts & Entertainment Limited and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
(In thousands, except share and per share data)
| December 31, 2025 |
December 31, 2024 |
|||||||
| ASSETS |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 1,023,199 | $ | 1,147,193 | ||||
| Restricted cash |
— | 368 | ||||||
| Accounts receivable, net |
126,405 | 144,211 | ||||||
| Receivables from affiliated companies |
887 | 2,422 | ||||||
| Inventories |
36,919 | 32,452 | ||||||
| Prepaid expenses and other current assets |
81,790 | 102,521 | ||||||
|
|
|
|
|
|||||
| Total current assets |
1,269,200 | 1,429,167 | ||||||
|
|
|
|
|
|||||
| Property and equipment, net |
5,157,443 | 5,272,500 | ||||||
| Intangible assets, net |
270,903 | 288,710 | ||||||
| Goodwill |
23,490 | 82,090 | ||||||
| Long-term prepayments, deposits and other assets, net |
129,428 | 131,850 | ||||||
| Restricted cash |
125,235 | 125,511 | ||||||
| Operating lease right-of-use assets |
76,935 | 89,164 | ||||||
| Land use rights, net |
545,054 | 566,351 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 7,597,688 | $ | 7,985,343 | ||||
|
|
|
|
|
|||||
| LIABILITIES AND DEFICIT |
||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 25,910 | $ | 24,794 | ||||
| Accrued expenses and other current liabilities |
1,076,150 | 1,054,018 | ||||||
| Income tax payable |
29,208 | 38,009 | ||||||
| Operating lease liabilities, current |
18,998 | 18,590 | ||||||
| Finance lease liabilities, current |
33,327 | 33,817 | ||||||
| Current portion of long-term debt, net |
— | 21,597 | ||||||
| Payables to affiliated companies |
719 | 39 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
1,184,312 | 1,190,864 | ||||||
|
|
|
|
|
|||||
| Long-term debt, net |
6,747,918 | 7,135,825 | ||||||
| Other long-term liabilities |
309,799 | 315,299 | ||||||
| Deferred tax liabilities, net |
34,590 | 36,708 | ||||||
| Operating lease liabilities, non-current |
76,108 | 80,673 | ||||||
| Finance lease liabilities, non-current |
148,590 | 165,938 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
8,501,317 | 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; 1,172,055,466 and 1,259,138,299 shares outstanding, respectively |
13,515 | 13,515 | ||||||
| Treasury shares, at cost; 179,484,916 and 92,402,083 shares, respectively |
(356,835 | ) | (216,626 | ) | ||||
| Additional paid-in capital |
2,988,714 | 2,985,730 | ||||||
| Accumulated other comprehensive losses |
(63,712 | ) | (95,750 | ) | ||||
| Accumulated losses |
(3,828,284 | ) | (4,013,329 | ) | ||||
|
|
|
|
|
|||||
| Total Melco Resorts & Entertainment Limited shareholders’ deficit |
(1,246,602 | ) | (1,326,460 | ) | ||||
| Noncontrolling interests |
342,973 | 386,496 | ||||||
|
|
|
|
|
|||||
| Total deficit |
(903,629 | ) | (939,964 | ) | ||||
|
|
|
|
|
|||||
| Total liabilities and deficit |
$ | 7,597,688 | $ | 7,985,343 | ||||
|
|
|
|
|
|||||
7
Melco Resorts & Entertainment Limited and Subsidiaries
Reconciliation of Net Income (Loss) Attributable to Melco Resorts & Entertainment Limited to
Adjusted Net Income (Loss) Attributable to Melco Resorts & Entertainment Limited (Unaudited)
(In thousands, except share and per share data)
| Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net income (loss) attributable to Melco Resorts & Entertainment Limited |
$ | 60,635 | $ | (20,274 | ) | $ | 185,045 | $ | 43,543 | |||||||
| Pre-opening costs |
146 | 9,917 | 50,562 | 20,852 | ||||||||||||
| Development costs |
1,353 | 1,892 | 7,619 | 5,433 | ||||||||||||
| Property charges and other |
(7,939 | ) | 6,904 | 39,481 | 13,221 | |||||||||||
| Loss on extinguishment of debt |
232 | 17 | 756 | 1,000 | ||||||||||||
| Income tax impact on adjustments |
580 | (13 | ) | (231 | ) | (50 | ) | |||||||||
| Noncontrolling interests impact on adjustments |
(142 | ) | (439 | ) | (1,332 | ) | (1,585 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted net income (loss) attributable to Melco Resorts & Entertainment Limited |
$ | 54,865 | $ | (1,996 | ) | $ | 281,900 | $ | 82,414 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted net income (loss) attributable to Melco Resorts & Entertainment Limited per share: |
||||||||||||||||
| Basic |
$ | 0.047 | $ | (0.002 | ) | $ | 0.236 | $ | 0.064 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted |
$ | 0.046 | $ | (0.002 | ) | $ | 0.235 | $ | 0.063 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted net income (loss) attributable to Melco Resorts & Entertainment Limited per ADS: |
||||||||||||||||
| Basic |
$ | 0.140 | $ | (0.005 | ) | $ | 0.708 | $ | 0.191 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted |
$ | 0.139 | $ | (0.005 | ) | $ | 0.704 | $ | 0.190 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted average shares outstanding used in adjusted net income (loss) attributable to Melco Resorts & Entertainment Limited per share calculation: |
||||||||||||||||
| Basic |
1,172,041,577 | 1,259,134,710 | 1,193,982,891 | 1,296,361,341 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted |
1,185,208,444 | 1,259,134,710 | 1,201,885,223 | 1,299,430,914 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
8
Melco Resorts & Entertainment Limited and Subsidiaries
Reconciliation of Operating Income to Adjusted EBITDA and Adjusted Property EBITDA (Unaudited)
(In thousands)
| Three Months Ended December 31, 2025 | ||||||||||||||||||||||||||||||||||||
| City of Dreams |
Studio City |
Altira Macau |
Mocha (3) | City of Dreams Manila |
City of Dreams Mediterranean and Other |
Other Operations (4) |
Corporate and Other |
Total | ||||||||||||||||||||||||||||
| Operating income (loss) |
$ | 150,881 | $ | 29,559 | $ | (6,296 | ) | $ | (334 | ) | $ | 17,825 | $ | 6,536 | $ | (9,062 | ) | $ | (42,720 | ) | $ | 146,389 | ||||||||||||||
| Payments to the Philippine Parties |
— | — | — | — | 8,667 | — | — | — | 8,667 | |||||||||||||||||||||||||||
| Integrated resort and casino rent (5) |
— | — | — | — | 1,365 | — | 1,790 | — | 3,155 | |||||||||||||||||||||||||||
| Pre-opening costs |
141 | 10 | — | — | — | — | (5 | ) | — | 146 | ||||||||||||||||||||||||||
| Development costs |
— | — | — | — | — | — | — | 1,353 | 1,353 | |||||||||||||||||||||||||||
| Depreciation and amortization |
55,453 | 56,937 | 709 | 1,006 | 4,716 | 13,573 | 3,318 | 5,197 | 140,909 | |||||||||||||||||||||||||||
| Share-based compensation |
1,511 | 424 | 114 | 46 | 270 | 106 | 17 | 4,622 | 7,110 | |||||||||||||||||||||||||||
| Property charges and other |
(14,277 | ) | (333 | ) | 1,975 | 3,674 | 212 | 810 | — | — | (7,939 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Adjusted EBITDA |
193,709 | 86,597 | (3,498 | ) | 4,392 | 33,055 | 21,025 | (3,942 | ) | (31,548 | ) | 299,790 | ||||||||||||||||||||||||
| Corporate and Other expenses |
— | — | — | — | — | — | — | 31,548 | 31,548 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Adjusted Property EBITDA |
$ | 193,709 | $ | 86,597 | $ | (3,498 | ) | $ | 4,392 | $ | 33,055 | $ | 21,025 | $ | (3,942 | ) | $ | — | $ | 331,338 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Three Months Ended December 31, 2024 | ||||||||||||||||||||||||||||||||||||
| City of Dreams |
Studio City |
Altira Macau |
Mocha and Other (3) |
City of Dreams Manila |
City of Dreams Mediterranean and Other |
Other Operations (4) |
Corporate and Other |
Total | ||||||||||||||||||||||||||||
| Operating income (loss) |
$ | 80,534 | $ | 23,019 | $ | (2,501 | ) | $ | 4,782 | $ | 34,094 | $ | (897 | ) | $ | (5,177 | ) | $ | (36,898 | ) | $ | 96,956 | ||||||||||||||
| Payments to the Philippine Parties |
— | — | — | — | 12,407 | — | — | — | 12,407 | |||||||||||||||||||||||||||
| Integrated resort and casino rent (5) |
— | — | — | — | 1,226 | — | 1,820 | — | 3,046 | |||||||||||||||||||||||||||
| Pre-opening costs (6) |
4,940 | (23 | ) | — | — | — | (25 | ) | 3,205 | — | 8,097 | |||||||||||||||||||||||||
| Development costs |
— | — | — | — | — | — | — | 1,892 | 1,892 | |||||||||||||||||||||||||||
| Depreciation and amortization |
49,389 | 56,957 | 547 | 911 | 8,716 | 12,399 | — | 5,453 | 134,372 | |||||||||||||||||||||||||||
| Share-based compensation |
1,276 | 348 | 104 | 43 | 255 | 99 | 3 | 4,373 | 6,501 | |||||||||||||||||||||||||||
| Property charges and other |
3,940 | 944 | 1,599 | — | 95 | 210 | — | 116 | 6,904 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Adjusted EBITDA |
140,079 | 81,245 | (251 | ) | 5,736 | 56,793 | 11,786 | (149 | ) | (25,064 | ) | 270,175 | ||||||||||||||||||||||||
| Corporate and Other expenses |
— | — | — | — | — | — | — | 25,064 | 25,064 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Adjusted Property EBITDA |
$ | 140,079 | $ | 81,245 | $ | (251 | ) | $ | 5,736 | $ | 56,793 | $ | 11,786 | $ | (149 | ) | $ | — | $ | 295,239 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| (3) | Mocha and Other segment included the operation of the Grand Dragon Casino before its closure and was changed to Mocha segment effective on September 23, 2025. |
| (4) | Effective from August 1, 2025, the Company’s casino operations at City of Dreams Sri Lanka, which commenced business on August 1, 2025, and provision of management services to operate certain floors of the hotel tower at City of Dreams Sri Lanka which opened to the public on July 15, 2025 were previously reported under the Corporate and Other category, has been included in the Other Operations segment. City of Dreams Sri Lanka is an integrated resort in Colombo, Sri Lanka, developed by a subsidiary of John Keells Holdings PLC, an independent third party. |
| (5) | Integrated resort and casino rent represents land rent and variable lease costs to Belle Corporation and casino rent to a subsidiary of John Keells Holdings PLC. |
| (6) | Certain amounts of pre-opening costs are grouped and reported under the line item Integrated resort and casino rent. |
9
Melco Resorts & Entertainment Limited and Subsidiaries
Reconciliation of Operating Income to Adjusted EBITDA and Adjusted Property EBITDA (Unaudited)
(In thousands)
| Year Ended December 31, 2025 | ||||||||||||||||||||||||||||||||||||
| City of Dreams |
Studio City |
Altira Macau |
Mocha and Other (3) |
City of Dreams Manila |
City of Dreams Mediterranean and Other |
Other Operations (4) |
Corporate and Other |
Total | ||||||||||||||||||||||||||||
| Operating income (loss) |
$ | 605,544 | $ | 160,935 | $ | (11,049 | ) | $ | (41,830 | ) | $ | 68,390 | $ | 14,853 | $ | (34,365 | ) | $ | (162,052 | ) | $ | 600,426 | ||||||||||||||
| Payments to the Philippine Parties |
— | — | — | — | 37,181 | — | — | — | 37,181 | |||||||||||||||||||||||||||
| Integrated resort and casino rent (5) |
— | — | — | — | 5,557 | — | 7,157 | — | 12,714 | |||||||||||||||||||||||||||
| Pre-opening costs (6) |
29,012 | 510 | — | — | — | — | 16,868 | — | 46,390 | |||||||||||||||||||||||||||
| Development costs |
— | — | — | — | — | — | — | 7,619 | 7,619 | |||||||||||||||||||||||||||
| Depreciation and amortization |
208,454 | 228,763 | 2,418 | 4,558 | 20,198 | 52,017 | 5,636 | 21,518 | 543,562 | |||||||||||||||||||||||||||
| Share-based compensation |
6,009 | 1,606 | 441 | 183 | 1,026 | 418 | 80 | 19,507 | 29,270 | |||||||||||||||||||||||||||
| Property charges and other |
(26,885 | ) | 1,986 | 4,137 | 59,257 | 436 | 938 | — | (388 | ) | 39,481 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Adjusted EBITDA |
822,134 | 393,800 | (4,053 | ) | 22,168 | 132,788 | 68,226 | (4,624 | ) | (113,796 | ) | 1,316,643 | ||||||||||||||||||||||||
| Corporate and Other expenses |
— | — | — | — | — | — | — | 113,796 | 113,796 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Adjusted Property EBITDA |
$ | 822,134 | $ | 393,800 | $ | (4,053 | ) | $ | 22,168 | $ | 132,788 | $ | 68,226 | $ | (4,624 | ) | $ | — | $ | 1,430,439 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Year Ended December 31, 2024 | ||||||||||||||||||||||||||||||||||||
| City of Dreams |
Studio City |
Altira Macau |
Mocha and Other (3) |
City of Dreams Manila |
City of Dreams Mediterranean and Other |
Other Operations (4) |
Corporate and Other |
Total | ||||||||||||||||||||||||||||
| Operating income (loss) |
$ | 397,995 | $ | 115,883 | $ | (8,211 | ) | $ | 23,089 | $ | 89,097 | $ | (568 | ) | $ | (8,139 | ) | $ | (124,519 | ) | $ | 484,627 | ||||||||||||||
| Payments to the Philippine Parties |
— | — | — | — | 41,939 | — | — | — | 41,939 | |||||||||||||||||||||||||||
| Integrated resort and casino rent (5) |
— | — | — | — | 5,417 | — | 3,019 | — | 8,436 | |||||||||||||||||||||||||||
| Pre-opening costs (6) |
11,924 | 807 | 69 | — | — | 288 | 4,745 | — | 17,833 | |||||||||||||||||||||||||||
| Development costs |
— | — | — | — | — | — | 177 | 5,256 | 5,433 | |||||||||||||||||||||||||||
| Depreciation and amortization |
199,530 | 221,731 | 2,297 | 3,724 | 43,166 | 50,010 | — | 21,080 | 541,538 | |||||||||||||||||||||||||||
| Share-based compensation |
5,056 | 1,401 | 438 | 166 | 1,090 | 413 | 3 | 18,801 | 27,368 | |||||||||||||||||||||||||||
| Property charges and other |
7,137 | 1,417 | 3,485 | (5 | ) | 349 | 403 | — | 435 | 13,221 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Adjusted EBITDA |
621,642 | 341,239 | (1,922 | ) | 26,974 | 181,058 | 50,546 | (195 | ) | (78,947 | ) | 1,140,395 | ||||||||||||||||||||||||
| Corporate and Other expenses |
— | — | — | — | — | — | — | 78,947 | 78,947 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Adjusted Property EBITDA |
$ | 621,642 | $ | 341,239 | $ | (1,922 | ) | $ | 26,974 | $ | 181,058 | $ | 50,546 | $ | (195 | ) | $ | — | $ | 1,219,342 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
10
Melco Resorts & Entertainment Limited and Subsidiaries
Reconciliation of Net Income (Loss) Attributable to Melco Resorts & Entertainment Limited to
Adjusted EBITDA and Adjusted Property EBITDA (Unaudited)
(In thousands)
| Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net income (loss) attributable to Melco Resorts & Entertainment Limited |
$ | 60,635 | $ | (20,274 | ) | $ | 185,045 | $ | 43,543 | |||||||
| Net loss attributable to noncontrolling interests |
(14,341 | ) | (19,638 | ) | (39,589 | ) | (71,502 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income (loss) |
46,294 | (39,912 | ) | 145,456 | (27,959 | ) | ||||||||||
| Income tax (benefit) expense |
(14,526 | ) | 4,963 | 2,829 | 21,610 | |||||||||||
| Interest and other non-operating expenses, net |
114,621 | 131,905 | 452,141 | 490,976 | ||||||||||||
| Depreciation and amortization |
140,909 | 134,372 | 543,562 | 541,538 | ||||||||||||
| Property charges and other |
(7,939 | ) | 6,904 | 39,481 | 13,221 | |||||||||||
| Share-based compensation |
7,110 | 6,501 | 29,270 | 27,368 | ||||||||||||
| Development costs |
1,353 | 1,892 | 7,619 | 5,433 | ||||||||||||
| Pre-opening costs (6) |
146 | 8,097 | 46,390 | 17,833 | ||||||||||||
| Integrated resort and casino rent (5) |
3,155 | 3,046 | 12,714 | 8,436 | ||||||||||||
| Payments to the Philippine Parties |
8,667 | 12,407 | 37,181 | 41,939 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted EBITDA |
299,790 | 270,175 | 1,316,643 | 1,140,395 | ||||||||||||
| Corporate and Other expenses |
31,548 | 25,064 | 113,796 | 78,947 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted Property EBITDA |
$ | 331,338 | $ | 295,239 | $ | 1,430,439 | $ | 1,219,342 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
11
Melco Resorts & Entertainment Limited and Subsidiaries
Supplemental Data Schedule
| Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Room Statistics: |
||||||||||||||||
| City of Dreams |
||||||||||||||||
| Average daily rate (7) |
$ | 226 | $ | 219 | $ | 220 | $ | 211 | ||||||||
| Occupancy per available room |
98 | % | 95 | % | 98 | % | 93 | % | ||||||||
| Revenue per available room (8) |
$ | 222 | $ | 209 | $ | 215 | $ | 197 | ||||||||
| Studio City |
||||||||||||||||
| Average daily rate (7) |
$ | 174 | $ | 175 | $ | 171 | $ | 165 | ||||||||
| Occupancy per available room |
98 | % | 97 | % | 98 | % | 96 | % | ||||||||
| Revenue per available room (8) |
$ | 169 | $ | 169 | $ | 167 | $ | 159 | ||||||||
| Altira Macau |
||||||||||||||||
| Average daily rate (7) |
$ | 135 | $ | 136 | $ | 133 | $ | 133 | ||||||||
| Occupancy per available room |
97 | % | 96 | % | 97 | % | 95 | % | ||||||||
| Revenue per available room (8) |
$ | 131 | $ | 131 | $ | 129 | $ | 127 | ||||||||
| City of Dreams Manila |
||||||||||||||||
| Average daily rate (7) |
$ | 157 | $ | 163 | $ | 159 | $ | 164 | ||||||||
| Occupancy per available room |
94 | % | 97 | % | 94 | % | 97 | % | ||||||||
| Revenue per available room (8) |
$ | 148 | $ | 159 | $ | 149 | $ | 158 | ||||||||
| City of Dreams Mediterranean and Other |
||||||||||||||||
| Average daily rate (7) |
$ | 458 | $ | 386 | $ | 485 | $ | 425 | ||||||||
| Occupancy per available room |
55 | % | 58 | % | 62 | % | 61 | % | ||||||||
| Revenue per available room (8) |
$ | 252 | $ | 225 | $ | 299 | $ | 261 | ||||||||
| Other Information: |
||||||||||||||||
| City of Dreams |
||||||||||||||||
| Average number of table games |
451 | 430 | 439 | 430 | ||||||||||||
| Average number of gaming machines |
679 | 604 | 635 | 613 | ||||||||||||
| Table games win per unit per day (9) |
$ | 17,815 | $ | 16,118 | $ | 18,129 | $ | 15,459 | ||||||||
| Gaming machines win per unit per day (10) |
$ | 394 | $ | 571 | $ | 496 | $ | 524 | ||||||||
| Studio City |
||||||||||||||||
| Average number of table games |
253 | 253 | 253 | 251 | ||||||||||||
| Average number of gaming machines |
851 | 797 | 775 | 709 | ||||||||||||
| Table games win per unit per day (9) |
$ | 13,505 | $ | 12,563 | $ | 13,635 | $ | 13,091 | ||||||||
| Gaming machines win per unit per day (10) |
$ | 362 | $ | 401 | $ | 451 | $ | 431 | ||||||||
| Altira Macau |
||||||||||||||||
| Average number of table games |
29 | 37 | 31 | 39 | ||||||||||||
| Average number of gaming machines |
226 | 131 | 160 | 134 | ||||||||||||
| Table games win per unit per day (9) |
$ | 8,966 | $ | 8,363 | $ | 8,378 | $ | 8,416 | ||||||||
| Gaming machines win per unit per day (10) |
$ | 234 | $ | 277 | $ | 261 | $ | 255 | ||||||||
| Mocha and Other |
||||||||||||||||
| Average number of table games |
— | 15 | 15 | 16 | ||||||||||||
| Average number of gaming machines |
703 | 844 | 810 | 882 | ||||||||||||
| Table games win per unit per day (9) |
$ | — | $ | 6,399 | $ | 4,822 | $ | 6,660 | ||||||||
| Gaming machines win per unit per day (10) |
$ | 310 | $ | 276 | $ | 283 | $ | 274 | ||||||||
| City of Dreams Manila |
||||||||||||||||
| Average number of table games |
265 | 266 | 265 | 267 | ||||||||||||
| Average number of gaming machines |
2,264 | 2,277 | 2,265 | 2,278 | ||||||||||||
| Table games win per unit per day (9) |
$ | 2,570 | $ | 3,773 | $ | 2,697 | $ | 3,238 | ||||||||
| Gaming machines win per unit per day (10) |
$ | 227 | $ | 272 | $ | 235 | $ | 263 | ||||||||
| City of Dreams Mediterranean and Other |
||||||||||||||||
| Average number of table games |
106 | 105 | 106 | 104 | ||||||||||||
| Average number of gaming machines |
902 | 897 | 890 | 893 | ||||||||||||
| Table games win per unit per day (9) |
$ | 4,258 | $ | 2,896 | $ | 3,821 | $ | 2,943 | ||||||||
| Gaming machines win per unit per day (10) |
$ | 446 | $ | 356 | $ | 418 | $ | 340 | ||||||||
| (7) | 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 |
| (8) | Revenue per available room is calculated by dividing total room revenues including complimentary rooms (less service charges, if any) by total rooms available |
| (9) | 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 |
| (10) | 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 |
12
FAQ
How did Melco Resorts (MLCO) perform in the fourth quarter of 2025?
What were Melco Resorts (MLCO) full-year 2025 financial results?
Which Melco Resorts properties drove EBITDA growth in 2025?
How did City of Dreams Manila perform for Melco Resorts (MLCO) in Q4 2025?
What is Melco Resorts’ debt and liquidity position at year-end 2025?
How did Melco Resorts’ non-gaming revenues trend in Q4 2025?
Filing Exhibits & Attachments
1 document