Explore more publications!

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.

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.

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.

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.
   
  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

                       
Melco Resorts & Entertainment Limited and Subsidiaries
Condensed Consolidated Statements of Operations (Unaudited)
(In thousands, except share and per share data)
                       
  Three Months Ended   Year Ended
  December 31,   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  
                       


Melco Resorts & Entertainment Limited and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
(In thousands, except share and per share data)
           
  December 31,   December 31,
  2025
  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  
           


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   Year Ended
  December 31,   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  
                         


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.
   


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  
                                                           


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   Year Ended
  December 31,   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  
                       


Melco Resorts & Entertainment Limited and Subsidiaries
Supplemental Data Schedule
               
               
  Three Months Ended   Year Ended
  December 31,   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
   

Primary Logo

Legal Disclaimer:

EIN Presswire provides this news content "as is" without warranty of any kind. We do not accept any responsibility or liability for the accuracy, content, images, videos, licenses, completeness, legality, or reliability of the information contained in this article. If you have any complaints or copyright issues related to this article, kindly contact the author above.

Share us

on your social networks:
AGPs

Get the latest news on this topic.

SIGN UP FOR FREE TODAY

No Thanks

By signing to this email alert, you
agree to our Terms & Conditions