Sri Lanka Free Press
SEE OTHER BRANDS

The latest news from Sri Lanka

Melco Announces Unaudited Third Quarter 2025 Earnings

MACAU, Nov. 06, 2025 (GLOBE NEWSWIRE) -- Melco Resorts & Entertainment Limited (Nasdaq: MLCO) (“Melco” or the “Company”), a developer, owner, and operator of integrated resort facilities in Asia and Europe, today reported its unaudited financial results for the third quarter of 2025.

Total operating revenues for the third quarter of 2025 were US$1.31 billion, representing an increase of approximately 11% from US$1.18 billion for the comparable period in 2024. The increase in total operating revenues was primarily attributable to the improved performance in both overall gaming and non-gaming operations.

Operating income for the third quarter of 2025 was US$184.5 million, compared with US$138.6 million in the third quarter of 2024.

Melco’s Adjusted Property EBITDA(1) was US$380.4 million in the third quarter of 2025, compared with US$322.6 million in the third quarter of 2024.

Net income attributable to Melco Resorts & Entertainment Limited for the third quarter of 2025 was US$74.7 million, or US$0.19 per ADS, compared with US$27.3 million, or US$0.06 per ADS, in the third quarter of 2024. The net loss attributable to noncontrolling interests was US$12.6 million and US$14.6 million during the third 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, “Our properties in Macau delivered solid growth in the third quarter of 2025 with Macau Property EBITDA improving by 21% year-over-year. Margins remained stable, underscoring the strength of our core business and focus on cost discipline. We introduced new gaming areas and facilities during the quarter, providing our patrons with a differentiated experience, and will continue to introduce new initiatives that will elevate the quality of engagement with our customers.   

“In the Philippines, Property EBITDA grew 45% quarter-over-quarter, and in Cyprus, City of Dreams Mediterranean and our satellite casinos had its best quarter since opening with Property EBITDA growing 53% year-over-year.”

City of Dreams Third Quarter Results

For the quarter ended September 30, 2025, total operating revenues at City of Dreams were US$672.6 million, compared with US$563.9 million in the third quarter of 2024. City of Dreams’ Adjusted EBITDA was US$206.9 million in the third quarter of 2025, compared with US$162.8 million in the third quarter of 2024. The year-over-year increase in Adjusted EBITDA was primarily a result of better performance in all gaming and non-gaming operations.

Rolling chip volume increased to US$5.58 billion during the third quarter of 2025, compared with US$3.30 billion in the third quarter of 2024 and win rate was 3.68% in the third quarter of 2025 versus 3.97% in the third quarter of 2024. The expected rolling chip win rate range is 2.85%-3.15%.

Mass market table games drop increased to US$1.66 billion in the third quarter of 2025, compared with US$1.40 billion in the third quarter of 2024 and hold percentage was 29.8% in the third quarter of 2025, compared with 32.3% in the third quarter of 2024.

Gaming machine handle for the third quarter of 2025 was US$1.04 billion, compared with US$0.94 billion in the third quarter of 2024 and win rate was 3.2% in both the third quarters of 2025 and 2024.

Total non-gaming revenue at City of Dreams in the third quarter of 2025 was US$94.8 million, compared with US$78.7 million in the third quarter of 2024.

Studio City Third Quarter Results

For the quarter ended September 30, 2025, total operating revenues at Studio City were US$375.3 million, compared with US$364.7 million in the third quarter of 2024. Studio City’s Adjusted EBITDA was US$104.7 million in the third quarter of 2025, compared with US$92.8 million in the third quarter of 2024. The year-over-year increase in Adjusted EBITDA was primarily a result of better mass market performance.

Mass market table games drop was US$942.5 million in the third quarter of 2025, compared with US$912.9 million in the third quarter of 2024 and hold percentage was 33.1% in the third quarter of 2025, compared with 30.7% in the third quarter of 2024.

Gaming machine handle for the third quarter of 2025 was US$873.3 million, compared with US$853.0 million in the third quarter of 2024 and win rate was 3.7% in the third quarter of 2025, compared with 3.3% in the third quarter of 2024.

Total non-gaming revenue at Studio City was US$85.9 million in the third quarter of 2025, compared with US$89.3 million in the third 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 Third Quarter Results

For the quarter ended September 30, 2025, total operating revenues at Altira Macau were US$25.6 million, compared with US$30.5 million in the third quarter of 2024. Altira Macau’s negative Adjusted EBITDA was US$0.7 million in the third quarter of 2025, compared with negative Adjusted EBITDA of US$1.1 million in the third quarter of 2024.

Mass market table games drop was US$112.6 million in the third quarter of 2025 versus US$135.5 million in the third quarter of 2024 and hold percentage was 19.4% in the third quarter of 2025, compared with 21.7% in the third quarter of 2024.

Gaming machine handle for the third quarter of 2025 was US$119.6 million, compared with US$148.0 million in the third quarter of 2024 and win rate was 3.1% in the third quarter of 2025 versus 1.8% in the third quarter of 2024.

Total non-gaming revenue at Altira Macau was US$5.1 million in the third quarter of 2025, compared with US$5.4 million in the third quarter of 2024.

Mocha and Other Third Quarter Results

As part of the Company’s development strategy and in accordance with Macau law, Grand Dragon Casino and one of the six Mocha Clubs, namely Mocha Kuong Fat, ceased operations in September 2025. Following these closures, 15 gaming tables were re-allocated to City of Dreams, and 90 gaming machines were re-allocated to Studio City. Another two of the remaining five Mocha Clubs will progressively cease operations before the end of 2025, with its electronic gaming machines being reallocated to the Company’s other gaming areas in Macau.

Total operating revenues from Mocha and Other were US$28.6 million in the third quarter of 2025, compared with US$30.6 million in the third quarter of 2024. Mocha and Other’s Adjusted EBITDA was US$5.8 million in the third quarter of 2025, compared with US$6.9 million in the third quarter of 2024.

Mass market table games drop was US$44.4 million in the third quarter of 2025 versus US$57.2 million in the third quarter of 2024 and hold percentage was 19.5% in the third quarter of 2025 versus 16.6% in the third quarter of 2024.

Gaming machine handle for the third quarter of 2025 was US$522.6 million, compared with US$519.1 million in the third quarter of 2024 and win rate was 4.0% in the third quarter of 2025 versus 4.3% in the third quarter of 2024.

City of Dreams Manila Third Quarter Results

For the quarter ended September 30, 2025, total operating revenues at City of Dreams Manila were US$110.7 million, compared with US$118.9 million in the third quarter of 2024. City of Dreams Manila’s Adjusted EBITDA was US$41.3 million in the third quarter of 2025, compared with US$45.9 million in the comparable period of 2024. The year-over-year decrease in Adjusted EBITDA was primarily a result of softer performance in gaming machine and non-gaming operations.

City of Dreams Manila’s rolling chip volume was US$516.9 million in the third quarter of 2025 versus US$614.3 million in the third quarter of 2024 and win rate was 4.37% in the third quarter of 2025 versus 3.88% in the third quarter of 2024. The expected rolling chip win rate range is 2.85%-3.15%.

Mass market table games drop decreased to US$144.1 million in the third quarter of 2025, compared with US$172.4 million in the third quarter of 2024 and hold percentage was 36.0% in the third quarter of 2025, compared with 32.8% in the third quarter of 2024.

Gaming machine handle for the third quarter of 2025 was US$0.99 billion, compared with US$1.11 billion in the third quarter of 2024 and win rate was 5.1% in the third quarter of 2025 versus 5.2% in the third quarter of 2024.

Total non-gaming revenue at City of Dreams Manila in the third quarter of 2025 was US$24.1 million, compared with US$29.0 million in the third quarter of 2024.

City of Dreams Mediterranean and Other Third 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 September 30, 2025 were US$85.8 million, compared with US$64.4 million in the third quarter of 2024. City of Dreams Mediterranean and Other’s Adjusted EBITDA was US$23.2 million in the third quarter of 2025, compared with US$15.1 million in the third quarter of 2024.

Rolling chip volume was US$1.4 million for the third quarter of 2025 versus US$14.6 million in the third quarter of 2024 and win rate was 6.94% in the third quarter of 2025, compared with negative 0.92% in the third 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$188.5 million in the third quarter of 2025, compared with US$138.8 million in the third quarter of 2024 and hold percentage was 21.8% in the third quarter of 2025, compared with 20.7% in the third quarter of 2024.

Gaming machine handle for the third quarter of 2025 was US$690.9 million, compared with US$558.9 million in the third quarter of 2024 and win rate was 5.3% in the third quarter of 2025 versus 5.2% in the third quarter of 2024.

Total non-gaming revenue at City of Dreams Mediterranean and Other in the third quarter of 2025 was US$30.4 million, compared with US$25.0 million in the third 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$6.1 million for the quarter ended September 30, 2025. Adjusted EBITDA from Other Operations was negative US$0.6 million in the third quarter of 2025.

Other Factors Affecting Earnings

Total net non-operating expenses for the third quarter of 2025 were US$121.6 million, which mainly included interest expense, net of amounts capitalized of US$113.3 million.

Depreciation and amortization costs of US$138.3 million were recorded in the third 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 September 30, 2025 referred to above was US$26.6 million more than the Adjusted EBITDA of Studio City reported in the earnings release for Studio City International Holdings Limited (“SCIHL”) dated November 6, 2025 (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. 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 September 30, 2025 aggregated to US$1.61 billion, including US$125.2 million of restricted cash.

Total debt, net of unamortized deferred financing costs and original issue premiums, was US$7.35 billion at the end of the third quarter of 2025.

In July 2025, Studio City Finance Limited repaid US$221.6 million principal amount outstanding under the 6.00% senior notes upon maturity on July 15, 2025 with a HK$1,337.0 million (equivalent to US$170.3 million) drawdown from the senior secured credit facilities entered into by Studio City Company Limited and the remainder with cash on hand.

During the quarter ended September 30, 2025, Melco repaid HK$547.0 million (equivalent to US$70.2 million) principal amount outstanding under the revolving credit facilities entered into by MCO Nominee One Limited, and Studio City Company Limited repaid HK$468.0 million (equivalent to US$60.0 million) principal amount outstanding under the senior secured credit facility.

In September 2025, Melco Resorts Finance Limited issued US$500.0 million aggregate principal amount of 6.50% senior notes due 2033. The proceeds were used to settle a conditional tender offer and early redemption of its 5.25% senior notes due 2026 (“2026 Senior Notes”). The conditional tender offer for US$142.1 million of 2026 Senior Notes was settled on September 24, 2025, while the early redemption of the remaining US$357.9 million of 2026 Senior Notes not tendered was settled on October 27, 2025.

Subsequent to the quarter end, Melco repaid an additional HK$1,403.0 million (equivalent to US$180.6 million) principal amount outstanding under its revolving credit facilities.

Available liquidity, including cash and undrawn revolving credit facilities, as of September 30, 2025 was approximately US$2.60 billion.

Capital expenditures for the third quarter of 2025 were US$67.6 million, which included costs related to enhancement projects at City of Dreams in Macau and Studio City, and the fit-out of the casino at City of Dreams Sri Lanka.

Conference Call Information

Melco Resorts & Entertainment Limited will hold a conference call to discuss its third quarter 2025 financial results on Thursday, November 6, 2025 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/10050691-g5lnwm.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   Nine Months Ended  
  September 30,   September 30,  
  2025     2024     2025     2024    
                         
Operating revenues:                        
Casino $ 1,061,469     $ 944,352     $ 3,181,389     $ 2,800,640    
Rooms   118,577       110,993       332,634       313,217    
Food and beverage   73,270       73,512       219,766       211,191    
Entertainment, retail and other   56,191       46,276       136,237       122,147    
Total operating revenues   1,309,507       1,175,133       3,870,026       3,447,195    
                                 
Operating costs and expenses:                        
Casino   (674,624 )     (624,121 )     (2,033,228 )     (1,866,346 )  
Rooms   (38,623 )     (33,528 )     (111,186 )     (93,046 )  
Food and beverage   (60,041 )     (59,828 )     (181,779 )     (168,277 )  
Entertainment, retail and other   (27,560 )     (22,868 )     (74,078 )     (62,515 )  
General and administrative   (167,005 )     (140,506 )     (480,449 )     (411,849 )  
Payments to the Philippine Parties   (10,213 )     (10,508 )     (28,514 )     (29,532 )  
Pre-opening costs   (7,393 )     (5,763 )     (50,416 )     (10,935 )  
Development costs   (996 )     (1,469 )     (6,266 )     (3,541 )  
Amortization of land use rights   (4,984 )     (4,993 )     (14,966 )     (14,948 )  
Depreciation and amortization   (133,323 )     (130,861 )     (387,687 )     (392,218 )  
Property charges and other   (234 )     (2,103 )     (47,420 )     (6,317 )  
Total operating costs and expenses   (1,124,996 )     (1,036,548 )     (3,415,989 )     (3,059,524 )  
Operating income   184,511       138,585       454,037       387,671    
Non-operating income (expenses):                        
Interest income   1,057       3,769       5,620       12,600    
Interest expense, net of amounts capitalized   (113,261 )     (121,438 )     (350,650 )     (366,950 )  
Other financing costs   (992 )     (2,061 )     (4,970 )     (5,661 )  
Foreign exchange (losses) gains, net   (9,296 )     (1,790 )     9,605       (1,283 )  
Other income, net   1,410       601       3,399       3,206    
Loss on extinguishment of debt   (524 )     (114 )     (524 )     (983 )  
Total non-operating expenses, net   (121,606 )     (121,033 )     (337,520 )     (359,071 )  
Income before income tax   62,905       17,552       116,517       28,600    
Income tax expense   (845 )     (4,862 )     (17,355 )     (16,647 )  
Net income   62,060       12,690       99,162       11,953    
Net loss attributable to noncontrolling interests   12,626       14,567       25,248       51,864    
Net income attributable to Melco Resorts & Entertainment Limited $ 74,686     $ 27,257     $ 124,410     $ 63,817    
                         
Net income attributable to Melco Resorts & Entertainment Limited per share:                        
Basic $ 0.064     $ 0.021     $ 0.104     $ 0.049    
Diluted $ 0.063     $ 0.021     $ 0.103     $ 0.049    
                         
Net income attributable to Melco Resorts & Entertainment Limited per ADS:                        
Basic $ 0.191     $ 0.063     $ 0.311     $ 0.146    
Diluted $ 0.189     $ 0.063     $ 0.309     $ 0.146    
                         
Weighted average shares outstanding used in net income attributable to Melco Resorts & Entertainment Limited per share calculation:                        
Basic   1,171,585,944       1,294,946,572       1,201,377,034       1,308,860,794    
Diluted   1,184,132,090       1,295,758,173       1,207,524,521       1,312,221,773    
                         



             
Melco Resorts & Entertainment Limited and Subsidiaries  
Condensed Consolidated Balance Sheets  
(In thousands, except share and per share data)  
             
             
  September 30,   December 31,  
  2025     2024    
  (Unaudited)        
ASSETS            
             
Current assets:            
Cash and cash equivalents $ 1,481,604     $ 1,147,193    
Restricted cash   -       368    
Accounts receivable, net   100,632       144,211    
Receivables from affiliated companies   1,577       2,422    
Inventories   35,273       32,452    
Prepaid expenses and other current assets   96,627       102,521    
Total current assets   1,715,713       1,429,167    
             
Property and equipment, net   5,213,411       5,272,500    
Intangible assets, net   273,773       288,710    
Goodwill   25,854       82,090    
Long-term prepayments, deposits and other assets, net   119,091       131,850    
Restricted cash   125,215       125,511    
Operating lease right-of-use assets   79,798       89,164    
Land use rights, net   549,975       566,351    
Total assets $ 8,102,830     $ 7,985,343    
             
LIABILITIES AND DEFICIT            
             
Current liabilities:            
Accounts payable $ 17,380     $ 24,794    
Accrued expenses and other current liabilities   1,024,238       1,054,018    
Income tax payable, current   30,379       38,009    
Operating lease liabilities, current   19,408       18,590    
Finance lease liabilities, current   33,779       33,817    
Current portion of long-term debt, net   457,755       21,597    
Payables to affiliated companies   619       39    
Total current liabilities   1,583,558       1,190,864    
             
Long-term debt, net   6,887,549       7,135,825    
Other long-term liabilities   306,299       315,299    
Income tax payable, non-current   10,848       -    
Deferred tax liabilities, net   37,541       36,708    
Operating lease liabilities, non-current   75,796       80,673    
Finance lease liabilities, non-current   154,543       165,938    
Total liabilities   9,056,134       8,925,307    
             
Deficit:            
Ordinary shares, par value $0.01; 7,300,000,000 shares authorized;            
1,351,540,382 and 1,351,540,382 shares issued;            
1,171,986,064 and 1,259,138,299 shares outstanding, respectively   13,515       13,515    
Treasury shares, at cost; 179,554,318 and 92,402,083 shares, respectively   (357,015 )     (216,626 )  
Additional paid-in capital   2,981,659       2,985,730    
Accumulated other comprehensive losses   (59,781 )     (95,750 )  
Accumulated losses   (3,888,919 )     (4,013,329 )  
Total Melco Resorts & Entertainment Limited shareholders’ deficit   (1,310,541 )     (1,326,460 )  
Noncontrolling interests   357,237       386,496    
Total deficit   (953,304 )     (939,964 )  
Total liabilities and deficit $ 8,102,830     $ 7,985,343    
             



Melco Resorts & Entertainment Limited and Subsidiaries  
Reconciliation of Net Income Attributable to Melco Resorts & Entertainment Limited to  
Adjusted Net Income Attributable to Melco Resorts & Entertainment Limited (Unaudited)  
(In thousands, except share and per share data)  
                         
                         
  Three Months Ended   Nine Months Ended  
  September 30,   September 30,  
  2025     2024     2025     2024    
                 
Net income attributable to Melco Resorts & Entertainment Limited $ 74,686     $ 27,257     $ 124,410     $ 63,817    
Pre-opening costs   7,393       5,763       50,416       10,935    
Development costs   996       1,469       6,266       3,541    
Property charges and other   234       2,103       47,420       6,317    
Loss on extinguishment of debt   524       114       524       983    
Income tax impact on adjustments   (12 )     -       (811 )     (37 )  
Noncontrolling interests impact on adjustments   (138 )     (263 )     (1,190 )     (1,146 )  
Adjusted net income attributable to Melco Resorts & Entertainment Limited $ 83,683     $ 36,443     $ 227,035     $ 84,410    
                         
Adjusted net income attributable to Melco Resorts & Entertainment Limited per share:                        
Basic $ 0.071     $ 0.028     $ 0.189     $ 0.064    
Diluted $ 0.071     $ 0.028     $ 0.188     $ 0.064    
                         
Adjusted net income attributable to Melco Resorts & Entertainment Limited per ADS:                        
Basic $ 0.214     $ 0.084     $ 0.567     $ 0.193    
Diluted $ 0.212     $ 0.084     $ 0.564     $ 0.193    
                         
Weighted average shares outstanding used in adjusted net income attributable to Melco Resorts & Entertainment Limited per share calculation:                        
Basic   1,171,585,944       1,294,946,572       1,201,377,034       1,308,860,794    
Diluted   1,184,132,090       1,295,758,173       1,207,524,521       1,312,221,773    
                         



                                                                           
Melco Resorts & Entertainment Limited and Subsidiaries    
Reconciliation of Operating Income to Adjusted EBITDA and Adjusted Property EBITDA (Unaudited)    
(In thousands)    
                                                                 
                                                                 
    Three Months Ended September 30, 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) $ 153,803     $ 45,914     $ (2,275 )   $ 4,252     $ 24,272     $ 9,537     $ (11,119 )   $ (39,873 )   $ 184,511    
                                                                 
Payments to the Philippine Parties   -       -       -       -       10,213       -       -       -       10,213    
Integrated resort and casino rent(5)   -       -       -       -       1,390       -       1,788       -       3,178    
Pre-opening costs(6)   410       31       -       -       -       -       6,359       -       6,800    
Development costs   -       -       -       -       -       -       -       996       996    
Depreciation and amortization   52,242       58,152       604       1,448       4,977       13,291       2,318       5,275       138,307    
Share-based compensation   1,601       416       115       47       271       107       25       5,142       7,724    
Property charges and other   (1,176 )     158       849       26       138       239       -       -       234    
Adjusted EBITDA   206,880       104,671       (707 )     5,773       41,261       23,174       (629 )     (28,460 )     351,963    
Corporate and Other expenses   -       -       -       -       -       -       -       28,460       28,460    
Adjusted Property EBITDA $ 206,880     $ 104,671     $ (707 )   $ 5,773     $ 41,261     $ 23,174     $ (629 )   $ -     $ 380,423    
                                                                 
                                                                 
    Three Months Ended September 30, 2024    
    City of
Dreams
  Studio
City

  Altira
Macau
  Mocha
and Other
    City of Dreams
Manila
    City of Dreams
Mediterranean
and Other
  Other
Operations
(4)
  Corporate
and Other
  Total    
                                               
Operating income (loss) $ 108,290     $ 36,127     $ (2,152 )   $ 5,919     $ 22,302     $ 2,111     $ (2,424 )   $ (31,588 )   $ 138,585    
                                                                 
Payments to the Philippine Parties   -       -       -       -       10,508       -       -       -       10,508    
Integrated resort and casino rent(5)   -       -       -       -       1,398       -       1,199       -       2,597    
Pre-opening costs(6)   3,311       24       -       -       -       (2 )     1,231       -       4,564    
Development costs   -       -       -       -       -       -       7       1,462       1,469    
Depreciation and amortization   48,967       56,015       618       962       11,469       12,679       -       5,144       135,854    
Share-based compensation   1,241       342       107       43       252       103       -       4,819       6,907    
Property charges and other   1,019       325       342       -       3       224       -       190       2,103    
Adjusted EBITDA   162,828       92,833       (1,085 )     6,924       45,932       15,115       13       (19,973 )     302,587    
Corporate and Other expenses   -       -       -       -       -       -       -       19,973       19,973    
Adjusted Property EBITDA $ 162,828     $ 92,833     $ (1,085 )   $ 6,924     $ 45,932     $ 15,115     $ 13     $ -     $ 322,560    
                                                                 
                                                                 
(3) Mocha and Other segment includes the operation of the Grand Dragon Casino before its closure 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)    
                                                               
                                                               
  Nine Months Ended September 30, 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) $ 454,663     $ 131,376     $ (4,753 )   $ (41,496 )   $ 50,565     $ 8,317     $ (25,303 )   $ (119,332 )   $ 454,037    
                                                               
Payments to the Philippine Parties   -       -       -       -       28,514       -       -       -       28,514    
Integrated resort and casino rent(5)   -       -       -       -       4,192       -       5,367       -       9,559    
Pre-opening costs(6)   28,871       500       -       -       -       -       16,873       -       46,244    
Development costs   -       -       -       -       -       -       -       6,266       6,266    
Depreciation and amortization   153,001       171,826       1,709       3,552       15,482       38,444       2,318       16,321       402,653    
Share-based compensation   4,498       1,182       327       137       756       312       63       14,885       22,160    
Property charges and other   (12,608 )     2,319       2,162       55,583       224       128       -       (388 )     47,420    
Adjusted EBITDA   628,425       307,203       (555 )     17,776       99,733       47,201       (682 )     (82,248 )     1,016,853    
Corporate and Other expenses   -       -       -       -       -       -       -       82,248       82,248    
Adjusted Property EBITDA $ 628,425     $ 307,203     $ (555 )   $ 17,776     $ 99,733     $ 47,201     $ (682 )   $ -     $ 1,099,101    
                                                               
                                                               
  Nine Months Ended September 30, 2024    
  City of
Dreams
  Studio
City

  Altira
Macau
  Mocha
and Other
  City of Dreams
Manila
    City of Dreams
Mediterranean
and Other
    Other
Operations
(4)
  Corporate
and Other
  Total    
                                             
Operating income (loss) $ 317,461     $ 92,864     $ (5,710 )   $ 18,307     $ 55,003     $ 329     $ (2,962 )   $ (87,621 )   $ 387,671    
                                                               
Payments to the Philippine Parties   -       -       -       -       29,532       -       -       -       29,532    
Integrated resort and casino rent(5)   -       -       -       -       4,191       -       1,199       -       5,390    
Pre-opening costs(6)   6,984       830       69       -       -       313       1,540       -       9,736    
Development costs   -       -       -       -       -       -       177       3,364       3,541    
Depreciation and amortization   150,141       164,774       1,750       2,813       34,450       37,611       -       15,627       407,166    
Share-based compensation   3,780       1,053       334       123       835       314       -       14,428       20,867    
Property charges and other   3,197       473       1,886       (5 )     254       193       -       319       6,317    
Adjusted EBITDA   481,563       259,994       (1,671 )     21,238       124,265       38,760       (46 )     (53,883 )     870,220    
Corporate and Other expenses   -       -       -       -       -       -       -       53,883       53,883    
Adjusted Property EBITDA $ 481,563     $ 259,994     $ (1,671 )   $ 21,238     $ 124,265     $ 38,760     $ (46 )   $ -     $ 924,103    
                                                               



Melco Resorts & Entertainment Limited and Subsidiaries
Reconciliation of Net Income Attributable to Melco Resorts & Entertainment Limited to
Adjusted EBITDA and Adjusted Property EBITDA (Unaudited)
(In thousands)
                       
                       
  Three Months Ended   Nine Months Ended
  September 30,   September 30,
  2025     2024     2025     2024  
                 
Net income attributable to Melco Resorts & Entertainment Limited $ 74,686     $ 27,257     $ 124,410     $ 63,817  
Net loss attributable to noncontrolling interests   (12,626 )     (14,567 )     (25,248 )     (51,864 )
Net income   62,060       12,690       99,162       11,953  
Income tax expense   845       4,862       17,355       16,647  
Interest and other non-operating expenses, net   121,606       121,033       337,520       359,071  
Depreciation and amortization   138,307       135,854       402,653       407,166  
Property charges and other   234       2,103       47,420       6,317  
Share-based compensation   7,724       6,907       22,160       20,867  
Development costs   996       1,469       6,266       3,541  
Pre-opening costs(6)   6,800       4,564       46,244       9,736  
Integrated resort and casino rent(5)   3,178       2,597       9,559       5,390  
Payments to the Philippine Parties   10,213       10,508       28,514       29,532  
Adjusted EBITDA   351,963       302,587       1,016,853       870,220  
Corporate and Other expenses   28,460       19,973       82,248       53,883  
Adjusted Property EBITDA $ 380,423     $ 322,560     $ 1,099,101     $ 924,103  
                       



Melco Resorts & Entertainment Limited and Subsidiaries  
Supplemental Data Schedule  
                             
                             
              Three Months Ended   Nine Months Ended  
              September 30,   September 30,  
                2025       2024       2025       2024    
Room Statistics:
                     
    City of Dreams                      
      Average daily rate(7)     $ 218     $ 211     $ 218     $ 209    
      Occupancy per available room     98 %     91 %     98 %     92 %  
      Revenue per available room(8)   $ 212     $ 192     $ 213     $ 193    
                             
    Studio City                      
      Average daily rate(7)     $ 178     $ 171     $ 170     $ 162    
      Occupancy per available room     97 %     96 %     98 %     96 %  
      Revenue per available room(8)   $ 174     $ 164     $ 166     $ 155    
                             
    Altira Macau                      
      Average daily rate(7)     $ 135     $ 134     $ 133     $ 132    
      Occupancy per available room     96 %     95 %     97 %     95 %  
      Revenue per available room(8)   $ 130     $ 128     $ 129     $ 126    
                             
    City of Dreams Manila                    
      Average daily rate(7)     $ 158     $ 164     $ 160     $ 164    
      Occupancy per available room     90 %     97 %     93 %     97 %  
      Revenue per available room(8)   $ 142     $ 158     $ 150     $ 158    
                             
    City of Dreams Mediterranean and Other                
      Average daily rate(7)     $ 595     $ 526     $ 493     $ 438    
      Occupancy per available room     72 %     71 %     64 %     62 %  
      Revenue per available room(8)   $ 425     $ 371     $ 315     $ 273    
                             
Other Information:
                     
    City of Dreams                      
      Average number of table games     437       430       435       430    
      Average number of gaming machines   615       600       619       616    
      Table games win per unit per day(9) $ 17,583     $ 14,738     $ 18,239     $ 15,237    
      Gaming machines win per unit per day(10) $ 586     $ 545     $ 533     $ 509    
                             
    Studio City                      
      Average number of table games     253       253       253       250    
      Average number of gaming machines   726       726       749       679    
      Table games win per unit per day(9) $ 13,572     $ 13,212     $ 13,680     $ 13,270    
      Gaming machines win per unit per day(10) $ 484     $ 418     $ 485     $ 443    
                             
    Altira Macau                      
      Average number of table games     29       37       32       40    
      Average number of gaming machines   148       132       138       136    
      Table games win per unit per day(9) $ 8,188     $ 8,658     $ 8,199     $ 8,433    
      Gaming machines win per unit per day(10) $ 274     $ 223     $ 275     $ 247    
                             
    Mocha and Other                      
      Average number of table games     15       15       15       16    
      Average number of gaming machines   850       873       847       894    
      Table games win per unit per day(9) $ 6,884     $ 6,888     $ 6,623     $ 6,741    
      Gaming machines win per unit per day(10) $ 269     $ 276     $ 276     $ 274    
                             
    City of Dreams Manila                    
      Average number of table games     262       264       265       267    
      Average number of gaming machines   2,264       2,276       2,265       2,278    
      Table games win per unit per day(9) $ 3,089     $ 3,308     $ 2,740     $ 3,059    
      Gaming machines win per unit per day(10) $ 241     $ 272     $ 238     $ 259    
                             
    City of Dreams Mediterranean and Other                
      Average number of table games     106       104       106       103    
      Average number of gaming machines   888       897       886       892    
      Table games win per unit per day(9) $ 4,231     $ 2,994     $ 3,674     $ 2,959    
      Gaming machines win per unit per day(10) $ 446     $ 352     $ 408     $ 334    
                             
                             
(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