Melco Statements
MD
Data from Melco`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
HKD - Hong Kong dollar
Last reporting period:
31 Dec, 2023
Next reporting period:
28 Jun, 2024
Report frequency:
Semi-annual
Earnings release date:
—
Expected release date:
30 Aug, 2024
Melco Income Statement
B
M
HKD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
16 493.25
26.5 %
100
7 347.38
44.5
9 145.87
28 %
55.5
—
0
3 930.4
23.8
7 641.05
14.1 %
46.3
1 504.83
235.5 %
9.1
-2 006.71
-12.2
-96.443
-0.6
-1 981.69
-40.1 %
-12.02
109.81
0.7
-1 010.68
-37.8 %
-6.1
-0.668
1 513.62
13 038.39
187.2 %
100
5 893.48
45.2
7 144.91
200.9 %
54.8
—
0
3 424.34
26.3
6 696.32
22.7 %
51.4
448.59
114.5 %
3.4
-1 870.98
-14.3
-103.94
-0.8
-1 414.07
73.9 %
-10.8
-11.449
-0.09
-733.25
73.2 %
-5.6
-0.487
1 505.74
4 540.55
-24.6 %
100
2 166.11
47.7
2 374.44
-34.2 %
52.3
—
0
2 747.31
60.5
5 459.6
-16.6 %
120.2
-3 085.17
-5 %
-67.9
-1 558.91
-34.3
-110.55
-2.4
-5 425.74
-19.1 %
-119.5
-17.8
-0.4
-2 738.54
-15.3 %
-60.3
-1.818
1 506.68
6 025.11
-16.5 %
100
2 416.95
40.1
3 608.16
-3.4 %
59.9
—
0
2 739.09
45.5
6 545.51
4.7 %
108.6
-2 937.35
-16.6 %
-48.8
-1 430.19
-23.7
-114.76
-1.9
-4 555.94
-9.3 %
-75.6
23.434
0.4
-2 374.58
-9.9 %
-39.4
-1.578
1 504.47
7 213.57
-14.4 %
100
3 478.73
48.2
3 734.84
-16.1 %
51.8
—
0
2 716.95
37.7
6 253.38
-3.8 %
86.7
-2 518.54
-22.6 %
-34.9
-1 311.48
-18.2
-115.36
-1.6
-4 169.09
-11.7 %
-57.8
19.407
0.3
-2 161.35
-31.2 %
-30
-1.432
1 509.08
8 425.27
46.7 %
100
3 976.02
47.2
4 449.26
47.6 %
52.8
—
0
3 269.09
38.8
6 502.8
0.5 %
77.2
-2 053.54
40.6 %
-24.4
-1 376.68
-16.3
-119.53
-1.4
-3 730.89
28.5 %
-44.3
23.875
0.3
-1 647.62
38.4 %
-19.6
-1.088
1 514.77
5 741.96
-25.3 %
100
2 727.53
47.5
3 014.43
-23 %
52.5
—
0
3 103.23
54
6 472.62
-31.1 %
112.7
-3 458.19
37 %
-60.2
-1 411.23
-24.6
-108.12
-1.9
-5 220.37
26.7 %
-90.9
95.965
1.7
-2 674.68
27 %
-46.6
-1.766
1 514.15
7 682.48
-82.9 %
100
3 768.43
49.1
3 914.05
-83.3 %
50.9
—
0
4 204.64
54.7
9 399.5
-50 %
122.3
-5 485.45
-216.9 %
-71.4
-1 292.11
-16.8
-61.995
-0.8
-7 124.7
-488.5 %
-92.7
-63.107
-0.8
-3 665.21
-631.4 %
-47.7
-2.427
1 510.21
44 987.77
101.3 %
100
21 503.93
47.8
23 483.84
99 %
52.2
—
0
8 769.84
19.5
18 792.81
101.8 %
41.8
4 691.03
88.4 %
10.4
-2 615.28
-5.8
-117.34
-0.3
1 834.05
72.8 %
4.1
65.893
0.1
689.77
49.3 %
1.5
0.454
1 520.45
22 352.33
6.8 %
100
10 549.92
47.2
11 802.4
9.4 %
52.8
—
0
4 223.28
18.9
9 312.98
3.9 %
41.7
2 489.42
36.1 %
11.1
-1 253.46
-5.6
-61.554
-0.3
1 061.41
112.5 %
4.7
38.143
0.2
462.09
159.6 %
2.1
0.3
1 519.39
20 928.61
5.7 %
100
10 140.44
48.5
10 788.16
9.1 %
51.5
—
0
4 195.98
20
8 959.53
16.3 %
42.8
1 828.63
-16.3 %
8.7
-1 212.22
-5.8
-89.748
-0.4
499.53
-53 %
2.4
-32.313
-0.2
177.99
-48.3 %
0.9
0.112
1 537.17
19 796.07
-6 %
100
9 906.44
50
9 889.63
-4.4 %
50
—
0
3 682.89
18.6
7 705.69
-7.6 %
38.9
2 183.93
9.3 %
11
-978.21
-4.9
-109.04
-0.6
1 062.57
49.4 %
5.4
-5.757
-0.03
344.58
11.3 %
1.7
0.22
1 536.24
21 070.58
4.8 %
10 729.22
10 341.37
8.6 %
—
3 865.93
8 343.04
6.1 %
1 998.33
20.4 %
-1 863.09
576.11
711.36
70.1 %
4.253
309.55
88.1 %
0.2
1 544.03
20 109.5
9.9 %
10 583.42
9 526.09
0.9 %
—
4 198.42
7 866.29
-4.3 %
1 659.79
36.7 %
-1 008.74
-394.09
418.2
322.4 %
62.764
164.59
16558.6 %
0.103
1 543.75
18 304
229.9 %
8 866
9 438
257.2 %
—
5 356
8 224
203.9 %
1 214
1996.9 %
-1 403
1
-188
-101.9 %
28
-1
-100 %
—
1 540
5 549
2688.4 %
2 907
2 642
3422.7 %
—
1 424
2 706
1570.4 %
-64
26.4 %
-205
—
10 117
59611.8 %
11
10 367
103770 %
6.72
1 543
199
1 %
123
75
-40.5 %
—
267
162
-22.9 %
-87
-3.6 %
68
—
-17
-115.6 %
1
-10
-109 %
-0.01
1 543
197
75.9 %
71
126
88.1 %
—
173
210
65.4 %
-84
-40 %
196
—
109
-80.2 %
—
111
-80.9 %
0.07
1 551
112
24.4 %
45
67
17.5 %
—
156
127
-39.5 %
-60
61 %
629
1
550
-37.9 %
—
580
-36.1 %
0.36
1 571
90
1.1 %
33
57
9.6 %
—
148
210
78 %
-154
-136.9 %
1 034
1
886
-13.6 %
—
908
-11 %
0.58
1 569
89
-5.3 %
36
52
-3.7 %
—
92
118
-3.3 %
-65
4.4 %
1 121
—
1 026
75.4 %
1
1 020
76.8 %
0.65
1 565
94
13.3 %
40
54
10.2 %
—
103
122
37.1 %
-68
-65.9 %
692
—
585
-18.5 %
6
577
-19.1 %
0.37
1 551
83
29.7 %
35
49
—
—
74
89
-13.6 %
-41
24.1 %
1 142
—
718
80.4 %
3
713
74.8 %
0.46
1 536
64
-5.9 %
15
49
—
—
84
103
-15.6 %
-54
26 %
465
-1
398
294.1 %
-10
408
284.9 %
0.26
1 538
68
9.7 %
19
49
2.1 %
—
65
122
125.9 %
-73
-1360 %
175
—
101
-39.2 %
-6
106
-39.1 %
0.08
1 246
62
-1.6 %
13
48
-4 %
—
70
54
871.4 %
-5
-108.8 %
168
—
166
2471.4 %
-9
174
1833.3 %
0.14
1 240
63
1.6 %
13
50
8.7 %
—
47
-7
-107.6 %
57
223.9 %
-27
—
-7
96.6 %
-14
9
104.1 %
0.01
1 230
62
3.3 %
16
46
—
—
48
92
17.9 %
-46
-39.4 %
-158
1
-207
67.5 %
—
-218
65.8 %
-0.17
1 229
60
-13 %
14
46
-20.7 %
—
47
78
32.2 %
-33
-3200 %
-465
—
-637
21.8 %
—
-638
21.4 %
-0.52
1 228
69
-81.1 %
11
58
156.9 %
—
51
59
-63.1 %
-1
99.6 %
-638
1
-815
53.1 %
—
-812
53.4 %
-0.66
1 228
366
12.6 %
467
-102
-188.7 %
—
80
160
12.7 %
-262
-907.7 %
-427
1
-1 738
-183.1 %
1
-1 742
-183.7 %
-1.42
1 227
325
-37.5 %
210
115
-30.7 %
—
95
142
114 %
-26
-102.2 %
-328
-1
-614
-127.4 %
—
-614
-125.5 %
-0.5
1 227
520
83.1 %
355
166
55.1 %
—
101
-1 015
-1066.7 %
1 180
39233.3 %
-412
—
2 243
730.7 %
-1
2 406
747.2 %
1.63
1 474
284
-36.2 %
177
107
-62.7 %
—
80
105
-65 %
3
121.4 %
-129
—
270
-90.5 %
1
284
-90.1 %
0.21
1 302
445
14.4 %
159
287
-7.4 %
—
137
300
10.7 %
-14
-135.9 %
2 886
1
2 849
3163.4 %
5
2 866
9982.8 %
1.76
1 620
389
13.1 %
79
310
32.5 %
—
143
271
41.1 %
39
-4.9 %
-42
—
-93
-720 %
-9
-29
-293.3 %
-0.03
1 156
344
31.8 %
111
234
23.8 %
—
93
192
20 %
41
41.4 %
-26
—
15
-97.3 %
2
15
-97.2 %
0.03
1 126
261
31.2 %
72
189
47.7 %
—
84
160
32.2 %
29
383.3 %
5
—
548
18166.7 %
4
534
26800 %
0.52
1 034
199
-7.9 %
71
128
-0.8 %
—
84
121
-0.8 %
6
-25 %
-3
—
3
-95.2 %
3
-2
-103.3 %
—
816
216
86.2 %
86
129
51.8 %
—
79
122
28.4 %
8
180 %
-1
-1
63
625 %
-1
61
654.5 %
0.12
500
116
81.3 %
31
85
46.6 %
—
64
95
21.8 %
-10
50 %
-2
—
-12
42.9 %
1
-11
26.7 %
-0.03
332
64
—
6
58
—
—
39
78
—
-20
—
—
-1
-21
—
—
-15
—
-0.04
342