Melco
0200.HKMelco International Development Price (0200.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
1,509,678,000
(0.2725)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Melco International Development LimitedCurrency: HKD
| YEAR | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Revenue |
109,175,462.00
+0% |
99,408,954.00
-9% |
86,375,709.00
-13% |
164,036,000.00
+90% |
408,076,000.00
+149% |
600,640,000.00
+47% |
800,609,000.00
+33% |
804,895,000.00
+1% |
690,862,000.00
-14% |
709,553,000.00
+3% |
125,166,000.00
-82% |
129,314,000.00
+3% |
146,851,000.00
+14% |
183,274,000.00
+25% |
265,709,000.00
+45% |
436,685,000.00
+64% |
23,862,414,000.00
+5,364% |
41,194,677,000.00
+73% |
40,738,975,000.00
-1% |
25,003,664,000.00
-39% |
7,567,901,000.00
-70% |
9,084,672,000.00
+20% |
6,732,320,000.00
-26% |
17,869,430,000.00
+165% |
|
| Cost of Revenue | |||||||||||||||||||||||||
| Cost of Revenue | 28,404,211.00 | 28,312,211.00 | 24,159,382.00 | 36,703,000.00 | 157,183,000.00 | 182,533,000.00 | 237,116,000.00 | 531,867,000.00 | 677,532,000.00 | 573,525,000.00 | 28,308,000.00 | 32,244,000.00 | 207,622,000.00 | 271,822,000.00 | 190,422,000.00 | 168,606,000.00 | 4,701,960,000.00 | 7,021,698,000.00 | 7,611,111,000.00 | 15,176,005,000.00 | 11,806,270,000.00 | 11,366,876,000.00 | 9,970,389,000.00 | 11,611,399,000.00 | |
| Gross Profit | |||||||||||||||||||||||||
| Gross Profit |
80,771,251.00
+0% |
71,096,743.00
-12% |
62,216,327.00
-12% |
127,333,000.00
+105% |
250,893,000.00
+97% |
418,107,000.00
+67% |
563,493,000.00
+35% |
273,028,000.00
-52% |
13,330,000.00
-95% |
136,028,000.00
+920% |
96,858,000.00
-29% |
97,070,000.00
+0% |
-60,771,000.00
-163% |
-88,548,000.00
+46% |
75,287,000.00
-185% |
268,079,000.00
+256% |
19,160,454,000.00
+7,047% |
34,172,979,000.00
+78% |
33,127,864,000.00
-3% |
9,827,659,000.00
-70% |
-4,238,369,000.00
-143% |
-2,282,204,000.00
-46% |
-3,238,069,000.00
+42% |
6,258,031,000.00
-293% |
|
| Gross Profit Ratio | (0.74%) | (0.72%) | (0.72%) | (0.78%) | (0.61%) | (0.70%) | (0.70%) | (0.34%) | (0.02%) | (0.19%) | (0.77%) | (0.75%) | (-0.41%) | (-0.48%) | (0.28%) | (0.61%) | (0.80%) | (0.83%) | (0.81%) | (0.39%) | (-0.56%) | (-0.25%) | (-0.48%) | (0.35%) | |
| Operating Expenses | |||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 689,000.00 | 242,078,000.00 | 183,549,000.00 | 441,607,000.00 | 193,987,000.00 | 243,388,000.00 | 0.00 | 9,393,000.00 | |
| General and Administrative | 55,737,334.00 | 55,244,404.00 | 51,975,843.00 | 102,587,000.00 | 157,727,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,192,439,000.00 | 552,828,000.00 | 880,924,000.00 | 1,238,356,000.00 | 394,139,000.00 | 430,255,000.00 | 314,114,000.00 | 333,061,000.00 | |
| Selling, General & Admin... | 55,737,334.00 | 55,244,404.00 | 51,975,843.00 | 102,587,000.00 | 157,727,000.00 | 38,826,000.00 | 10,185,000.00 | 43,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 87,888,000.00 | 191,118,000.00 | 133,765,999.00 | 780,378,000.00 | 1,027,849,999.00 | 1,315,637,000.00 | 4,457,094,000.00 | 3,777,549,000.00 | 3,041,346,000.00 | 2,936,984,000.00 | 4,465,871,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 38,826,000.00 | 10,185,000.00 | 43,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 541,440,000.00 | 657,027,000.00 | 954,018,000.00 | 859,639,000.00 | 281,426,000.00 | 323,188,000.00 | 243,298,000.00 | 1,150,997,000.00 | |
| Depreciation and Amortiz... | 5,619,459.00 | 6,039,904.00 | 5,927,225.00 | 19,232,000.00 | 18,190,000.00 | 35,829,000.00 | 67,018,000.00 | 20,745,000.00 | 21,738,000.00 | 14,657,000.00 | 9,862,000.00 | 5,734,000.00 | 5,672,000.00 | 6,766,000.00 | 8,751,000.00 | 38,594,000.00 | 3,325,477,000.00 | 4,919,602,000.00 | 4,997,335,000.00 | 6,065,756,000.00 | 5,706,046,000.00 | 5,437,161,000.00 | 4,586,000,000.00 | 4,445,793,000.00 | |
| Other Expenses | 36,056,778.00 | 37,235,335.00 | 48,916,426.00 | 71,200,000.00 | 22,823,000.00 | 313,112,000.00 | -11,554,000.00 | -136,616,000.00 | -177,088,000.00 | -81,127,000.00 | -68,410,000.00 | -83,443,000.00 | -43,178,000.00 | -74,845,000.00 | -104,047,000.00 | -147,506,000.00 | 55,869,000.00 | 45,214,000.00 | -476,414,000.00 | -449,850,000.00 | -100,945,000.00 | 27,216,000.00 | 31,697,000.00 | 0.00 | |
| Total Operating Expenses | 91,794,112.00 | 92,479,739.00 | 100,892,269.00 | 173,787,000.00 | 180,550,000.00 | 351,938,000.00 | 568,821,000.00 | -1,064,057,000.00 | 142,275,000.00 | 89,681,000.00 | 25,288,000.00 | 105,013,000.00 | 5,672,000.00 | 6,766,000.00 | 1,403,738,999.00 | 130,250,000.00 | 7,842,087,000.00 | 30,871,735,000.00 | 29,272,947,000.00 | 4,906,944,000.00 | 3,878,494,000.00 | 3,041,346,000.00 | 2,936,984,000.00 | 4,465,871,000.00 | |
| Cost and Exponses | 120,198,323.00 | 120,791,950.00 | 125,051,651.00 | 210,490,000.00 | 337,733,000.00 | 534,471,000.00 | 805,937,000.00 | -532,190,000.00 | 819,807,000.00 | 663,206,000.00 | 53,596,000.00 | 137,257,000.00 | 213,294,000.00 | 278,588,000.00 | 1,594,160,999.00 | 298,856,000.00 | 12,544,047,000.00 | 37,893,433,000.00 | 36,884,058,000.00 | 20,082,949,000.00 | 15,684,764,000.00 | 14,408,222,000.00 | 12,907,373,000.00 | 16,077,270,000.00 | |
| Operating Income | |||||||||||||||||||||||||
| Operating Income |
-11,022,861.00
+0% |
-21,382,996.00
+94% |
-38,675,942.00
+81% |
-46,454,000.00
+20% |
70,343,000.00
-251% |
79,810,000.00
+13% |
-178,452,000.00
-324% |
537,979,000.00
-401% |
-550,576,000.00
-202% |
-1,106,199,000.00
+101% |
-80,403,000.00
-93% |
618,326,000.00
-869% |
909,507,000.00
+47% |
1,689,423,000.00
+86% |
-124,582,000.00
-107% |
-175,513,000.00
+41% |
1,046,326,000.00
-696% |
3,529,032,000.00
+237% |
3,951,662,000.00
+12% |
4,920,715,000.00
+25% |
-8,116,863,000.00
-265% |
-5,323,550,000.00
-34% |
-6,175,053,000.00
+16% |
1,792,160,000.00
-129% |
|
| Operating Income Ratio | (-0.10%) | (-0.22%) | (-0.45%) | (-0.28%) | (0.17%) | (0.13%) | (-0.22%) | (0.67%) | (-0.80%) | (-1.56%) | (-0.64%) | (4.78%) | (6.19%) | (9.22%) | (-0.47%) | (-0.40%) | (0.04%) | (0.09%) | (0.10%) | (0.20%) | (-1.07%) | (-0.59%) | (-0.92%) | (0.10%) | |
| Other Income and Exp... | |||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 39,203,000.00 | 43,918,000.00 | 45,752,000.00 | 1,389,399,000.00 | 2,171,693,000.00 | 2,292,819,000.00 | 77,032,000.00 | 42,422,000.00 | 51,858,000.00 | 108,024,000.00 | 214,560,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 4,199,000.00 | 31,747,000.00 | 85,879,000.00 | 76,235,000.00 | 107,401,000.00 | 99,413,000.00 | 106,799,000.00 | 122,521,000.00 | 98,926,000.00 | 39,203,000.00 | 43,918,000.00 | 45,779,000.00 | 1,937,592,000.00 | 2,563,122,000.00 | 2,559,249,000.00 | 2,769,762,000.00 | 3,020,481,000.00 | 3,252,749,000.00 | 3,819,378,000.00 | 4,336,739,000.00 | |
| Total Other Income/Exp... | 2,807,498.00 | 290,880.00 | 4,083,720.00 | 13,673,000.00 | -3,645,001.00 | 496,301,000.00 | 2,611,606,000.00 | 1,188,972,000.00 | -2,225,901,000.00 | -345,705,000.00 | -133,584,000.00 | 310,539,000.00 | 1,182,683,000.00 | 1,706,295,000.00 | 1,623,664,000.00 | 267,590,000.00 | 8,877,542,000.00 | -2,399,481,000.00 | -2,375,262,000.00 | -3,087,460,000.00 | -4,228,207,000.00 | -2,606,131,000.00 | -3,809,480,000.00 | -5,187,918,000.00 | |
| EBITDA | |||||||||||||||||||||||||
| EBITDA | -5,403,402.00 | -15,343,092.00 | -36,287,000.00 | -25,995,000.00 | 89,087,000.00 | 630,046,000.00 | 2,908,256,000.00 | 2,610,499,000.00 | -2,223,190,000.00 | -1,333,744,000.00 | -98,351,000.00 | 394,803,000.00 | 1,220,838,000.00 | 1,656,950,000.00 | 1,487,777,000.00 | 193,792,000.00 | 15,040,644,000.00 | 8,308,401,000.00 | 8,949,396,000.00 | 10,668,773,000.00 | -3,707,416,000.00 | 556,112,000.00 | -2,073,072,000.00 | 5,393,851,000.00 | |
| EBITDA ratio | (-0.05%) | (-0.15%) | (-0.38%) | (-0.17%) | (0.22%) | (0.19%) | (-0.14%) | (0.69%) | (-0.77%) | (-1.54%) | (-0.56%) | (4.83%) | (6.23%) | (9.25%) | (-0.44%) | (-0.31%) | (0.18%) | (0.21%) | (0.22%) | (0.44%) | (-0.32%) | (0.01%) | (-0.24%) | (0.30%) | |
| Income Before Tax | |||||||||||||||||||||||||
| Income Before Tax | -8,215,363.00 | -21,092,116.00 | -38,130,280.00 | -32,781,000.00 | 72,133,000.00 | 562,470,000.00 | 2,755,359,000.00 | 2,513,519,000.00 | -2,352,329,000.00 | -1,447,814,000.00 | -213,987,000.00 | 266,548,000.00 | 1,116,240,000.00 | 1,610,981,000.00 | 1,435,108,000.00 | 92,077,000.00 | 9,928,968,000.00 | 1,129,551,000.00 | 1,562,098,000.00 | 1,833,255,000.00 | -12,345,070,000.00 | -7,896,399,000.00 | -9,975,090,000.00 | -3,395,758,000.00 | |
| Income Before Tax Ratio | (-0.08%) | (-0.21%) | (-0.44%) | (-0.20%) | (0.18%) | (0.94%) | (3.44%) | (3.12%) | (-3.40%) | (-2.04%) | (-1.71%) | (2.06%) | (7.60%) | (8.79%) | (5.40%) | (0.21%) | (0.42%) | (0.03%) | (0.04%) | (0.07%) | (-1.63%) | (-0.87%) | (-1.48%) | (-0.19%) | |
| Income Tax Expense | |||||||||||||||||||||||||
| Income Tax Expense | 4,395.00 | -290,880.00 | -545,662.00 | 1,201,000.00 | 2,490,000.00 | 6,010,000.00 | -4,622,000.00 | -69,000.00 | 885,000.00 | 602,000.00 | -14,245,000.00 | -14,844,000.00 | -7,374,000.00 | 6,865,000.00 | 19,000.00 | 1,200,000.00 | 38,189,000.00 | 67,016,999.00 | 38,070,000.00 | 65,893,000.00 | 32,857,999.00 | 43,282,000.00 | 5,634,000.00 | 98,363,000.00 | |
| Net Income | |||||||||||||||||||||||||
| Net Income | -8,219,758.00
+0% |
-21,092,116.00
+157% |
-38,130,280.00
+81% |
-33,982,000.00
-11% |
69,643,000.00
-305% |
548,718,000.00
+688% |
2,836,755,000.00
+417% |
2,690,639,000.00
-5% |
-2,356,819,000.00
-188% |
-1,449,685,000.00
-38% |
-209,464,000.00
-86% |
280,085,000.00
-234% |
1,121,903,000.00
+301% |
1,596,715,000.00
+42% |
1,487,172,000.00
-7% |
100,924,000.00
-93% |
10,365,940,000.00
+10,171% |
474,136,000.00
-95% |
522,571,000.00
+10% |
689,772,000.00
+32% |
-6,339,887,000.00
-1,019% |
-3,808,968,000.00
-40% |
-5,113,127,000.00
+34% |
-1,743,932,000.00
-66% |
|
| Net Income Ratio | (-0.08%) | (-0.21%) | (-0.44%) | (-0.21%) | (0.17%) | (0.91%) | (3.54%) | (3.34%) | (-3.41%) | (-2.04%) | (-1.67%) | (2.17%) | (7.64%) | (8.71%) | (5.60%) | (0.23%) | (0.43%) | (0.01%) | (0.01%) | (0.03%) | (-0.84%) | (-0.42%) | (-0.76%) | (-0.10%) | |
| Earning Per Share | |||||||||||||||||||||||||
| Basic EPS | -0.07 | -0.17 | -0.29 | -0.21 | 0.09 | 0.52 | 2.38 | 2.19 | -1.92 | -1.18 | -0.17 | 0.23 | 0.85 | 1.04 | 0.96 | 0.07 | 6.74 | 0.31 | 0.34 | 0.46 | -4.19 | -2.52 | -3.40 | -1.16 | |
| Diluted EPS | -0.07 | -0.17 | -0.29 | -0.21 | 0.09 | 0.47 | 2.09 | 1.98 | -1.92 | -1.18 | -0.17 | 0.22 | 0.78 | 1.02 | 0.94 | 0.06 | 6.72 | 0.30 | 0.34 | 0.45 | -4.19 | -2.52 | -3.40 | -1.16 | |
| Share Outstanding | |||||||||||||||||||||||||
| Basic Share Outstanding | 121,087,134.00 | 121,087,134.00 | 131,350,554.00 | 165,726,872.00 | 712,737,000.00 | 1,194,686,000.00 | 1,388,111,000.00 | 1,387,525,000.00 | 1,226,994,000.00 | 1,227,984,000.00 | 1,229,380,000.00 | 1,228,803,000.00 | 1,536,609,000.00 | 1,533,865,000.00 | 1,547,791,000.00 | 1,541,917,000.00 | 1,537,723,000.00 | 1,528,058,000.00 | 1,529,367,000.00 | 1,513,806,000.00 | 1,512,181,000.00 | 1,511,925,000.00 | 1,505,575,000.00 | 1,509,678,000.00 | |
| Diluted Share Outstanding | 121,087,134.00 | 121,087,134.00 | 131,350,554.00 | 165,726,872.00 | 712,737,000.00 | 1,194,686,000.00 | 1,388,111,000.00 | 1,387,525,000.00 | 1,226,994,000.00 | 1,227,984,000.00 | 1,229,380,000.00 | 1,242,897,000.00 | 1,536,609,000.00 | 1,557,636,000.00 | 1,569,671,000.00 | 1,551,408,000.00 | 1,543,388,000.00 | 1,543,890,000.00 | 1,536,708,000.00 | 1,520,449,000.00 | 1,512,181,000.00 | 1,511,925,000.00 | 1,505,575,000.00 | 1,509,678,000.00 | |