Saturday 10 October 2026 Export all MSC data to Excel Powerpack

STUDIO CITY IH

STUDIO CITY IH’s revenue for fiscal 2025 (year ended December 2025) was $694.6 million, up 8.67% from fiscal 2024. In the quarter to June 2026, revenue fell 13.4%, EPS fell 300.0%, free cash flow grew 237.7% and total debt fell 8.69%, each against the same quarter a year earlier. Revenue growth for three consecutive years, operating cash flow growth for three; insiders bought in the last twelve months.

1.00 0.02 +2.04%

Follow MSC

Alert me

Market cap: $188.8M
P/E: 0.0×
Fwd P/E: −129×
Dividend yield: —
F-score: 6/9
Altman Z: −0.48
Beneish M: −2.78
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total buys 0.21

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	1	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 0.48%

Capital & Financial Ratios $m

Market Cap 188.78

Revenue 684.08

Net Income (64.30)

Free Cash Flow 93.74

Net Debt 1,858.71

Current Ratio 0.76

Debt/Equity 3.73

P/E ratio 0.00

Fwd P/E (129.00)

P/S ratio 0.28

P/B ratio 0.36

Past 5Y EPS Growth —

This Y EPS Growth —

Next Y EPS Growth —

Next Y revenue growth 7.80%

Next 5Y EPS Growth —

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 1.00%

10-year low 10-year high

P/B against its own 10 years 4.58%

10-year low 10-year high

EV/Sales against its own 10 years 1.00%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2025	Powerpack
2024	Powerpack
2023	Powerpack
2022	Powerpack
2021	Powerpack

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	228	128	109	118
Receivables	43	2	3	2
Inventory	6	7	9	8
Other	—	—	—	—
	316	166	131	140

	2023	2024	2025	Q'26
Payables	2	3	6	4
ST’ Debt	—	22	—	15
Other	—	—	—	—
	157	181	180	184

Compound Annual Growth %

	10y	5y	3y
Sales	—	69.80%	291.80%
Cash Flow	—	0.00%	0.00%
Earnings	—	0.00%	0.00%
Book Value	—	(14.67%)	(13.18%)

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	177	165	—	—	—
’25	162	190	183	160	695
’24	150	161	175	153	639
’23	51	115	138	141	446
’22	12	(2)	(3)	4	12
’21	29	31	19	28	107
’20	37	(13)	1	24	49

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	210	210
’24	—	—	—	190	190
’23	—	—	(84)	66	(19)
’22	—	—	(159)	(20)	(179)
’21	—	—	(121)	(16)	(137)
’20	—	—	(149)	(19)	(167)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	156	156
’24	—	—	—	113	113
’23	—	—	(211)	37	(175)
’22	—	—	(518)	(113)	(631)
’21	—	—	(390)	(150)	(540)
’20	—	—	(287)	(81)	(368)

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	0.02	(0.08)	—	—	—
’25	(0.08)	(0.02)	(0.10)	(0.11)	(0.31)
’24	(0.08)	(0.17)	(0.11)	(0.14)	(0.50)
’23	(0.20)	(0.25)	(0.15)	(0.10)	(0.69)
’22	(0.54)	(0.45)	(0.44)	(0.44)	(1.85)
’21	(0.82)	(0.64)	(0.68)	(0.58)	(2.73)
’20	(1.17)	(1.51)	(1.22)	(0.66)	(4.41)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	—	13.79	12.73	11.87	5.13	1.52	4.22	5.02	2.30	Analyst estimates 2026–2028 Powerpack
	High	—	—	28.59	21.22	20.63	27.00	7.48	9.57	9.30	6.81
People
People	Employees	—	4,400	4,374	4,485	3,924	3,794	3,571	5,286	5,848	5,879
	Revenue/emp, $m	0.00	0.12	0.13	0.14	0.01	0.03	0.00	0.08	0.11	0.12
Income, $m
Income, $m	Revenue	425	540	571	627	49	107	12	446	639	695
	Gross margin, %	60.78	75.87	78.33	78.18	(52.00)	28.68	(531.81)	61.59	65.18	67.37
	EBT	(242)	(77)	(20)	44	(406)	(302)	(361)	(146)	(98)	(57)
	EBT margin, %	(57.08)	(14.20)	(3.54)	7.03	(825.28)	(283.02)	(3,125.43)	(32.81)	(15.41)	(8.16)
	Net income	(243)	(76)	(21)	44	(405)	(302)	(361)	(146)	(106)	(64)
	Depreciation	197	184	176	179	165	129	128	172	208	216
Per share, $
Per share, $	Revenue	93.67	11.91	11.93	10.37	0.67	1.15	0.07	2.31	3.32	3.61
	Earnings	(53.57)	(1.69)	(0.45)	0.56	(4.36)	(2.73)	(1.84)	(0.69)	(0.50)	(0.31)
	Cash flow	3.22	1.51	2.91	3.78	(2.27)	(1.48)	(1.01)	(0.10)	0.99	1.09
	Capex	(21.60)	(0.91)	(3.01)	(1.28)	(2.72)	(4.35)	(2.54)	(0.81)	(0.40)	(0.28)
	Free cash flow	(18.38)	0.60	(0.09)	2.50	(4.99)	(5.83)	(3.55)	(0.91)	0.59	0.81
	Book value	180.16	16.33	22.90	19.17	17.20	10.20	4.93	3.79	3.36	2.98
	Shares, m	5	45	48	60	74	93	178	193	193	193
Valuation, ×
Valuation, ×	P/E	0.00	0.00	836.00	36.89	0.00	0.00	0.00	0.00	0.00	0.00
	P/S	0.04	0.04	1.40	1.91	17.78	4.62	100.15	2.95	1.70	0.98
	P/B	0.03	0.03	0.73	1.03	0.69	0.52	1.32	1.80	1.68	1.19
	EV/Sales	2.85	2.85	3.56	3.67	38.31	19.49	266.92	7.68	4.89	3.82
	EV/FCF	(321.84)	(321.84)	(213.55)	10.17	(10.13)	(2.31)	(2.64)	(4.25)	(17.81)	28.27
Cash, $m
Cash, $m	Operating cash flow	15	68	140	229	(167)	(137)	(179)	(19)	190	210
	Capex	(98)	(41)	(144)	(77)	(200)	(403)	(452)	(156)	(77)	(54)
	Free cash flow	(83)	27	(4)	151	(368)	(540)	(631)	(175)	113	156
Balance, $m
Balance, $m	Working capital	204	283	20	314	446	309	306	159	(14)	(49)
	Total debt	1,992	1,999	1,610	1,436	1,586	2,088	2,435	2,335	2,163	2,025
	Net debt	1,621	1,607	1,232	1,109	1,010	1,589	1,926	2,107	2,036	1,915
	Shareholders’ equity	816	740	1,096	1,159	1,268	944	876	729	647	573
Returns, %
Returns, %	ROA	(8.16)	(2.57)	(0.75)	1.22	(11.18)	(7.94)	(9.45)	(3.91)	(3.11)	(2.03)
	ROIC	(1.40)	2.14	3.70	4.91	(7.68)	(4.73)	(6.18)	(0.64)	0.89	1.76
	ROE	(31.20)	(9.82)	(2.35)	2.98	(26.51)	(22.84)	(35.87)	(16.64)	(14.06)	(9.63)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
HGV Hilton Grand Vacations Inc.	$2.7B	19.4×	9.8×	+7.27% (above 0%: growing)	−42.31% (below 0%: shrinking)	+318.52% (above 0%: growing)	36.75%	6.70%	Compare
PENN PENN Entertainment, Inc.	$2.1B	— (loss-making)	17.8×	+5.24% (above 0%: growing)	n/m	+9,546.15% (above 0%: growing)	37.18%	7.09%	Compare
MCRI Monarch Casino & Resort, Inc.	$2.1B	17.9×	18.6×	+4.15% (above 0%: growing)	+23.81% (above 0%: growing)	−1.37% (below 0%: shrinking)	55.71%	27.09%	Compare
MLCO Melco Resorts & Entertainment Limited	$1.6B	7.1×	9.9×	−5.72% (below 0%: shrinking)	+50.00% (above 0%: growing)	+513.61% (above 0%: growing)	34.83%	10.20%	Compare
BALY Bally's Corporation	$705.1M	— (loss-making)	— (loss-making)	+20.49% (above 0%: growing)	n/m	−279.58% (below 0%: shrinking)	49.46%	(4.29%)	Compare
MSC STUDIO CITY IH	$188.8M	— (loss-making)	— (loss-making)	−13.41% (below 0%: shrinking)	n/m	+237.71% (above 0%: growing)	69.84%	9.10%
CPHC Canterbury Park Holding Corporation	$81.7M	785×	20.3×	+3.21% (above 0%: growing)	n/m	+25.66% (above 0%: growing)	75.60%	1.77%	Compare
FLL Full House Resorts, Inc.	$44.7M	— (loss-making)	— (loss-making)	+5.57% (above 0%: growing)	n/m	+151.71% (above 0%: growing)	53.03%	2.91%	Compare
CNTY Century Casinos, Inc.	$24.1M	— (loss-making)	— (loss-making)	+0.78% (above 0%: growing)	n/m	−1.26% (below 0%: shrinking)	44.09%	11.30%	Compare
Median of peers	$1.1B	18.7×	17.8×	+4.70%	+23.81%	+88.68%	46.78%	6.90%

All 18 Resorts & Casinos stocks →

STUDIO CITY IH (MSC) key facts

Strength: STUDIO CITY IH’s revenue for fiscal 2025 (year ended December 2025) was $694.6 million, up 8.67% from fiscal 2024.
STUDIO CITY IH (MSC) is a Resorts & Casinos company in the Consumer Cyclical sector, traded in the US as an ADR.
As of October 9, 2026, MSC traded at $1.00, a market capitalization of $188.8 million.
Return on equity was −9.63% and debt-to-equity 3.73.
Its Piotroski F-score is 6 out of 9 and its Altman Z-score is −0.48 (distress zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.