Symbols / MLCO $5.99 +1.53% Melco Resorts & Entertainment Limited
MLCO Chart
About
Melco Resorts & Entertainment Limited develops, owns, and operates casino gaming and resort facilities in Macau, the Philippines, Cyprus, and internationally. It operates through City of Dreams, Studio City, Altira Macau, Mocha, City of Dreams Manila, City of Dreams Mediterranean and Other, Other Operations, and Corporate and Other segments. The company owns and operates City of Dreams, an integrated resort that has gaming tables and gaming machines; suites and villas; food and beverage outlets; retail outlets; a wet stage performance theater; and recreation and leisure facilities, including health and fitness clubs, swimming pools, spas and salons, and banquet and meeting facilities in Cotai, Macau. It also operates Studio City, a cinematically themed integrated resort with gaming facilities, hotel, entertainment, retail, and food and beverage outlets in Cotai, Macau; and Altira Macau, an integrated resort, which offers gaming tables and gaming machines, hotel rooms, dining and casual restaurants, and recreation and leisure facilities in Taipa, Macau. In addition, the company owns and operates Mocha Clubs, which are clubs with gaming machines in Macau; City of Dreams Manila, an integrated resort in the Entertainment City complex in Manila; City of Dreams Mediterranean, an integrated resort in Limassol, Cyprus; and three satellite casinos in Nicosia, Ayia Napa, and Paphos in Cyprus. Further, it is involved in the operation of the Sri Lanka Casino and management of Nüwa Sri Lanka located in City of Dreams Sri Lanka, as well as development projects in other countries. The company was formerly known as Melco Crown Entertainment Limited and changed its name to Melco Resorts & Entertainment Limited in April 2017. The company was founded in 2003 and is based in Central, Hong Kong. Melco Resorts & Entertainment Limited is a subsidiary of Melco Leisure and Entertainment Group Limited.
Fundamentals
Scroll to Statements| Market Cap | 2.44B | Enterprise Value | 13.37B | Income | 185.04M | Sales | 5.16B | Book/sh | -3.19 | Cash/sh | 0.87 |
| Dividend Yield | — | Payout | 0.00% | Employees | 22961 | IPO | — | P/E | 13.02 | Forward P/E | 8.10 |
| PEG | 0.45 | P/S | 0.47 | P/B | -1.88 | P/C | — | EV/EBITDA | 11.09 | EV/Sales | 2.59 |
| Quick Ratio | 0.97 | Current Ratio | 1.07 | Debt/Eq | — | LT Debt/Eq | — | EPS (ttm) | 0.46 | EPS next Y | 0.74 |
| EPS Growth | — | Revenue Growth | 8.60% | Earnings | 2026-04-30 | ROA | 5.31% | ROE | — | ROIC | — |
| Gross Margin | 37.94% | Oper. Margin | 16.12% | Profit Margin | 3.58% | Shs Outstand | 406.79M | Shs Float | 1.09B | Short Float | 3.88% |
| Short Ratio | 3.57 | Short Interest | — | 52W High | 10.15 | 52W Low | 4.88 | Beta | 0.60 | Avg Volume | 2.06M |
| Volume | 1.29M | Target Price | $8.87 | Recom | Buy | Prev Close | $5.90 | Price | $5.99 | Change | 1.53% |
Valuation Models
Price estimates from analyst targets and simple models.
Ratings
Latest analyst rating changes
| Date | Action | Analyst | Rating Change | Price Target |
|---|---|---|---|---|
| 2026-01-16 | down | JP Morgan | Overweight → Neutral | $8 |
| 2025-11-10 | main | JP Morgan | Overweight → Overweight | $11 |
| 2025-09-03 | up | CLSA | Hold → Outperform | — |
| 2025-08-01 | main | Citigroup | Buy → Buy | $12 |
| 2025-08-01 | main | Susquehanna | Positive → Positive | $12 |
| 2025-07-30 | main | Susquehanna | Positive → Positive | $10 |
| 2025-07-09 | main | Citigroup | Buy → Buy | $11 |
| 2025-07-09 | main | B of A Securities | Neutral → Neutral | $9 |
| 2025-07-01 | up | JP Morgan | Neutral → Overweight | $10 |
| 2025-06-02 | main | JP Morgan | Neutral → Neutral | $7 |
| 2025-05-20 | main | B of A Securities | Neutral → Neutral | $68 |
| 2025-05-20 | main | B of A Securities | Neutral → Neutral | $7 |
| 2025-04-10 | up | Citigroup | Neutral → Buy | $6 |
| 2025-03-03 | up | Morgan Stanley | Equal-Weight → Overweight | $7 |
| 2025-02-27 | main | Citigroup | Neutral → Neutral | $6 |
| 2025-02-10 | down | Citigroup | Buy → Neutral | $6 |
| 2025-02-03 | main | Susquehanna | Positive → Positive | $9 |
| 2025-01-20 | main | B of A Securities | Neutral → Neutral | $6 |
| 2024-12-17 | down | Morgan Stanley | Overweight → Equal-Weight | $8 |
| 2024-08-12 | main | B of A Securities | Buy → Buy | $8 |
- (MLCO) and the Role of Price-Sensitive Allocations - Stock Traders Daily Wed, 22 Apr 2026 11
- Melco Resorts: Undervalued With Catalysts Coming - Seeking Alpha ue, 21 Apr 2026 07
- MLCO SEC Filings - Melco Resorts And Entmnt Ltd 10-K, 10-Q, 8-K Forms - Stock Titan ue, 21 Apr 2026 23
- Is Melco Resorts & Entertainment (MLCO) Offering Opportunity After Recent Share Price Pullback? - Yahoo Finance Sun, 01 Feb 2026 08
- Melco (MLCO) Stock Cancelled Order (Investor Interest) 2026-04-18 - Social Momentum Signals - Cổng thông tin điện tử tỉnh Lào Cai Sat, 18 Apr 2026 09
- Melco Resorts & Entertainment Ltd - ADR (MLCO) Stock Price Today & Analysis - Gotrade ue, 13 Jan 2026 01
- Is Melco Resorts & Entertainment (MLCO) Offering An Opportunity After Recent Share Price Weakness - Yahoo Finance Sun, 18 Jan 2026 08
- Melco Resorts is called a Macau casino sector standout (MLCO:NASDAQ) - Seeking Alpha Wed, 08 Apr 2026 07
- Melco (NASDAQ: MLCO) exec withholds 50,703 shares to cover taxes - Stock Titan Wed, 08 Apr 2026 07
- A Look At Melco Resorts & Entertainment (MLCO) Valuation After Recent Analyst Downgrades And Earnings Miss - Yahoo Finance Fri, 03 Apr 2026 07
- Melco Resorts (MLCO) president uses 91,830 shares to cover tax liability - Stock Titan Wed, 08 Apr 2026 07
- Morgan Stanley Adjusts Melco Resorts & Entertainment Limited (MLCO) Target on Slower EBITDA Expansion in 2026 - Yahoo Finance hu, 02 Apr 2026 07
- Melco Resorts (MLCO) CFO uses 115,677 shares for tax-withholding, retains 3.29M - Stock Titan Wed, 08 Apr 2026 07
- J.P. Morgan Downgrades Melco Resorts & Entertainment (MLCO) To Hold - Yahoo Finance Mon, 19 Jan 2026 08
- Melco (MLCO) accounting chief uses 20,265 shares for tax withholding - Stock Titan Mon, 06 Apr 2026 07
Insider Transactions
No recent insider transactions.
Financials
| Line Item | Trend | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|---|
| Total Revenue |
|
5,163.30
+11.32%
|
4,638.21
+22.86%
|
3,775.25
+179.65%
|
1,349.98
|
| Operating Revenue |
|
5,163.30
+11.32%
|
4,638.21
+22.86%
|
3,775.25
+179.65%
|
1,349.98
|
| Cost Of Revenue |
|
3,266.59
+9.80%
|
2,975.12
+14.82%
|
2,591.12
+134.82%
|
1,103.44
|
| Reconciled Cost Of Revenue |
|
3,266.59
+9.80%
|
2,975.12
+14.82%
|
2,591.12
+134.82%
|
1,103.44
|
| Gross Profit |
|
1,896.71
+14.05%
|
1,663.09
+40.45%
|
1,184.13
+380.30%
|
246.54
|
| Operating Expense |
|
1,245.72
+7.61%
|
1,157.61
+7.67%
|
1,075.18
+10.38%
|
974.06
|
| Research And Development |
|
7.62
+40.24%
|
5.43
+352.00%
|
1.20
|
0.00
|
| Selling General And Administration |
|
657.36
+15.59%
|
568.70
+16.51%
|
488.13
+15.34%
|
423.23
|
| General And Administrative Expense |
|
657.36
+15.59%
|
568.70
+16.51%
|
488.13
+15.34%
|
423.23
|
| Other Gand A |
|
657.36
+15.59%
|
568.70
+16.51%
|
488.13
+15.34%
|
423.23
|
| Other Operating Expenses |
|
37.18
-11.35%
|
41.94
-1.21%
|
42.45
+46.92%
|
28.89
|
| Total Expenses |
|
4,512.31
+9.18%
|
4,132.73
+12.72%
|
3,666.29
+76.48%
|
2,077.50
|
| Operating Income |
|
650.99
+28.79%
|
505.48
+363.94%
|
108.95
+114.98%
|
-727.52
|
| Total Operating Income As Reported |
|
600.43
+23.89%
|
484.63
+646.05%
|
64.96
+108.74%
|
-743.11
|
| EBITDA |
|
1,156.75
+13.19%
|
1,021.91
+61.22%
|
633.88
+427.98%
|
-193.27
|
| Normalized EBITDA |
|
1,199.33
+13.22%
|
1,059.25
+57.15%
|
674.03
+471.18%
|
-181.59
|
| Reconciled Depreciation |
|
543.56
+0.37%
|
541.54
-0.34%
|
543.40
+4.11%
|
521.94
|
| EBIT |
|
613.19
+27.65%
|
480.37
+430.90%
|
90.48
+112.65%
|
-715.21
|
| Total Unusual Items |
|
-42.58
-14.02%
|
-37.34
+6.99%
|
-40.15
-243.73%
|
-11.68
|
| Total Unusual Items Excluding Goodwill |
|
-42.58
-14.02%
|
-37.34
+6.99%
|
-40.15
-243.73%
|
-11.68
|
| Special Income Charges |
|
-51.32
-134.84%
|
-21.85
+48.44%
|
-42.38
-171.95%
|
-15.59
|
| Other Special Charges |
|
51.32
+134.84%
|
21.85
-48.44%
|
42.38
+171.95%
|
15.59
|
| Net Income |
|
185.04
+324.97%
|
43.54
+113.32%
|
-326.92
+64.87%
|
-930.53
|
| Pretax Income |
|
148.28
+2435.56%
|
-6.35
+98.42%
|
-401.91
+63.19%
|
-1,091.93
|
| Net Non Operating Interest Income Expense |
|
-463.12
+3.18%
|
-478.32
-1.03%
|
-473.46
-32.75%
|
-356.66
|
| Interest Expense Non Operating |
|
464.90
-4.48%
|
486.72
-1.15%
|
492.39
+30.70%
|
376.72
|
| Net Interest Income |
|
-463.12
+3.18%
|
-478.32
-1.03%
|
-473.46
-32.75%
|
-356.66
|
| Interest Expense |
|
464.90
-4.48%
|
486.72
-1.15%
|
492.39
+30.70%
|
376.72
|
| Interest Income Non Operating |
|
8.48
-46.20%
|
15.77
-32.35%
|
23.30
-11.92%
|
26.46
|
| Interest Income |
|
8.48
-46.20%
|
15.77
-32.35%
|
23.30
-11.92%
|
26.46
|
| Other Income Expense |
|
-39.58
-18.11%
|
-33.51
+10.41%
|
-37.40
-382.56%
|
-7.75
|
| Other Non Operating Income Expenses |
|
3.00
-21.76%
|
3.83
+39.48%
|
2.75
-30.08%
|
3.93
|
| Gain On Sale Of Security |
|
8.74
+156.41%
|
-15.49
-794.09%
|
2.23
-42.83%
|
3.90
|
| Tax Provision |
|
2.83
-86.91%
|
21.61
+61.00%
|
13.42
+156.34%
|
5.24
|
| Tax Rate For Calcs |
|
0.00
-84.08%
|
0.00
+0.00%
|
0.00
+0.00%
|
0.00
|
| Tax Effect Of Unusual Items |
|
-0.81
+81.85%
|
-4.48
+6.99%
|
-4.82
-243.73%
|
-1.40
|
| Net Income Including Noncontrolling Interests |
|
145.46
+620.25%
|
-27.96
+93.27%
|
-415.33
+62.15%
|
-1,097.17
|
| Net Income From Continuing Operation Net Minority Interest |
|
185.04
+324.97%
|
43.54
+113.32%
|
-326.92
+64.87%
|
-930.53
|
| Net Income From Continuing And Discontinued Operation |
|
185.04
+324.97%
|
43.54
+113.32%
|
-326.92
+64.87%
|
-930.53
|
| Net Income Continuous Operations |
|
145.46
+620.25%
|
-27.96
+93.27%
|
-415.33
+62.15%
|
-1,097.17
|
| Minority Interests |
|
39.59
-44.63%
|
71.50
-19.12%
|
88.41
-46.95%
|
166.64
|
| Normalized Income |
|
226.81
+196.85%
|
76.41
+126.20%
|
-291.59
+68.31%
|
-920.25
|
| Net Income Common Stockholders |
|
185.04
+324.97%
|
43.54
+113.32%
|
-326.92
+64.87%
|
-930.53
|
| Diluted EPS |
|
0.46
+352.94%
|
0.10
+116.11%
|
-0.63
+60.61%
|
-1.61
|
| Basic EPS |
|
0.47
+355.88%
|
0.10
+116.11%
|
-0.63
+60.61%
|
-1.61
|
| Basic Average Shares |
|
397.99
-7.90%
|
432.12
-1.39%
|
438.20
-4.05%
|
456.68
|
| Diluted Average Shares |
|
400.63
-7.51%
|
433.14
-1.15%
|
438.20
-4.05%
|
456.68
|
| Diluted NI Availto Com Stockholders |
|
185.04
+324.97%
|
43.54
+113.32%
|
-326.92
+64.87%
|
-930.53
|
| Amortization |
|
19.97
+0.07%
|
19.96
-11.97%
|
22.67
-59.11%
|
55.45
|
| Amortization Of Intangibles Income Statement |
|
19.97
+0.07%
|
19.96
-11.97%
|
22.67
-59.11%
|
55.45
|
| Depreciation Amortization Depletion Income Statement |
|
543.56
+0.37%
|
541.54
-0.34%
|
543.40
+4.11%
|
521.94
|
| Depreciation And Amortization In Income Statement |
|
543.56
+0.37%
|
541.54
-0.34%
|
543.40
+4.11%
|
521.94
|
| Depreciation Income Statement |
|
523.59
+0.39%
|
521.58
+0.16%
|
520.73
+11.63%
|
466.49
|
| Total Other Finance Cost |
|
6.70
-8.98%
|
7.36
+68.39%
|
4.37
-31.64%
|
6.40
|
| Line Item | Trend | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|---|
| Total Assets |
|
7,597.69
-4.85%
|
7,985.34
-4.20%
|
8,335.07
-10.39%
|
9,301.78
|
| Current Assets |
|
1,269.20
-11.19%
|
1,429.17
-7.45%
|
1,544.29
-25.56%
|
2,074.67
|
| Cash Cash Equivalents And Short Term Investments |
|
1,023.20
-10.81%
|
1,147.19
-12.48%
|
1,310.71
-27.69%
|
1,812.73
|
| Cash And Cash Equivalents |
|
1,023.20
-10.81%
|
1,147.19
-12.48%
|
1,310.71
-27.69%
|
1,812.73
|
| Receivables |
|
127.29
-13.19%
|
146.63
+58.63%
|
92.44
+63.25%
|
56.62
|
| Accounts Receivable |
|
126.41
-12.35%
|
144.21
+57.37%
|
91.64
+63.66%
|
55.99
|
| Gross Accounts Receivable |
|
245.34
-9.87%
|
272.22
+10.88%
|
245.50
-10.15%
|
273.24
|
| Allowance For Doubtful Accounts Receivable |
|
-118.94
+7.09%
|
-128.01
+16.80%
|
-153.86
+29.18%
|
-217.24
|
| Inventory |
|
36.92
+13.76%
|
32.45
+10.28%
|
29.43
+11.40%
|
26.42
|
| Prepaid Assets |
|
—
|
—
|
—
|
77.77
|
| Restricted Cash |
|
0.00
-100.00%
|
0.37
+1262.96%
|
0.03
-99.95%
|
50.99
|
| Assets Held For Sale Current |
|
—
|
—
|
0.00
-100.00%
|
8.50
|
| Other Current Assets |
|
81.79
-20.22%
|
102.52
-8.21%
|
111.69
-6.47%
|
119.41
|
| Total Non Current Assets |
|
6,328.49
-3.47%
|
6,556.18
-3.45%
|
6,790.78
-6.04%
|
7,227.11
|
| Net PPE |
|
5,245.28
-2.60%
|
5,385.15
-3.91%
|
5,604.06
-6.20%
|
5,974.72
|
| Gross PPE |
|
10,925.01
+2.29%
|
10,680.02
+1.86%
|
10,484.97
+0.41%
|
10,442.09
|
| Accumulated Depreciation |
|
-5,679.73
-7.27%
|
-5,294.87
-8.48%
|
-4,880.91
-9.26%
|
-4,467.37
|
| Properties |
|
0.00
|
0.00
|
0.00
|
0.00
|
| Land And Improvements |
|
64.56
+13.19%
|
57.04
-2.44%
|
58.47
+3.42%
|
56.53
|
| Buildings And Improvements |
|
7,683.96
+0.47%
|
7,648.29
+0.35%
|
7,621.68
+23.20%
|
6,186.37
|
| Machinery Furniture Equipment |
|
1,809.70
+7.33%
|
1,686.07
+2.87%
|
1,639.03
+5.76%
|
1,549.77
|
| Construction In Progress |
|
13.07
-45.98%
|
24.20
+163.08%
|
9.20
-99.39%
|
1,509.96
|
| Other Properties |
|
76.94
-13.72%
|
89.16
+42.99%
|
62.36
+6.20%
|
58.72
|
| Leases |
|
1,276.78
+8.64%
|
1,175.25
+7.40%
|
1,094.24
+1.25%
|
1,080.74
|
| Goodwill And Other Intangible Assets |
|
839.45
-10.43%
|
937.15
-3.29%
|
969.02
+21.72%
|
796.09
|
| Goodwill |
|
23.49
-71.39%
|
82.09
+0.62%
|
81.58
-0.03%
|
81.61
|
| Other Intangible Assets |
|
815.96
-4.57%
|
855.06
-3.65%
|
887.43
+24.21%
|
714.48
|
| Non Current Accounts Receivable |
|
30.15
+41.46%
|
21.32
+10.84%
|
19.23
-91.15%
|
217.35
|
| Non Current Deferred Assets |
|
24.90
-42.48%
|
43.29
+27.00%
|
34.09
-36.59%
|
53.76
|
| Non Current Deferred Taxes Assets |
|
—
|
—
|
0.00
-100.00%
|
0.64
|
| Non Current Prepaid Assets |
|
11.02
-6.07%
|
11.73
-44.94%
|
21.31
-48.23%
|
41.16
|
| Other Non Current Assets |
|
177.69
+12.79%
|
157.54
+10.11%
|
143.08
-0.66%
|
144.03
|
| Total Liabilities Net Minority Interest |
|
8,501.32
-4.75%
|
8,925.31
-2.72%
|
9,175.12
-4.59%
|
9,616.15
|
| Current Liabilities |
|
1,184.31
-0.55%
|
1,190.86
+7.91%
|
1,103.62
-7.93%
|
1,198.63
|
| Payables And Accrued Expenses |
|
697.77
-1.60%
|
709.11
+9.23%
|
649.21
+30.65%
|
496.89
|
| Payables |
|
282.25
-6.19%
|
300.88
+10.17%
|
273.12
+51.98%
|
179.71
|
| Accounts Payable |
|
25.91
+4.50%
|
24.79
+110.98%
|
11.75
+74.62%
|
6.73
|
| Other Payable |
|
63.99
-4.53%
|
67.03
-8.83%
|
73.52
-34.31%
|
111.92
|
| Dividends Payable |
|
—
|
—
|
—
|
—
|
| Current Accrued Expenses |
|
415.52
+1.79%
|
408.23
+8.54%
|
376.10
+18.57%
|
317.18
|
| Total Tax Payable |
|
191.63
-8.32%
|
209.02
+11.50%
|
187.47
+210.90%
|
60.30
|
| Income Tax Payable |
|
29.21
-23.16%
|
38.01
+34.86%
|
28.18
+142.75%
|
11.61
|
| Current Debt And Capital Lease Obligation |
|
52.33
-29.29%
|
74.00
+34.57%
|
54.99
-85.15%
|
370.22
|
| Current Debt |
|
—
|
21.60
|
—
|
322.50
|
| Other Current Borrowings |
|
—
|
21.60
|
—
|
322.50
|
| Current Capital Lease Obligation |
|
52.33
-0.16%
|
52.41
-4.70%
|
54.99
+15.24%
|
47.72
|
| Current Deferred Liabilities |
|
268.35
+5.93%
|
253.34
+0.95%
|
250.96
-9.92%
|
278.59
|
| Current Deferred Revenue |
|
268.35
+5.93%
|
253.34
+0.95%
|
250.96
-9.92%
|
278.59
|
| Other Current Liabilities |
|
165.86
+7.42%
|
154.41
+4.01%
|
148.46
+180.53%
|
52.92
|
| Total Non Current Liabilities Net Minority Interest |
|
7,317.01
-5.40%
|
7,734.44
-4.18%
|
8,071.50
-4.11%
|
8,417.52
|
| Long Term Debt And Capital Lease Obligation |
|
6,972.62
-5.55%
|
7,382.44
-4.30%
|
7,713.95
-7.55%
|
8,344.13
|
| Long Term Debt |
|
6,747.92
-5.44%
|
7,135.82
-4.51%
|
7,472.62
-7.63%
|
8,090.01
|
| Long Term Capital Lease Obligation |
|
224.70
-8.89%
|
246.61
+2.19%
|
241.33
-5.03%
|
254.12
|
| Non Current Deferred Liabilities |
|
34.59
-5.77%
|
36.71
+5.00%
|
34.96
-11.89%
|
39.68
|
| Non Current Deferred Taxes Liabilities |
|
34.59
-5.77%
|
36.71
+5.00%
|
34.96
-11.89%
|
39.68
|
| Other Non Current Liabilities |
|
309.80
-1.74%
|
315.30
-2.26%
|
322.59
+856.90%
|
33.71
|
| Stockholders Equity |
|
-1,246.60
+6.02%
|
-1,326.46
-3.04%
|
-1,287.28
-51.39%
|
-850.33
|
| Common Stock Equity |
|
-1,246.60
+6.02%
|
-1,326.46
-3.04%
|
-1,287.28
-51.39%
|
-850.33
|
| Capital Stock |
|
13.52
+0.00%
|
13.52
-3.79%
|
14.05
-2.80%
|
14.45
|
| Common Stock |
|
13.52
+0.00%
|
13.52
-3.79%
|
14.05
-2.80%
|
14.45
|
| Share Issued |
|
1,351.54
+0.00%
|
1,351.54
-3.78%
|
1,404.68
-5.08%
|
1,479.80
|
| Ordinary Shares Number |
|
1,172.06
-6.92%
|
1,259.14
-3.98%
|
1,311.27
-4.29%
|
1,370.05
|
| Treasury Shares Number |
|
179.48
+94.24%
|
92.40
-1.08%
|
93.41
-14.89%
|
109.74
|
| Additional Paid In Capital |
|
2,988.71
+0.10%
|
2,985.73
-3.97%
|
3,109.21
-3.41%
|
3,218.89
|
| Retained Earnings |
|
-3,828.28
+4.61%
|
-4,013.33
+1.07%
|
-4,056.87
-8.76%
|
-3,729.95
|
| Gains Losses Not Affecting Retained Earnings |
|
-63.71
+33.46%
|
-95.75
+2.89%
|
-98.60
+11.94%
|
-111.97
|
| Treasury Stock |
|
356.83
+64.72%
|
216.63
-15.07%
|
255.07
+5.51%
|
241.75
|
| Minority Interest |
|
342.97
-11.26%
|
386.50
-13.58%
|
447.23
-16.56%
|
535.96
|
| Other Equity Adjustments |
|
-63.71
+33.46%
|
-95.75
+2.89%
|
-98.60
+11.94%
|
-111.97
|
| Total Equity Gross Minority Interest |
|
-903.63
+3.87%
|
-939.96
-11.89%
|
-840.05
-167.22%
|
-314.36
|
| Total Capitalization |
|
5,501.32
-5.30%
|
5,809.36
-6.08%
|
6,185.34
-14.56%
|
7,239.68
|
| Working Capital |
|
84.89
-64.38%
|
238.30
-45.92%
|
440.67
-49.70%
|
876.05
|
| Invested Capital |
|
5,501.32
-5.65%
|
5,830.96
-5.73%
|
6,185.34
-18.21%
|
7,562.18
|
| Total Debt |
|
7,024.94
-5.79%
|
7,456.44
-4.02%
|
7,768.94
-10.85%
|
8,714.35
|
| Net Debt |
|
5,724.72
-4.75%
|
6,010.23
-2.46%
|
6,161.90
-6.63%
|
6,599.78
|
| Capital Lease Obligations |
|
277.02
-7.36%
|
299.02
+0.91%
|
296.32
-1.83%
|
301.84
|
| Net Tangible Assets |
|
-2,086.05
+7.84%
|
-2,263.61
-0.32%
|
-2,256.30
-37.04%
|
-1,646.41
|
| Tangible Book Value |
|
-2,086.05
+7.84%
|
-2,263.61
-0.32%
|
-2,256.30
-37.04%
|
-1,646.41
|
| Duefrom Related Parties Current |
|
0.89
-63.38%
|
2.42
+203.89%
|
0.80
+26.51%
|
0.63
|
| Duefrom Related Parties Non Current |
|
—
|
—
|
0.00
-100.00%
|
216.33
|
| Dueto Related Parties Current |
|
0.72
+1743.59%
|
0.04
-89.66%
|
0.38
-50.46%
|
0.76
|
| Interest Payable |
|
115.92
-2.61%
|
119.03
+3.87%
|
114.59
-6.86%
|
123.03
|
| Line Item | Trend | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|---|
| Operating Cash Flow |
|
818.12
+30.55%
|
626.66
+0.64%
|
622.69
+200.53%
|
-619.43
|
| Cash Flow From Continuing Operating Activities |
|
818.12
+30.55%
|
626.66
+0.64%
|
622.69
+200.53%
|
-619.43
|
| Net Income From Continuing Operations |
|
145.46
+620.25%
|
-27.96
+93.27%
|
-415.33
+62.15%
|
-1,097.17
|
| Depreciation Amortization Depletion |
|
543.56
+0.37%
|
541.54
-0.34%
|
543.40
+4.11%
|
521.94
|
| Depreciation And Amortization |
|
543.56
+0.37%
|
541.54
-0.34%
|
543.40
+4.11%
|
521.94
|
| Other Non Cash Items |
|
7.16
+21.64%
|
5.88
-48.08%
|
11.33
+5218.31%
|
0.21
|
| Stock Based Compensation |
|
29.27
+6.95%
|
27.37
-22.85%
|
35.47
-50.60%
|
71.81
|
| Provisionand Write Offof Assets |
|
12.50
+326.37%
|
2.93
+187.47%
|
-3.35
-673.90%
|
-0.43
|
| Asset Impairment Charge |
|
62.07
+1771.80%
|
3.32
-98.40%
|
207.61
+1898.34%
|
10.39
|
| Deferred Tax |
|
5.80
-1.13%
|
5.87
-12.00%
|
6.67
+16.64%
|
5.71
|
| Deferred Income Tax |
|
5.80
-1.13%
|
5.87
-12.00%
|
6.67
+16.64%
|
5.71
|
| Operating Gains Losses |
|
5.96
+130.19%
|
2.59
+145.95%
|
-5.64
-691.40%
|
0.95
|
| Gain Loss On Investment Securities |
|
2.90
|
—
|
—
|
—
|
| Unrealized Gain Loss On Investment Securities |
|
—
|
—
|
—
|
0.00
|
| Gain Loss On Sale Of PPE |
|
2.30
+44.91%
|
1.59
+258.92%
|
0.44
-6.93%
|
0.48
|
| Change In Working Capital |
|
6.34
-90.26%
|
65.12
-73.15%
|
242.54
+282.56%
|
-132.85
|
| Change In Receivables |
|
4.95
+109.18%
|
-53.94
-71.10%
|
-31.53
-7861.11%
|
-0.40
|
| Changes In Account Receivables |
|
4.95
+109.18%
|
-53.94
-71.10%
|
-31.53
-7861.11%
|
-0.40
|
| Change In Inventory |
|
20.50
+300.14%
|
5.12
-74.61%
|
20.18
+381.87%
|
4.19
|
| Change In Prepaid Assets |
|
-6.59
-123.24%
|
28.35
+71.04%
|
16.57
+201.02%
|
-16.41
|
| Change In Payables And Accrued Expense |
|
-16.85
-120.55%
|
82.01
-61.39%
|
212.38
+275.10%
|
-121.29
|
| Change In Other Current Liabilities |
|
4.33
+20.76%
|
3.59
-85.61%
|
24.94
+2272.69%
|
1.05
|
| Investing Cash Flow |
|
-341.77
-13.62%
|
-300.81
-520.05%
|
-48.51
+93.98%
|
-806.11
|
| Cash Flow From Continuing Investing Activities |
|
-341.77
-13.62%
|
-300.81
-520.05%
|
-48.51
+93.98%
|
-806.11
|
| Net PPE Purchase And Sale |
|
-307.01
-35.02%
|
-227.39
-84.01%
|
-123.57
+4.44%
|
-129.31
|
| Purchase Of PPE |
|
-307.22
-34.89%
|
-227.76
-83.53%
|
-124.10
+4.34%
|
-129.73
|
| Sale Of PPE |
|
0.20
-45.19%
|
0.37
-29.43%
|
0.53
+25.30%
|
0.42
|
| Capital Expenditure |
|
-341.98
-13.55%
|
-301.18
-14.13%
|
-263.89
+57.58%
|
-622.09
|
| Capital Expenditure Reported |
|
-15.88
+53.54%
|
-34.18
+74.29%
|
-132.92
+72.30%
|
-479.88
|
| Net Investment Purchase And Sale |
|
—
|
—
|
0.00
|
0.00
|
| Purchase Of Investment |
|
—
|
—
|
0.00
|
0.00
|
| Sale Of Investment |
|
—
|
—
|
0.00
|
0.00
|
| Net Business Purchase And Sale |
|
—
|
—
|
—
|
—
|
| Purchase Of Business |
|
—
|
—
|
—
|
—
|
| Net Intangibles Purchase And Sale |
|
-18.88
+51.88%
|
-39.24
-471.68%
|
-6.86
+44.99%
|
-12.48
|
| Purchase Of Intangibles |
|
-18.88
+51.88%
|
-39.24
-471.68%
|
-6.86
+44.99%
|
-12.48
|
| Net Other Investing Changes |
|
—
|
—
|
214.84
+216.49%
|
-184.44
|
| Financing Cash Flow |
|
-603.12
-26.08%
|
-478.35
+57.64%
|
-1,129.12
-163.32%
|
1,783.29
|
| Cash Flow From Continuing Financing Activities |
|
-603.12
-26.08%
|
-478.35
+57.64%
|
-1,129.12
-163.32%
|
1,783.29
|
| Net Issuance Payments Of Debt |
|
-432.72
-31.92%
|
-328.02
+65.76%
|
-958.00
-151.79%
|
1,849.84
|
| Issuance Of Debt |
|
1,670.79
+96.50%
|
850.28
-32.06%
|
1,251.54
-32.34%
|
1,849.84
|
| Repayment Of Debt |
|
-2,103.50
-78.52%
|
-1,178.30
+46.67%
|
-2,209.54
|
0.00
|
| Long Term Debt Issuance |
|
1,670.79
+96.50%
|
850.28
-32.06%
|
1,251.54
-32.34%
|
1,849.84
|
| Long Term Debt Payments |
|
-2,103.50
-78.52%
|
-1,178.30
+46.67%
|
-2,209.54
|
0.00
|
| Net Long Term Debt Issuance |
|
-432.72
-31.92%
|
-328.02
+65.76%
|
-958.00
-151.79%
|
1,849.84
|
| Net Common Stock Issuance |
|
-166.01
-46.87%
|
-113.03
+33.71%
|
-170.51
-192.12%
|
-58.37
|
| Common Stock Payments |
|
-166.01
-46.87%
|
-113.03
+33.71%
|
-170.51
+11.41%
|
-192.47
|
| Common Stock Dividend Paid |
|
-0.08
+77.33%
|
-0.34
-9.55%
|
-0.31
-60.20%
|
-0.20
|
| Cash Dividends Paid |
|
-0.08
+77.33%
|
-0.34
-9.55%
|
-0.31
-60.20%
|
-0.20
|
| Repurchase Of Capital Stock |
|
-166.01
-46.87%
|
-113.03
+33.71%
|
-170.51
+11.41%
|
-192.47
|
| Proceeds From Stock Option Exercised |
|
0.68
|
0.00
-100.00%
|
0.23
|
0.00
|
| Net Other Financing Charges |
|
-4.99
+86.48%
|
-36.95
-6871.70%
|
-0.53
+93.37%
|
-7.99
|
| Changes In Cash |
|
-126.78
+16.87%
|
-152.50
+72.52%
|
-554.95
-255.12%
|
357.74
|
| Effect Of Exchange Rate Changes |
|
2.14
+120.84%
|
-10.26
-541.27%
|
2.33
+110.29%
|
-22.60
|
| Beginning Cash Position |
|
1,273.07
-11.34%
|
1,435.84
-27.79%
|
1,988.46
+20.27%
|
1,653.32
|
| End Cash Position |
|
1,148.43
-9.79%
|
1,273.07
-11.34%
|
1,435.84
-27.79%
|
1,988.46
|
| Free Cash Flow |
|
476.13
+46.29%
|
325.48
-9.29%
|
358.80
+128.90%
|
-1,241.53
|
| Interest Paid Supplemental Data |
|
460.63
-2.66%
|
473.23
-3.60%
|
490.91
+39.97%
|
350.74
|
| Income Tax Paid Supplemental Data |
|
13.75
+35.50%
|
10.14
+913.49%
|
1.00
-66.51%
|
2.99
|
| Common Stock Issuance |
|
—
|
0.00
|
0.00
-100.00%
|
134.10
|
| Issuance Of Capital Stock |
|
—
|
0.00
|
0.00
-100.00%
|
134.10
|
| Other Cash Adjustment Outside Changein Cash |
|
—
|
—
|
0.00
|
0.00
|
Trades
| Date | User | Broker | Pattern | Type | Position Size | Entry Price | Trade P&L | Status |
|---|
Posts
| Published | Title | Author | Category |
|---|