Common-Size Income Statement
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The financial performance from 2018 to 2022 is characterized by significant volatility, transitioning from stable operational profitability to severe losses, and eventually returning to a positive net result driven primarily by non-operational gains. A fundamental shift in the revenue mix and a marked increase in the relative burden of fixed costs are evident over this period.
- Revenue Stream Composition
- Casino operations remained the primary revenue driver, though their contribution declined from a peak of 71.53% in 2019 to 63.92% by 2022. Conversely, mall revenues exhibited a strong upward trend, increasing from 5.03% in 2018 to 14.11% in 2022, indicating a strategic or circumstantial shift toward retail-driven income. Other segments, including rooms and food and beverage, showed instability, with a notable dip in 2021 before partial recovery in 2022.
- Gross Profitability and Cost Structure
- Gross profit margins experienced a sharp contraction, falling from approximately 50% in 2019 to a low of 27.80% in 2020. While margins recovered to 40.15% by 2022, they remained below pre-2020 levels. This decline was driven by a surge in the cost of revenues, which peaked at 72.20% of net revenues in 2020, compared to roughly 50% in the 2018-2019 period.
- Operating Expense Trends
- Operating expenses as a percentage of revenue scaled aggressively during the period of contraction. General and administrative expenses spiked from approximately 11% in 2019 to 30.26% in 2020, remaining elevated at 22.77% in 2022. Depreciation and amortization followed a similar pattern, increasing from 8.48% in 2019 to a peak of 32.12% in 2020, and settling at 25.21% in 2022. These trends suggest a high degree of operating leverage where fixed costs became disproportionately heavy as revenues fluctuated.
- Financial Leverage and Interest Burden
- There is a clear increase in the relative cost of debt servicing. Interest expense, net of capitalized amounts, rose from 3.25% of net revenues in 2018 to 17.08% in 2022. This suggests either a significant increase in total debt or a substantial decrease in the revenue base relative to fixed interest obligations, placing increased pressure on the company's liquidity.
- Net Income and Non-Operating Impacts
- Operational performance shifted from a healthy operating income of 26.92% in 2019 to persistent operating losses, reaching -19.27% by 2022. Consequently, net income from continuing operations remained deeply negative from 2020 through 2022. However, the overall net income attributable to the corporation turned positive in 2022, reaching 44.57%. This reversal was not driven by core operations, but by a substantial gain on the disposal of discontinued operations, which contributed 70.51% to net revenues in 2022.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?