Common-Size Income Statement
Quarterly Data
Based on: 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).
The financial performance exhibits a distinct three-phase trajectory: a period of operational stability from early 2018 through early 2020, a phase of extreme volatility and contraction during the global pandemic, and a subsequent recovery trend leading into late 2023.
- Revenue Stream Composition
- Casino operations remained the primary revenue driver, consistently contributing between 70% and 73% of net revenues during stable periods. A significant anomaly occurred in mid-2020, where casino revenue plummeted to 10.2% of the total mix, though it recovered to 71.84% by September 2023. Mall revenues experienced an inverse correlation during the downturn, peaking at 42.86% in June 2020 and remaining elevated throughout 2021 before normalizing to approximately 7% by late 2023.
- Rooms and Food and Beverage revenues remained relatively stable as a percentage of the mix pre-pandemic, with rooms averaging 12-13% and food and beverage 6-7%. Post-pandemic, these segments showed slower recovery rates, with food and beverage margins remaining slightly compressed compared to 2018 levels.
- Cost Structure and Gross Profitability
- Cost of revenues typically hovered around 50% of net revenues during stable operations. During the revenue collapse of mid-2020, costs escalated to -379.59% of net revenues, reflecting the impact of high fixed costs against a diminished revenue base. Gross profit margins returned to pre-pandemic levels of approximately 50% by the third quarter of 2023.
- Operating Expenses and Efficiency
- General and administrative expenses as a percentage of revenue rose from approximately 10-11% pre-pandemic to a peak of -267.35% during the June 2020 nadir. While these expenses remained elevated through 2022, they normalized to 10.38% by September 2023. Depreciation and amortization followed a similar pattern, spiking as a percentage of revenue during low-earning quarters due to the fixed nature of these charges, before settling back toward 11% in 2023.
- Operating income margins transitioned from a healthy range of 24% to 32% (2018-2019) to deep negative territory during 2020 and 2021. A return to profitability was observed starting in March 2023, with operating margins expanding to 24.62% by September 2023.
- Financial Leverage and Net Income
- Interest expense as a percentage of net revenues increased significantly during the recovery period, moving from roughly 4% pre-pandemic to peaks of 18% in 2021 and 2022, indicating higher debt service burdens relative to revenue. This ratio improved to 7.16% by the end of the observed period.
- Net income from continuing operations showed extreme variance, including a catastrophic loss in mid-2020. A massive spike in net income occurred in March 2022, driven primarily by a one-time gain on the disposal of discontinued operations (303.39% of net revenues). Excluding this anomaly, the return to positive net income from continuing operations was established in early 2023, reaching 16.06% by September 2023.
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?