2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $5.2B | $9.7B | $13B | $16B | $17B |
Cost of Revenue | $3.5B | $5B | $6.7B | $8.6B | $9.4B |
Gross Profit | $1.7B | $4.6B | $6.5B | $7.6B | $7.8B |
Gross Profit % | 33% | 48% | 49% | 47% | 46% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$1.3B | $1.2B | $207M | $1.3B | $1.1B |
Dep. & Amort. | $1.2B | $1.2B | $3.5B | $814M | $831M |
Def. Tax | $18M | $242M | $496M | -$117M | -$85M |
Stock Comp. | $107M | $65M | $71M | $74M | $80M |
Chg. in WC | -$624M | $142M | $128M | $153M | -$237M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $5.1B | $4.7B | $5.9B | $2.9B | $2.4B |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $5.1B | $4.7B | $5.9B | $2.9B | $2.4B |
Receivables | $560M | $858M | $925M | $1.1B | $1.3B |
Inventory | $88M | $96M | $126M | $142M | $141M |
MGM delivered a strong Q1 2025, highlighted by record Net Promoter Scores, MGM Rewards membership surpassing 50 million (up 50% since 2020), and a significant turnaround at BetMGM, which reported a 34% increase in net revenue and $22M in EBITDA (up $154M YoY).
Las Vegas operations remained solid despite tough comps from last year’s Super Bowl and ongoing room remodels; April is tracking as a record month for hotel performance, with strong group and event demand, and the Marriott partnership driving over 20,000 room nights per week.
MGM China maintained a 15.7% market share in Macau, increased its dividend payout policy to 50% of distributable profits, and secured a new $3B revolving credit facility; new luxury suites and villas are being added to support premium demand.
The company is executing a $200M EBITDA enhancement plan, expecting to realize over $150M in 2025 (35% from revenue actions, 65% from cost savings), and continues aggressive share repurchases—buying back nearly 15M shares for $494M in Q1 and another 8M shares for $215M in Q2 to date, with board approval for an additional $2B buyback.
Forward-looking: BetMGM is on track for $2.4B–$2.5B in net revenues and positive EBITDA for the year; MGM’s Japan project remains on schedule with a high-teens percentage return expected, equity contributions hedged through mid-2027, and New York RFP submission planned for June; management remains confident in liquidity, balance sheet strength, and ongoing investment in digital and physical assets.