Exhibit 99.1

LOGO

Melco Announces Unaudited Third Quarter 2025 Earnings

MACAU, Nov. 06, 2025 (GLOBE NEWSWIRE) — Melco Resorts & Entertainment Limited (Nasdaq: MLCO) (“Melco” or the “Company”), a developer, owner, and operator of integrated resort facilities in Asia and Europe, today reported its unaudited financial results for the third quarter of 2025.

Total operating revenues for the third quarter of 2025 were US$1.31 billion, representing an increase of approximately 11% from US$1.18 billion for the comparable period in 2024. The increase in total operating revenues was primarily attributable to the improved performance in both overall gaming and non-gaming operations.

Operating income for the third quarter of 2025 was US$184.5 million, compared with US$138.6 million in the third quarter of 2024.

Melco’s Adjusted Property EBITDA⁽¹⁾ was US$380.4 million in the third quarter of 2025, compared with US$322.6 million in the third quarter of 2024.

Net income attributable to Melco Resorts & Entertainment Limited for the third quarter of 2025 was US$74.7 million, or US$0.19 per ADS, compared with US$27.3 million, or US$0.06 per ADS, in the third quarter of 2024. The net loss attributable to noncontrolling interests was US$12.6 million and US$14.6 million during the third quarters of 2025 and 2024, respectively, the majority of which related to the net loss attributable to Studio City and City of Dreams Mediterranean and Other.

Mr. Lawrence Ho, our Chairman and Chief Executive Officer, commented, “Our properties in Macau delivered solid growth in the third quarter of 2025 with Macau Property EBITDA improving by 21% year-over-year. Margins remained stable, underscoring the strength of our core business and focus on cost discipline. We introduced new gaming areas and facilities during the quarter, providing our patrons with a differentiated experience, and will continue to introduce new initiatives that will elevate the quality of engagement with our customers.

“In the Philippines, Property EBITDA grew 45% quarter-over-quarter, and in Cyprus, City of Dreams Mediterranean and our satellite casinos had its best quarter since opening with Property EBITDA growing 53% year-over-year.”

City of Dreams Third Quarter Results

For the quarter ended September 30, 2025, total operating revenues at City of Dreams were US$672.6 million, compared with US$563.9 million in the third quarter of 2024. City of Dreams’ Adjusted EBITDA was US$206.9 million in the third quarter of 2025, compared with US$162.8 million in the third quarter of 2024. The year-over-year increase in Adjusted EBITDA was primarily a result of better performance in all gaming and non-gaming operations.

Rolling chip volume increased to US$5.58 billion during the third quarter of 2025, compared with US$3.30 billion in the third quarter of 2024 and win rate was 3.68% in the third quarter of 2025 versus 3.97% in the third quarter of 2024. The expected rolling chip win rate range is

2.85%-3.15%.

Mass market table games drop increased to US$1.66 billion in the third quarter of 2025, compared with US$1.40 billion in the third quarter of 2024 and hold percentage was 29.8% in the third quarter of 2025, compared with 32.3% in the third quarter of 2024.

Gaming machine handle for the third quarter of 2025 was US$1.04 billion, compared with US$0.94 billion in the third quarter of 2024 and win rate was 3.2% in both the third quarters of 2025 and 2024.

Total non-gaming revenue at City of Dreams in the third quarter of 2025 was US$94.8 million, compared with US$78.7 million in the third quarter of 2024.

Studio City Third Quarter Results

For the quarter ended September 30, 2025, total operating revenues at Studio City were US$375.3 million, compared with US$364.7 million in the third quarter of 2024. Studio City’s Adjusted EBITDA was US$104.7 million in the third quarter of 2025, compared with US$92.8 million in the third quarter of 2024. The year-over-year increase in Adjusted EBITDA was primarily a result of better mass market performance.

Mass market table games drop was US$942.5 million in the third quarter of 2025, compared with US$912.9 million in the third quarter of 2024 and hold percentage was 33.1% in the third quarter of 2025, compared with 30.7% in the third quarter of 2024.

Gaming machine handle for the third quarter of 2025 was US$873.3 million, compared with US$853.0 million in the third quarter of 2024 and win rate was 3.7% in the third quarter of 2025, compared with 3.3% in the third quarter of 2024.

Total non-gaming revenue at Studio City was US$85.9 million in the third quarter of 2025, compared with US$89.3 million in the third quarter of 2024.

As reported in the earnings release for the fourth quarter of 2024, Studio City has strategically repositioned itself to focus on the premium mass and mass operations, and VIP rolling chip operations at Studio City were transferred to City of Dreams in late October 2024.

Altira Macau Third Quarter Results

For the quarter ended September 30, 2025, total operating revenues at Altira Macau were US$25.6 million, compared with US$30.5 million in the third quarter of 2024. Altira Macau’s negative Adjusted EBITDA was US$0.7 million in the third quarter of 2025, compared with negative Adjusted EBITDA of US$1.1 million in the third quarter of 2024.

Mass market table games drop was US$112.6 million in the third quarter of 2025 versus US$135.5 million in the third quarter of 2024 and hold percentage was 19.4% in the third quarter of 2025, compared with 21.7% in the third quarter of 2024.

Gaming machine handle for the third quarter of 2025 was US$119.6 million, compared with US$148.0 million in the third quarter of 2024 and win rate was 3.1% in the third quarter of 2025 versus 1.8% in the third quarter of 2024.

Total non-gaming revenue at Altira Macau was US$5.1 million in the third quarter of 2025, compared with US$5.4 million in the third quarter of 2024.

Mocha and Other Third Quarter Results

As part of the Company’s development strategy and in accordance with Macau law, Grand Dragon Casino and one of the six Mocha Clubs, namely Mocha Kuong Fat, ceased operations in September 2025. Following these closures, 15 gaming tables were re-allocated to City of Dreams, and 90 gaming machines were re-allocated to Studio City. Another two of the remaining five Mocha Clubs will progressively cease operations before the end of 2025, with its electronic gaming machines being reallocated to the Company’s other gaming areas in Macau.

Total operating revenues from Mocha and Other were US$28.6 million in the third quarter of 2025, compared with US$30.6 million in the third quarter of 2024. Mocha and Other’s Adjusted EBITDA was US$5.8 million in the third quarter of 2025, compared with US$6.9 million in the third quarter of 2024.

Mass market table games drop was US$44.4 million in the third quarter of 2025 versus US$57.2 million in the third quarter of 2024 and hold percentage was 19.5% in the third quarter of 2025 versus 16.6% in the third quarter of 2024.

Gaming machine handle for the third quarter of 2025 was US$522.6 million, compared with US$519.1 million in the third quarter of 2024 and win rate was 4.0% in the third quarter of 2025 versus 4.3% in the third quarter of 2024.

City of Dreams Manila Third Quarter Results

For the quarter ended September 30, 2025, total operating revenues at City of Dreams Manila were US$110.7 million, compared with US$118.9 million in the third quarter of 2024. City of Dreams Manila’s Adjusted EBITDA was US$41.3 million in the third quarter of 2025, compared with US$45.9 million in the comparable period of 2024. The year-over-year decrease in Adjusted EBITDA was primarily a result of softer performance in gaming machine and non-gaming operations.

City of Dreams Manila’s rolling chip volume was US$516.9 million in the third quarter of 2025 versus US$614.3 million in the third quarter of 2024 and win rate was 4.37% in the third quarter of 2025 versus 3.88% in the third quarter of 2024. The expected rolling chip win rate range is 2.85%-3.15%.

Mass market table games drop decreased to US$144.1 million in the third quarter of 2025, compared with US$172.4 million in the third quarter of 2024 and hold percentage was 36.0% in the third quarter of 2025, compared with 32.8% in the third quarter of 2024.

Gaming machine handle for the third quarter of 2025 was US$0.99 billion, compared with US$1.11 billion in the third quarter of 2024 and win rate was 5.1% in the third quarter of 2025 versus 5.2% in the third quarter of 2024.

Total non-gaming revenue at City of Dreams Manila in the third quarter of 2025 was US$24.1 million, compared with US$29.0 million in the third quarter of 2024.

City of Dreams Mediterranean and Other Third Quarter Results

The Company operates City of Dreams Mediterranean in conjunction with three satellite casinos in Cyprus.

Total operating revenues at City of Dreams Mediterranean and Other for the quarter ended September 30, 2025 were US$85.8 million, compared with US$64.4 million in the third quarter of 2024. City of Dreams Mediterranean and Other’s Adjusted EBITDA was US$23.2 million in the third quarter of 2025, compared with US$15.1 million in the third quarter of 2024.

Rolling chip volume was US$1.4 million for the third quarter of 2025 versus US$14.6 million in the third quarter of 2024 and win rate was 6.94% in the third quarter of 2025, compared with negative 0.92% in the third quarter of 2024. The expected rolling chip win rate range is 2.85%-3.15%. The significant fluctuation on the rolling chip win rate resulted from low gaming volumes.

Mass market table games drop was US$188.5 million in the third quarter of 2025, compared with US$138.8 million in the third quarter of 2024 and hold percentage was 21.8% in the third quarter of 2025, compared with 20.7% in the third quarter of 2024.

Gaming machine handle for the third quarter of 2025 was US$690.9 million, compared with US$558.9 million in the third quarter of 2024 and win rate was 5.3% in the third quarter of 2025 versus 5.2% in the third quarter of 2024.

Total non-gaming revenue at City of Dreams Mediterranean and Other in the third quarter of 2025 was US$30.4 million, compared with US$25.0 million in the third quarter of 2024.

Other Operations

Other Operations include the Company’s casino operations at City of Dreams Sri Lanka, which commenced business on August 1, 2025, and provision of management services to the Nüwa hotel at City of Dreams Sri Lanka, which opened to the public on July 15, 2025.

Total operating revenues from Other Operations were US$6.1 million for the quarter ended September 30, 2025. Adjusted EBITDA from Other Operations was negative US$0.6 million in the third quarter of 2025.

Other Factors Affecting Earnings

Total net non-operating expenses for the third quarter of 2025 were US$121.6 million, which mainly included interest expense, net of amounts capitalized of US$113.3 million.

Depreciation and amortization costs of US$138.3 million were recorded in the third quarter of 2025, of which US$5.0 million related to the amortization expense for land use rights.

Adjusted EBITDA for Studio City for the three months ended September 30, 2025 referred to above was US$26.6 million more than the Adjusted EBITDA of Studio City reported in the earnings release for Studio City International Holdings Limited (“SCIHL”) dated November 6, 2025 (the “Studio City Earnings Release”). Adjusted EBITDA of Studio City reported in the Studio City Earnings Release includes certain intercompany charges that are not included in Adjusted EBITDA for Studio City reported in this press release. Such intercompany charges include, among other items, fees and shared service charges billed between SCIHL and its subsidiaries and certain subsidiaries of Melco. Additionally, Adjusted EBITDA of Studio City presented in this press release does not reflect certain gaming concession related costs and certain intercompany costs related to the gaming operations at Studio City Casino.

Financial Position and Capital Expenditures

Total cash and bank balances as of September 30, 2025 aggregated to US$1.61 billion, including US$125.2 million of restricted cash.

Total debt, net of unamortized deferred financing costs and original issue premiums, was US$7.35 billion at the end of the third quarter of 2025.

In July 2025, Studio City Finance Limited repaid US$221.6 million principal amount outstanding under the 6.00% senior notes upon maturity on July 15, 2025 with a HK$1,337.0 million (equivalent to US$170.3 million) drawdown from the senior secured credit facilities entered into by Studio City Company Limited and the remainder with cash on hand.

During the quarter ended September 30, 2025, Melco repaid HK$547.0 million (equivalent to US$70.2 million) principal amount outstanding under the revolving credit facilities entered into by MCO Nominee One Limited, and Studio City Company Limited repaid HK$468.0 million (equivalent to US$60.0 million) principal amount outstanding under the senior secured credit facility.

In September 2025, Melco Resorts Finance Limited issued US$500.0 million aggregate principal amount of 6.50% senior notes due 2033. The proceeds were used to settle a conditional tender offer and early redemption of its 5.25% senior notes due 2026 (“2026 Senior Notes”). The conditional tender offer for US$142.1 million of 2026 Senior Notes was settled on September 24, 2025, while the early redemption of the remaining US$357.9 million of 2026 Senior Notes not tendered was settled on October 27, 2025.

Subsequent to the quarter end, Melco repaid an additional HK$1,403.0 million (equivalent to US$180.6 million) principal amount outstanding under its revolving credit facilities.

Available liquidity, including cash and undrawn revolving credit facilities, as of September 30, 2025 was approximately US$2.60 billion.

Capital expenditures for the third quarter of 2025 were US$67.6 million, which included costs related to enhancement projects at City of Dreams in Macau and Studio City, and the fit-out of the casino at City of Dreams Sri Lanka.

Conference Call Information

Melco Resorts & Entertainment Limited will hold a conference call to discuss its third quarter 2025 financial results on Thursday, November

6, 2025 at 8:30 a.m. Eastern Time (or 9:30 p.m. Singapore Time).

To join the conference call, please register in advance using the below Online Registration Link. Upon registering, each participant will receive the dial-in numbers, passcode and a unique Personal PIN which can be used to join the conference.

Online Registration Link:

https://s1.c-conf.com/diamondpass/10050691-g5lnwm.html

An audio webcast and replay of the conference call will also be available at http://www.melco-resorts.com.

Safe Harbor Statement

This press release contains forward-looking statements. These statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. Melco Resorts & Entertainment Limited (the “Company”) may also make forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the “SEC”), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about the Company’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties, and a number of factors could cause actual results to differ materially from those contained in any forward-looking statement. These factors include, but are not limited to, (i) changes in the gaming market and visitations in Macau, the Philippines, the Republic of Cyprus and Sri Lanka, (ii) local and global economic conditions, (iii) capital and credit market volatility, (iv) our anticipated growth strategies, (v) risks associated with the implementation of the amended Macau gaming law by the Macau government, (vi) gaming authority and other governmental approvals and regulations, and (vii) our future business development, results of operations and financial condition. In some cases, forward-looking statements can be identified by words or phrases such as “may,” “will,” “expect,” “anticipate,” “target,” “aim,” “estimate,” “intend,” “plan,” “believe,” “potential,” “continue,” “is/are likely to” or other similar expressions. Further information regarding these and other risks, uncertainties or factors is included in the Company’s filings with the SEC. All information provided in this press release is as of the date of this press release, and the Company undertakes no duty to update such information, except as required under applicable law.

Non-GAAP Financial Measures

(1)

“Adjusted EBITDA” is net income/loss before interest, taxes, depreciation, amortization, pre-opening costs, development costs, property charges and other, share-based compensation, payments to the Philippine parties under the cooperative arrangement (the “Philippine Parties”), integrated resort and casino rent and other non-operating income and expenses. “Adjusted Property EBITDA” is net income/loss before interest, taxes, depreciation, amortization, pre-opening costs, development costs, property charges and other, share-based compensation, payments to the Philippine Parties, integrated resort and casino rent, Corporate and Other expenses and other non-operating income and expenses. Adjusted EBITDA and Adjusted Property EBITDA, which are non-GAAP financial measures, are presented as supplemental disclosures because management believes they are widely used to measure the performance, and as a basis for valuation, of gaming companies. Management uses Adjusted EBITDA and Adjusted Property EBITDA to measure the operating performance of our segments and to compare the operating performance of our properties with those of our competitors.

The Company also presents Adjusted EBITDA and Adjusted Property EBITDA because they are used by some investors as ways to measure a company’s ability to incur and service debt, make capital expenditures, and meet working capital requirements. Gaming companies have historically reported similar measures as supplements to financial measures in accordance with generally accepted accounting principles, in particular, U.S. GAAP or International Financial Reporting Standards. However, Adjusted EBITDA and Adjusted Property EBITDA should not be considered as alternatives to operating income/loss as indicators of the Company’s performance, as alternatives to cash flows from operating activities as measures of liquidity, or as alternatives to any other measure determined in accordance with U.S. GAAP. Unlike net income/loss, Adjusted EBITDA and Adjusted Property EBITDA do not include depreciation and amortization or interest expense and, therefore, do not reflect current or future capital expenditures or the cost of capital. The Company recognizes these limitations and uses Adjusted EBITDA and Adjusted Property EBITDA as only two of several comparative tools, together with U.S. GAAP measurements, to assist in the evaluation of operating performance.

Such U.S. GAAP measurements include operating income/loss, net income/loss, cash flows from operations and cash flow data. The Company has significant uses of cash flows, including capital expenditures, interest payments, debt principal repayments, taxes and other recurring and nonrecurring charges, which are not reflected in Adjusted EBITDA or Adjusted Property EBITDA. Also, the Company’s calculation of Adjusted EBITDA and Adjusted Property EBITDA may be different from the calculation methods used by other companies and, therefore, comparability may be limited. The use of Adjusted Property EBITDA and Adjusted EBITDA has material limitations as an analytical tool, as Adjusted Property EBITDA and Adjusted EBITDA do not include all items that impact our net income/loss. Investors are encouraged to review the reconciliation of the historical non-GAAP financial measure to its most directly comparable GAAP financial measure. Reconciliations of Adjusted EBITDA and Adjusted Property EBITDA with the most comparable financial measures calculated and presented in accordance with U.S. GAAP are provided herein immediately following the financial statements included in this press release.

(2)

“Adjusted net income/loss” is net income/loss before pre-opening costs, development costs, property charges and other and loss on extinguishment of debt, net of noncontrolling interests and taxes calculated using specific tax treatments applicable to the adjustments based on their respective jurisdictions. Adjusted net income/loss attributable to Melco Resorts & Entertainment Limited and adjusted net income/loss attributable to Melco Resorts & Entertainment Limited per share (“EPS”), which are non-GAAP financial measures, are presented as supplemental disclosures because management believes they are widely used to measure the performance, and as a basis for valuation, of gaming companies. These measures are used by management and/or evaluated by some investors, in addition to income/loss and EPS computed in accordance with U.S. GAAP, as an additional basis for assessing period-to-period results of our business. Adjusted net income/loss attributable to Melco Resorts & Entertainment Limited and adjusted net income/loss attributable to Melco Resorts & Entertainment Limited per share may be different from the calculation methods used by other companies and, therefore, comparability may be limited. Reconciliations of adjusted net income/loss attributable to Melco Resorts & Entertainment Limited with the most comparable financial measures calculated and presented in accordance with U.S. GAAP are provided herein immediately following the financial statements included in this press release.

About Melco Resorts & Entertainment Limited

The Company, with its American depositary shares listed on the Nasdaq Global Select Market (Nasdaq: MLCO), is a developer, owner and operator of integrated resort facilities in Asia and Europe. The Company currently operates City of Dreams (www.cityofdreamsmacau.com) and Altira Macau (www.altiramacau.com), integrated resorts located in Cotai and Taipa, Macau, respectively. Its business also includes the Mocha Clubs (www.mochaclubs.com), the only non-casino based operation of electronic gaming machines in Macau. In addition, the Company operates Studio City (www.studiocity-macau.com), a cinematically-themed integrated resort in Cotai, Macau. In the Philippines, the Company operates and manages City of Dreams Manila (www.cityofdreamsmanila.com), an integrated resort in the Entertainment City complex in Manila. In Europe, the Company operates City of Dreams Mediterranean, an integrated resort in Limassol, in the Republic of Cyprus (www.cityofdreamsmed.com.cy) and licensed satellite casinos in other cities in Cyprus (the “Cyprus Casinos”). In South Asia, the Company operates the casino and manages the Nüwa hotel at City of Dreams Sri Lanka (www.cityofdreamssrilanka.com), an integrated resort in Colombo, Sri Lanka. For more information about the Company, please visit www.melco-resorts.com.

The Company is majority owned by Melco International Development Limited, a company listed on the Main Board of The Stock Exchange of Hong Kong Limited, which is in turn majority owned and led by Mr. Lawrence Ho, who is the Chairman, Executive Director and Chief Executive Officer of the Company.

For the investment community, please contact:

Jeanny Kim

Senior Vice President, Group Treasurer

Tel: +852 2598 3698

Email: jeannykim@melco-resorts.com

For media enquiries, please contact:

Chimmy Leung

Executive Director, Corporate Communications

Tel: +852 3151 3765

Email: chimmyleung@melco-resorts.com

Melco Resorts & Entertainment Limited and Subsidiaries

Condensed Consolidated Statements of Operations (Unaudited)

(In thousands, except share and per share data)


	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2025			2024			2025			2024
Operating revenues:
Casino	$	1,061,469		$	944,352		$	3,181,389		$	2,800,640
Rooms		118,577			110,993			332,634			313,217
Food and beverage		73,270			73,512			219,766			211,191
Entertainment, retail and other		56,191			46,276			136,237			122,147

Total operating revenues		1,309,507			1,175,133			3,870,026			3,447,195

Operating costs and expenses:
Casino		(674,624	)		(624,121	)		(2,033,228	)		(1,866,346	)
Rooms		(38,623	)		(33,528	)		(111,186	)		(93,046	)
Food and beverage		(60,041	)		(59,828	)		(181,779	)		(168,277	)
Entertainment, retail and other		(27,560	)		(22,868	)		(74,078	)		(62,515	)
General and administrative		(167,005	)		(140,506	)		(480,449	)		(411,849	)
Payments to the Philippine Parties		(10,213	)		(10,508	)		(28,514	)		(29,532	)
Pre-opening costs		(7,393	)		(5,763	)		(50,416	)		(10,935	)
Development costs		(996	)		(1,469	)		(6,266	)		(3,541	)
Amortization of land use rights		(4,984	)		(4,993	)		(14,966	)		(14,948	)
Depreciation and amortization		(133,323	)		(130,861	)		(387,687	)		(392,218	)
Property charges and other		(234	)		(2,103	)		(47,420	)		(6,317	)

Total operating costs and expenses		(1,124,996	)		(1,036,548	)		(3,415,989	)		(3,059,524	)

Operating income		184,511			138,585			454,037			387,671

Non-operating income (expenses):
Interest income		1,057			3,769			5,620			12,600
Interest expense, net of amounts capitalized		(113,261	)		(121,438	)		(350,650	)		(366,950	)
Other financing costs		(992	)		(2,061	)		(4,970	)		(5,661	)
Foreign exchange (losses) gains, net		(9,296	)		(1,790	)		9,605			(1,283	)
Other income, net		1,410			601			3,399			3,206
Loss on extinguishment of debt		(524	)		(114	)		(524	)		(983	)

Total non-operating expenses, net		(121,606	)		(121,033	)		(337,520	)		(359,071	)

Income before income tax		62,905			17,552			116,517			28,600
Income tax expense		(845	)		(4,862	)		(17,355	)		(16,647	)

Net income		62,060			12,690			99,162			11,953
Net loss attributable to noncontrolling interests		12,626			14,567			25,248			51,864

Net income attributable to Melco Resorts & Entertainment Limited	$	74,686		$	27,257		$	124,410		$	63,817

Net income attributable to Melco Resorts & Entertainment Limited per share:
Basic	$	0.064		$	0.021		$	0.104		$	0.049

Diluted	$	0.063		$	0.021		$	0.103		$	0.049

Net income attributable to Melco Resorts & Entertainment Limited per ADS:
Basic	$	0.191		$	0.063		$	0.311		$	0.146

Diluted	$	0.189		$	0.063		$	0.309		$	0.146

Weighted average shares outstanding used in net income attributable to Melco Resorts & Entertainment Limited per share calculation:
Basic		1,171,585,944			1,294,946,572			1,201,377,034			1,308,860,794

Diluted		1,184,132,090			1,295,758,173			1,207,524,521			1,312,221,773

Melco Resorts & Entertainment Limited and Subsidiaries

Condensed Consolidated Balance Sheets

(In thousands, except share and per share data)


	September 30,			December 31,
	2025			2024
	(Unaudited)
ASSETS
Current assets:
Cash and cash equivalents	$	1,481,604		$	1,147,193
Restricted cash		—			368
Accounts receivable, net		100,632			144,211
Receivables from affiliated companies		1,577			2,422
Inventories		35,273			32,452
Prepaid expenses and other current assets		96,627			102,521

Total current assets		1,715,713			1,429,167

Property and equipment, net		5,213,411			5,272,500
Intangible assets, net		273,773			288,710
Goodwill		25,854			82,090
Long-term prepayments, deposits and other assets, net		119,091			131,850
Restricted cash		125,215			125,511
Operating lease right-of-use assets		79,798			89,164
Land use rights, net		549,975			566,351

Total assets	$	8,102,830		$	7,985,343

LIABILITIES AND DEFICIT
Current liabilities:
Accounts payable	$	17,380		$	24,794
Accrued expenses and other current liabilities		1,024,238			1,054,018
Income tax payable, current		30,379			38,009
Operating lease liabilities, current		19,408			18,590
Finance lease liabilities, current		33,779			33,817
Current portion of long-term debt, net		457,755			21,597
Payables to affiliated companies		619			39

Total current liabilities		1,583,558			1,190,864

Long-term debt, net		6,887,549			7,135,825
Other long-term liabilities		306,299			315,299
Income tax payable, non-current		10,848			—
Deferred tax liabilities, net		37,541			36,708
Operating lease liabilities, non-current		75,796			80,673
Finance lease liabilities, non-current		154,543			165,938

Total liabilities		9,056,134			8,925,307

Deficit:
Ordinary shares, par value $0.01; 7,300,000,000 shares authorized; 1,351,540,382 and 1,351,540,382 shares issued; 1,171,986,064 and 1,259,138,299 shares outstanding, respectively		13,515			13,515
Treasury shares, at cost; 179,554,318 and 92,402,083 shares, respectively		(357,015	)		(216,626	)
Additional paid-in capital		2,981,659			2,985,730
Accumulated other comprehensive losses		(59,781	)		(95,750	)
Accumulated losses		(3,888,919	)		(4,013,329	)

Total Melco Resorts & Entertainment Limited shareholders’ deficit		(1,310,541	)		(1,326,460	)
Noncontrolling interests		357,237			386,496

Total deficit		(953,304	)		(939,964	)

Total liabilities and deficit	$	8,102,830		$	7,985,343

Melco Resorts & Entertainment Limited and Subsidiaries

Reconciliation of Net Income Attributable to Melco Resorts & Entertainment Limited to

Adjusted Net Income Attributable to Melco Resorts & Entertainment Limited (Unaudited)

(In thousands, except share and per share data)


	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2025			2024			2025			2024
Net income attributable to Melco Resorts & Entertainment Limited	$	74,686		$	27,257		$	124,410		$	63,817
Pre-opening costs		7,393			5,763			50,416			10,935
Development costs		996			1,469			6,266			3,541
Property charges and other		234			2,103			47,420			6,317
Loss on extinguishment of debt		524			114			524			983
Income tax impact on adjustments		(12	)		—			(811	)		(37	)
Noncontrolling interests impact on adjustments		(138	)		(263	)		(1,190	)		(1,146	)

Adjusted net income attributable to Melco Resorts & Entertainment Limited	$	83,683		$	36,443		$	227,035		$	84,410

Adjusted net income attributable to Melco Resorts & Entertainment Limited per share:
Basic	$	0.071		$	0.028		$	0.189		$	0.064

Diluted	$	0.071		$	0.028		$	0.188		$	0.064

Adjusted net income attributable to Melco Resorts & Entertainment Limited per ADS:
Basic	$	0.214		$	0.084		$	0.567		$	0.193

Diluted	$	0.212		$	0.084		$	0.564		$	0.193

Weighted average shares outstanding used in adjusted net income attributable to Melco Resorts & Entertainment Limited per share calculation:
Basic		1,171,585,944			1,294,946,572			1,201,377,034			1,308,860,794

Diluted		1,184,132,090			1,295,758,173			1,207,524,521			1,312,221,773

Melco Resorts & Entertainment Limited and Subsidiaries

Reconciliation of Operating Income to Adjusted EBITDA and Adjusted Property EBITDA (Unaudited)

(In thousands)


	Three Months Ended September 30, 2025
	City of Dreams			Studio City		Altira Macau			Mocha and Other⁽³⁾		City of Dreams Manila		City of Dreams Mediterranean and Other		Other Operations⁽⁴⁾			Corporate and Other			Total
Operating income (loss)	$	153,803		$	45,914	$	(2,275	)	$	4,252	$	24,272	$	9,537	$	(11,119	)	$	(39,873	)	$	184,511
Payments to the Philippine Parties		—			—		—			—		10,213		—		—			—			10,213
Integrated resort and casino rent ⁽⁵⁾		—			—		—			—		1,390		—		1,788			—			3,178
Pre-opening costs ⁽⁶⁾		410			31		—			—		—		—		6,359			—			6,800
Development costs		—			—		—			—		—		—		—			996			996
Depreciation and amortization		52,242			58,152		604			1,448		4,977		13,291		2,318			5,275			138,307
Share-based compensation		1,601			416		115			47		271		107		25			5,142			7,724
Property charges and other		(1,176	)		158		849			26		138		239		—			—			234

Adjusted EBITDA		206,880			104,671		(707	)		5,773		41,261		23,174		(629	)		(28,460	)		351,963
Corporate and Other expenses		—			—		—			—		—		—		—			28,460			28,460

Adjusted Property EBITDA	$	206,880		$	104,671	$	(707	)	$	5,773	$	41,261	$	23,174	$	(629	)	$	—		$	380,423


	Three Months Ended September 30, 2024
	City of Dreams		Studio City		Altira Macau			Mocha and Other		City of Dreams Manila		City of Dreams Mediterranean and Other			Other Operations⁽⁴⁾			Corporate and Other			Total
Operating income (loss)	$	108,290	$	36,127	$	(2,152	)	$	5,919	$	22,302	$	2,111		$	(2,424	)	$	(31,588	)	$	138,585
Payments to the Philippine Parties		—		—		—			—		10,508		—			—			—			10,508
Integrated resort and casino rent ⁽⁵⁾		—		—		—			—		1,398		—			1,199			—			2,597
Pre-opening costs ⁽⁶⁾		3,311		24		—			—		—		(2	)		1,231			—			4,564
Development costs		—		—		—			—		—		—			7			1,462			1,469
Depreciation and amortization		48,967		56,015		618			962		11,469		12,679			—			5,144			135,854
Share-based compensation		1,241		342		107			43		252		103			—			4,819			6,907
Property charges and other		1,019		325		342			—		3		224			—			190			2,103

Adjusted EBITDA		162,828		92,833		(1,085	)		6,924		45,932		15,115			13			(19,973	)		302,587
Corporate and Other expenses		—		—		—			—		—		—			—			19,973			19,973

Adjusted Property EBITDA	$	162,828	$	92,833	$	(1,085	)	$	6,924	$	45,932	$	15,115		$	13		$	—		$	322,560

⁽³⁾	Mocha and Other segment includes the operation of the Grand Dragon Casino before its closure effective on September 23, 2025.

⁽⁴⁾

Effective from August 1, 2025, the Company’s casino operations at City of Dreams Sri Lanka, which commenced business on August 1, 2025, and provision of management services to operate certain floors of the hotel tower at City of Dreams Sri Lanka which opened to the public on July 15, 2025 were previously reported under the Corporate and Other category, has been included in the Other Operations segment. City of Dreams Sri Lanka is an integrated resort in Colombo, Sri Lanka, developed by a subsidiary of John Keells Holdings PLC, an independent third party.

⁽⁵⁾	Integrated resort and casino rent represents land rent and variable lease costs to Belle Corporation and casino rent to a subsidiary of John Keells Holdings PLC.

⁽⁶⁾	Certain amounts of pre-opening costs are grouped and reported under the line item Integrated resort and casino rent.

Melco Resorts & Entertainment Limited and Subsidiaries

Reconciliation of Operating Income to Adjusted EBITDA and Adjusted Property EBITDA (Unaudited)

(In thousands)


	Nine Months Ended September 30, 2025
	City of Dreams			Studio City		Altira Macau			Mocha and Other⁽³⁾			City of Dreams Manila		City of Dreams Mediterranean and Other		Other Operations⁽⁴⁾			Corporate and Other			Total
Operating income (loss)	$	454,663		$	131,376	$	(4,753	)	$	(41,496	)	$	50,565	$	8,317	$	(25,303	)	$	(119,332	)	$	454,037
Payments to the Philippine Parties		—			—		—			—			28,514		—		—			—			28,514
Integrated resort and casino rent ⁽⁵⁾		—			—		—			—			4,192		—		5,367			—			9,559
Pre-opening costs ⁽⁶⁾		28,871			500		—			—			—		—		16,873			—			46,244
Development costs		—			—		—			—			—		—		—			6,266			6,266
Depreciation and amortization		153,001			171,826		1,709			3,552			15,482		38,444		2,318			16,321			402,653
Share-based compensation		4,498			1,182		327			137			756		312		63			14,885			22,160
Property charges and other		(12,608	)		2,319		2,162			55,583			224		128		—			(388	)		47,420

Adjusted EBITDA		628,425			307,203		(555	)		17,776			99,733		47,201		(682	)		(82,248	)		1,016,853
Corporate and Other expenses		—			—		—			—			—		—		—			82,248			82,248

Adjusted Property EBITDA	$	628,425		$	307,203	$	(555	)	$	17,776		$	99,733	$	47,201	$	(682	)	$	—		$	1,099,101


	Nine Months Ended September 30, 2024
	City of Dreams		Studio City		Altira Macau			Mocha and Other			City of Dreams Manila		City of Dreams Mediterranean and Other		Other Operations⁽⁴⁾			Corporate and Other			Total
Operating income (loss)	$	317,461	$	92,864	$	(5,710	)	$	18,307		$	55,003	$	329	$	(2,962	)	$	(87,621	)	$	387,671
Payments to the Philippine Parties		—		—		—			—			29,532		—		—			—			29,532
Integrated resort and casino rent ⁽⁵⁾		—		—		—			—			4,191		—		1,199			—			5,390
Pre-opening costs ⁽⁶⁾		6,984		830		69			—			—		313		1,540			—			9,736
Development costs		—		—		—			—			—		—		177			3,364			3,541
Depreciation and amortization		150,141		164,774		1,750			2,813			34,450		37,611		—			15,627			407,166
Share-based compensation		3,780		1,053		334			123			835		314		—			14,428			20,867
Property charges and other		3,197		473		1,886			(5	)		254		193		—			319			6,317

Adjusted EBITDA		481,563		259,994		(1,671	)		21,238			124,265		38,760		(46	)		(53,883	)		870,220
Corporate and Other expenses		—		—		—			—			—		—		—			53,883			53,883

Adjusted Property EBITDA	$	481,563	$	259,994	$	(1,671	)	$	21,238		$	124,265	$	38,760	$	(46	)	$	—		$	924,103

Melco Resorts & Entertainment Limited and Subsidiaries

Reconciliation of Net Income Attributable to Melco Resorts & Entertainment Limited to

Adjusted EBITDA and Adjusted Property EBITDA (Unaudited)

(In thousands)


	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2025			2024			2025			2024
Net income attributable to Melco Resorts & Entertainment Limited	$	74,686		$	27,257		$	124,410		$	63,817
Net loss attributable to noncontrolling interests		(12,626	)		(14,567	)		(25,248	)		(51,864	)

Net income		62,060			12,690			99,162			11,953
Income tax expense		845			4,862			17,355			16,647
Interest and other non-operating expenses, net		121,606			121,033			337,520			359,071
Depreciation and amortization		138,307			135,854			402,653			407,166
Property charges and other		234			2,103			47,420			6,317
Share-based compensation		7,724			6,907			22,160			20,867
Development costs		996			1,469			6,266			3,541
Pre-opening costs ⁽⁶⁾		6,800			4,564			46,244			9,736
Integrated resort and casino rent ⁽⁵⁾		3,178			2,597			9,559			5,390
Payments to the Philippine Parties		10,213			10,508			28,514			29,532

Adjusted EBITDA		351,963			302,587			1,016,853			870,220
Corporate and Other expenses		28,460			19,973			82,248			53,883

Adjusted Property EBITDA	$	380,423		$	322,560		$	1,099,101		$	924,103

Melco Resorts & Entertainment Limited and Subsidiaries

Supplemental Data Schedule


	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2025			2024			2025			2024
Room Statistics:
City of Dreams
Average daily rate ⁽⁷⁾	$	218		$	211		$	218		$	209
Occupancy per available room		98	%		91	%		98	%		92	%
Revenue per available room ⁽⁸⁾	$	212		$	192		$	213		$	193
Studio City
Average daily rate ⁽⁷⁾	$	178		$	171		$	170		$	162
Occupancy per available room		97	%		96	%		98	%		96	%
Revenue per available room ⁽⁸⁾	$	174		$	164		$	166		$	155
Altira Macau
Average daily rate ⁽⁷⁾	$	135		$	134		$	133		$	132
Occupancy per available room		96	%		95	%		97	%		95	%
Revenue per available room ⁽⁸⁾	$	130		$	128		$	129		$	126
City of Dreams Manila
Average daily rate ⁽⁷⁾	$	158		$	164		$	160		$	164
Occupancy per available room		90	%		97	%		93	%		97	%
Revenue per available room ⁽⁸⁾	$	142		$	158		$	150		$	158
City of Dreams Mediterranean and Other
Average daily rate ⁽⁷⁾	$	595		$	526		$	493		$	438
Occupancy per available room		72	%		71	%		64	%		62	%
Revenue per available room ⁽⁸⁾	$	425		$	371		$	315		$	273
Other Information:
City of Dreams
Average number of table games		437			430			435			430
Average number of gaming machines		615			600			619			616
Table games win per unit per day ⁽⁹⁾	$	17,583		$	14,738		$	18,239		$	15,237
Gaming machines win per unit per day ⁽¹⁰⁾	$	586		$	545		$	533		$	509
Studio City
Average number of table games		253			253			253			250
Average number of gaming machines		726			726			749			679
Table games win per unit per day ⁽⁹⁾	$	13,572		$	13,212		$	13,680		$	13,270
Gaming machines win per unit per day ⁽¹⁰⁾	$	484		$	418		$	485		$	443
Altira Macau
Average number of table games		29			37			32			40
Average number of gaming machines		148			132			138			136
Table games win per unit per day ⁽⁹⁾	$	8,188		$	8,658		$	8,199		$	8,433
Gaming machines win per unit per day ⁽¹⁰⁾	$	274		$	223		$	275		$	247
Mocha and Other
Average number of table games		15			15			15			16
Average number of gaming machines		850			873			847			894
Table games win per unit per day ⁽⁹⁾	$	6,884		$	6,888		$	6,623		$	6,741
Gaming machines win per unit per day ⁽¹⁰⁾	$	269		$	276		$	276		$	274
City of Dreams Manila
Average number of table games		262			264			265			267
Average number of gaming machines		2,264			2,276			2,265			2,278
Table games win per unit per day ⁽⁹⁾	$	3,089		$	3,308		$	2,740		$	3,059
Gaming machines win per unit per day ⁽¹⁰⁾	$	241		$	272		$	238		$	259
City of Dreams Mediterranean and Other
Average number of table games		106			104			106			103
Average number of gaming machines		888			897			886			892
Table games win per unit per day ⁽⁹⁾	$	4,231		$	2,994		$	3,674		$	2,959
Gaming machines win per unit per day ⁽¹⁰⁾	$	446		$	352		$	408		$	334

⁽⁷⁾	Average daily rate is calculated by dividing total room revenues including complimentary rooms (less service charges, if any) by total occupied rooms including complimentary rooms

⁽⁸⁾	Revenue per available room is calculated by dividing total room revenues including complimentary rooms (less service charges, if any) by total rooms available

⁽⁹⁾	Table games win per unit per day is shown before discounts, commissions, non-discretionary incentives (including our point-loyalty programs) and allocating casino revenues related to goods and services provided to gaming patrons on a complimentary basis

⁽¹⁰⁾	Gaming machines win per unit per day is shown before non-discretionary incentives (including our point-loyalty programs) and allocating casino revenues related to goods and services provided to gaming patrons on a complimentary basis

Melco Resorts & Entertainment LTD 6-K