Exhibit 99.1

Explanatory Note

Melco Resorts Finance Limited’s Quarterly Report

for the Three Months Ended March 31, 2025

This quarterly report provides Melco Resorts Finance Limited’s unaudited condensed consolidated financial statements, comprising condensed consolidated balance sheets, condensed consolidated statements of operations and condensed consolidated statements of cash flows, for the three months ended March 31, 2025, together with the related information.

1

Melco Resorts Finance Limited

Report for the First Quarter of 2025

TABLE OF CONTENTS

INTRODUCTION	3
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS	5
GLOSSARY	6
EXCHANGE RATE INFORMATION	8
FINANCIAL CONDITION AND RESULTS OF OPERATIONS	9
INDEX TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS	F-1

2

INTRODUCTION

In this quarterly report, unless otherwise indicated:

• “2015 Credit Facilities” refers to the HK$13.65 billion (equivalent to US$1.75 billion) senior secured credit facilities agreement dated June 19, 2015, entered into by Melco Resorts Macau, as borrower, comprising (i) a Hong Kong dollar term loan facility of HK$3.90 billion (equivalent to US$500.0 million) with a term of six years and (ii) a HK$9.75 billion (equivalent to US$1.25 billion) revolving credit facility, and following the repayment of all outstanding loan amounts, together with accrued interest and associated costs on May 7, 2020, other than the HK$1.0 million (equivalent to US$0.1 million) which remains outstanding under the term loan facility, with a maturity date extended to June 24, 2026, and the HK$1.0 million (equivalent to US$0.1 million) revolving credit facility commitment which remains available under the revolving credit facility, all other commitments under the 2015 Credit Facilities were canceled;

• “2020 Credit Facilities” refers to the senior facilities agreement dated April 29, 2020, entered into between, among others, MCO Nominee One Limited (“MCO Nominee One”), our subsidiary and as borrower, and Bank of China Limited, Macau Branch, Bank of Communications Co., Ltd. Macau Branch and Morgan Stanley Senior Funding, Inc., as joint global coordinators, under which lenders have made available HK$14.85 billion (equivalent to US$1.92 billion) in a revolving credit facility for an initial term of five years, and which has been amended and restated under the 2023 Amendment and Restatement and the 2024 Amendment and Restatement including with a maturity date extended to April 29, 2027, and the overall commitments in respect of which have been increased by HK$387.5 million (equivalent to US$49.8 million) to HK$15.24 billion (equivalent to US$1.96 billion) pursuant to the establishment of an incremental facility in February 2025;

• “2023 Amendment and Restatement” refers to the Amendment and Restatement Agreement dated June 29, 2023 among MCO Nominee One, MCO Investments Limited, Melco Resorts Finance, MCO International Limited, and Bank of China Limited, Macau Branch, acting as the facility agent, to amend the provisions of the 2020 Credit Facilities such that borrowings under the 2020 Credit Facilities denominated in U.S. dollars bear interest at the term Secured Overnight Financing Rate plus an applicable credit adjustment spread ranging from 0.06% to 0.20% per annum, as adjusted in accordance with the interest period, and a margin ranging from 1.00% to 2.00% per annum as adjusted in accordance with the leverage ratio in respect of MCO Nominee One and certain of its specified subsidiaries;

• “2024 Amendment and Restatement” refers to the Second Amendment and Restatement Agreement dated April 8, 2024 among MCO Nominee One, MCO Investments Limited, Melco Resorts Finance, MCO International Limited, and Bank of China Limited, Macau Branch, acting as the facility agent, to amend, among other things, the maturity date of the 2020 Credit Facilities to April 29, 2027;

• “2025 Senior Notes” refers to the US$1.0 billion aggregate principal amount of 4.875% senior notes due 2025 we issued, of which US$650.0 million in aggregate principal amount was issued on June 6, 2017 and US$350.0 million in aggregate principal amount was issued on July 3, 2017;

• “2026 Senior Notes” refers to the US$500.0 million aggregate principal amount of 5.250% senior notes due 2026 we issued on April 26, 2019;

• “2027 Senior Notes” refers to the US$600.0 million aggregate principal amount of 5.625% senior notes due 2027 we issued on July 17, 2019;

• “2028 Senior Notes” refers to the US$850.0 million aggregate principal amount of 5.750% senior notes due 2028 we issued, of which US$500.0 million in aggregate principal amount was issued on July 21, 2020 and US$350.0 million in aggregate principal amount was issued on August 11, 2020;

• “2029 Senior Notes” refers to the US$1.15 billion aggregate principal amount of 5.375% senior notes due 2029 we issued, of which US$900.0 million in aggregate principal amount was issued on December 4, 2019 and US$250.0 million in aggregate principal amount was issued on January 21, 2021;

• “2032 Senior Notes” refers to the US$750.0 million aggregate principal amount of 7.625% senior notes due 2032 we issued on April 17, 2024;

• “Altira Macau” refers to an integrated resort located in Taipa, Macau;

3

• “China” refers to the People’s Republic of China, including the Hong Kong Special Administrative Region of the People’s Republic of China (“Hong Kong”) and the Macau Special Administrative Region of the People’s Republic of China (“Macau” or “Macau SAR”), except when referencing specific laws and regulations adopted by the People’s Republic of China and other legal and tax matters applicable only to mainland China. The legal and operational risks associated with operating in mainland China may also apply to our operations in Hong Kong and Macau;

• “City of Dreams” refers to an integrated resort located in Cotai, an area of reclaimed land located between the islands of Taipa and Coloane in Macau, which currently features gaming areas and luxury hotels, including a collection of retail brands, a wet stage performance theater and other entertainment venues;

• “DICJ” refers to the Direcção de Inspecção e Coordenação de Jogos (the Gaming Inspection and Coordination Bureau), a department of the Public Administration of Macau;

• “HK$” and “H.K. dollar(s)” refer to the legal currency of Hong Kong;

• “Melco Resorts Macau” refers to our subsidiary, Melco Resorts (Macau) Limited, a Macau company and the holder of our gaming concession;

• “Mocha Clubs” refers to, collectively, our clubs with gaming machines, which are now the largest non-casino based operations of electronic gaming machines in Macau;

• “MOP” and “Pataca(s)” refer to the legal currency of Macau;

• “our concession” and “our gaming concession” refer to the Macau gaming concession held by Melco Resorts Macau, effective from January 1, 2023 until December 31, 2032;

• “Parent” and “Melco” refer to Melco Resorts & Entertainment Limited, a Cayman Islands exempted company with limited liability;

• “SCI” refers to Studio City International Holdings Limited, an exempted company registered by way of continuation in the Cayman Islands, the American depositary receipts of which are listed on the New York Stock Exchange;

• “Studio City” refers to a cinematically-themed integrated resort in Cotai, Macau;

• “Studio City Casino” refers to the gaming areas being operated within Studio City;

• “Studio City Casino Agreement” (previously referred to as the Services and Right to Use Arrangements) refers to the agreement entered into among Melco Resorts Macau and Studio City Entertainment, dated May 11, 2007 and amended on June 15, 2012 and June 23, 2022 and any other agreements or arrangements entered into from time to time, which may amend, supplement or relate to the aforementioned agreements or arrangements;

• “Studio City Entertainment” refers to our affiliate, Studio City Entertainment Limited, a Macau company which is a subsidiary of the Parent;

• “US$” and “U.S. dollar(s)” refer to the legal currency of the United States;

• “U.S. GAAP” refers to the U.S. generally accepted accounting principles; and

• “we,” “us,” “our,” “our company,” “Melco Resorts Finance” and “the Company” refer to Melco Resorts Finance Limited and, as the context requires, its predecessor entities and its consolidated subsidiaries.

This quarterly report includes our unaudited condensed consolidated financial statements for the three months ended March 31, 2025.

Certain monetary amounts, percentages, and other figures included in this quarterly report have been subject to rounding adjustments. Certain other amounts that appear in this quarterly report may not sum due to rounding. Figures shown as totals in certain tables may not be an arithmetic aggregation of the figures preceding them.

4

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

This quarterly report contains forward-looking statements that relate to future events, including our future operating results and conditions, our prospects and our future financial performance and condition, all of which are largely based on our current expectations and projections. Known and unknown risks, uncertainties and other factors may cause our actual results, performances or achievements to be materially different from any future results, performances or achievements expressed or implied by the forward-looking statements. Moreover, because we operate in a heavily regulated and evolving industry where the amended gaming law was adopted and implemented by the Macau government, may become highly leveraged and operate in Macau, a market with intense competition, new risk factors may emerge from time to time and it is not possible for our management to predict all risk factors, nor can we assess the impact of these factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those expressed or implied in any forward-looking statement. 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, (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.

The forward-looking statements made in this quarterly report relate only to events or information as of the date on which the statements are made in this quarterly report. Except as required by law, we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, after the date on which the statements are made or to reflect the occurrence of unanticipated events. You should read this quarterly report with the understanding that our actual future results may be materially different from what we expect.

5

GLOSSARY

“cage”	a secure room within a casino with a facility that allows patrons to carry out transactions required to participate in gaming activities, such as exchange of cash for chips and exchange of chips for cash or other chips
“chip”	round token that is used on casino gaming tables in lieu of cash
“concession”	a government grant for the operation of games of fortune and chance in casinos in Macau under an administrative contract pursuant to which a concessionaire, or the entity holding the concession, is authorized to operate games of fortune and chance in casinos in Macau
“drop”	the amount of cash to purchase gaming chips and promotional vouchers that is deposited in a gaming table’s drop box, plus gaming chips purchased at the casino cage
“drop box”	a box or container that serves as a repository for cash, chip purchase vouchers, credit markers and forms used to record movements in the chip inventory on each table game
“electronic gaming table”	table with an electronic or computerized wagering and payment system that allow players to place bets from multiple-player gaming seats
“gaming machine”	slot machine and/or electronic gaming table
“gaming machine handle”	the total amount wagered in gaming machines
“gaming machine win rate”	gaming machine win (calculated 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) expressed as a percentage of gaming machine handle
“gaming promoter”	an individual or a corporate entity who, for the purpose of promoting rolling chip and other gaming activities, arranges customer transportation and accommodation, provides credit in its sole discretion if authorized by a gaming operator and arranges food and beverage services and entertainment in exchange for commissions or other compensation from a gaming operator
“integrated resort”	a resort which provides customers with a combination of hotel accommodations, casinos or gaming areas, retail and dining facilities, MICE space, entertainment venues and spas
“junket player”	a player sourced by gaming promoters to play in the VIP gaming rooms or areas
“marker”	evidence of indebtedness by a player to the casino or gaming operator
“mass market patron”	a customer who plays in the mass market operations
“mass market operations”	consists of both table games and gaming machines played by mass market patrons primarily for cash stakes
“mass market table games drop”	the amount of table games drop in the mass market table games operations
“mass market table games hold percentage”	mass market table games win (calculated 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) as a percentage of mass market table games drop
“mass market table games operations”	the mass market operations consisting of mass market patrons who play table games
“MICE”	Meetings, Incentives, Conventions and Exhibitions, an acronym commonly used to refer to tourism involving large groups brought together for an event or specific purpose
“non-negotiable chip”	promotional casino chip that is not to be exchanged for cash

6

“premium direct player”	a rolling chip patron who is a direct customer of the concessionaire and is attracted to the casino through marketing efforts of the gaming operator
“rolling chip” or “VIP rolling chip”	non-negotiable chip primarily used by rolling chip patrons to make wagers
“rolling chip patron”	a player who primarily plays on rolling chip or VIP rolling chip tables and typically plays for higher stakes than mass market patrons
“rolling chip operations”	consists of table games played in private VIP gaming rooms or areas by rolling chip patrons who are either premium direct players or junket players
“rolling chip volume”	the amount of non-negotiable chips wagered and lost by the rolling chip operations
“rolling chip win rate”	rolling chip table games win (calculated 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) as a percentage of rolling chip volume
“slot machine”	traditional slot or electronic gaming machine operated by a single player
“table games win”	the amount of wagers won net of wagers lost on gaming tables that is retained and recorded as casino revenues. Table games win is calculated 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
“VIP gaming room”	gaming rooms or areas that have restricted access to rolling chip patrons and typically offer more personalized service than the general mass market gaming areas

7

EXCHANGE RATE INFORMATION

The majority of our current revenues are denominated in H.K. dollars, while our current expenses are denominated predominantly in Patacas and H.K. dollars and in connection with a portion of our indebtedness and certain expenses, in U.S. dollars. The non-financial pages of this quarterly report include all translations from H.K. dollars to U.S. dollars and from U.S. dollars to H.K. dollars at a rate of HK$7.777925 to US$1.00, unless otherwise noted.

The H.K. dollar is freely convertible into other currencies (including the U.S. dollar). Since October 17, 1983, the H.K. dollar has been officially linked to the U.S. dollar at the rate of HK$7.80 to US$1.00. The market exchange rate has not deviated materially from the level of HK$7.80 to US$1.00 since the peg was first established. However, in May 2005, the Hong Kong Monetary Authority broadened the trading band from the original rate of HK$7.80 per U.S. dollar to a rate range of HK$7.75 to HK$7.85 per U.S. dollar. The Hong Kong government has stated its intention to maintain the link at that rate range and, acting through the Hong Kong Monetary Authority, has a number of means by which it may act to maintain exchange rate stability. However, no assurance can be given that the Hong Kong government will maintain the link at HK$7.75 to HK$7.85 per U.S. dollar or at all.

The Pataca is pegged to the H.K. dollar at a rate of HK$1.00 to MOP1.03. All translations from Patacas to U.S. dollars in the non-financial pages of this quarterly report were made at the exchange rate of MOP8.011280 to US$1.00.

In this quarterly report, U.S. dollar equivalents of H.K. dollar amounts of indebtedness are based on the prevailing exchange rate on the relevant transaction date, except for the indebtedness balance translations as of the balance sheet date, which are based on the prevailing exchange rate on the applicable balance sheet date.

8

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion should be read in connection with our unaudited condensed consolidated financial statements included elsewhere in this quarterly report. Our unaudited condensed consolidated financial statements have been prepared in accordance with U.S. GAAP. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements for the year ended December 31, 2024. The historical results are not necessarily indicative of the results of operations to be expected in the future. Certain statements in this “Financial Condition and Results of Operations” are forward-looking statements.

Summary of Financial Results

For the first quarter of 2025, our total operating revenues were US$1,105.6 million, an increase of 13.7% from US$972.8 million for the first quarter of 2024. The increase in total operating revenues was primarily attributable to improved performance in all gaming operations and overall non-gaming operations at City of Dreams, as well as increased casino revenues generated from the operations of Studio City Casino by our subsidiary, Melco Resorts Macau, the gaming concessionaire. Net income/loss from Studio City Casino gaming operations are reimbursed to/from Studio City Entertainment for the operation of the Studio City Casino pursuant to the Studio City Casino Agreement. Such reimbursement is included in general and administrative expenses.

Net income for the first quarter of 2025 was US$34.5 million, compared with net loss of US$0.6 million for the first quarter of 2024. The change was primarily attributable to the improved performance at City of Dreams mentioned above.

The following summarizes the results of our operations:

	Three Months Ended March 31,
	2025			2024
	(In thousands of US$)
Total operating revenues	$	1,105,600		$	972,752
Total operating costs and expenses		(994,751	)		(892,933	)
Operating income		110,849			79,819
Net income (loss)	$	34,538		$	(639	)

Results of Operations

City of Dreams First Quarter Results

For the quarter ended March 31, 2025, total operating revenues at City of Dreams were US$703.7 million, compared with US$592.6 million in the first quarter of 2024. The year-over-year increase in the total operating revenues was primarily a result of better performance in all gaming operations.

Rolling chip volume was US$6.05 billion for the first quarter of 2025 versus US$5.69 billion in the first quarter of 2024 and win rate was 3.74% in the first quarter of 2025 versus 2.23% in the first quarter of 2024. The expected rolling chip win rate range is 2.85%-3.15%.

Mass market table games drop increased to US$1.59 billion in the first quarter of 2025, compared with US$1.48 billion in the first quarter of 2024 and hold percentage was 30.2% in the first quarter of 2025, compared with 31.7% in the first quarter of 2024.

Gaming machine handle for the first quarter of 2025 was US$911.0 million, compared with US$890.0 million in the first quarter of 2024 and win rate was 3.2% in the first quarter of 2025 versus 3.1% in the first quarter of 2024.

Total non-gaming revenue at City of Dreams in the first quarter of 2025 was US$127.0 million, compared with US$115.8 million in the first quarter of 2024.

9

Altira Macau First Quarter Results

For the quarter ended March 31, 2025, total operating revenues at Altira Macau were US$28.0 million, compared with US$34.8 million in the first quarter of 2024. The year-over-year decrease in the total operating revenues was primarily a result of softer performance in mass market table games.

Mass market table games drop was US$108.8 million in the first quarter of 2025 versus US$140.7 million in the first quarter of 2024 and hold percentage was 22.4% in the first quarter of 2025, compared with 24.3% in the first quarter of 2024.

Gaming machine handle for the first quarter of 2025 was US$131.6 million, compared with US$93.9 million in the first quarter of 2024 and win rate was 2.9% in the first quarter of 2025 versus 3.2% in the first quarter of 2024.

Total non-gaming revenue at Altira Macau in the first  quarter of 2025 was US$5.0 million, compared with US$5.1 million in the first quarter of 2024.

Mocha and Other First Quarter Results

Total operating revenues from Mocha and Other were US$30.6 million in the first quarter of 2025, compared with US$32.1 million in the first quarter of 2024.

Mass market table games drop was US$57.3 million in the first quarter of 2025 versus US$58.9 million in the first quarter of 2024 and hold percentage was 16.2% in both the first quarters of 2025 and 2024.

Gaming machine handle for the first quarter of 2025 was US$558.8 million, compared with US$527.6 million in the first quarter of 2024 and win rate was 4.0% in the first quarter of 2025 versus 4.5% in the first quarter of 2024.

Other Factors Affecting First Quarter Earnings

Total net non-operating expenses for the first quarter of 2025 were US$74.4 million, which mainly included interest expense of US$80.6 million, partially offset by interest income of US$3.8 million, compared with US$78.8 million for the first quarter of 2024, which mainly included interest expense of US$81.9 million, partially offset by interest income of US$5.5 million.

Liquidity and Capital Resources

We may obtain financing in the form of, among other things, equity or debt, including additional bank loans or high yield, mezzanine or other debt, or rely on our operating cash flow to fund the maintenance, enhancement and development of our projects. We expect to have significant capital expenditures in the future as we continue to maintain, enhance and develop our properties. We have relied, and intend in the future to rely, on our operating cash flow and different forms of financing to meet our funding needs and repay our indebtedness, as the case may be. Any other future developments may be subject to further financing and a number of other factors, many of which are beyond our control.

As of March 31, 2025, we held cash and cash equivalents of US$516.4 million and restricted cash of US$125.1 million (being cash collateral for concession-related guarantees issued to the Macau government and security under credit facilities). Further, HK$14.01 billion (equivalent to US$1.80 billion) of the revolving credit facility under the 2020 Credit Facilities and HK$1.0 million (equivalent to US$0.1 million) of the revolving credit facility under the 2015 Credit Facilities were available for future drawdown, subject to satisfaction of certain conditions precedent.

10

Cash Flows

The following table sets forth a summary of our cash flows for the periods indicated:

	Three Months Ended March 31,
	2025			2024
	(In thousands of US$)
Net cash provided by operating activities	$	70,387		$	37,927
Net cash used in investing activities		(41,795	)		(26,379	)
Cash used in financing activities		(4,102	)		(153,076	)
Effect of exchange rate on cash, cash equivalents and restricted cash		(1,147	)		(1,155	)
Increase (decrease) in cash, cash equivalents and restricted cash		23,343			(142,683	)
Cash, cash equivalents and restricted cash at beginning of period		618,183			770,111
Cash, cash equivalents and restricted cash at end of period	$	641,526		$	627,428

Operating Activities

Operating cash flows are generally affected by changes in operating income and accounts receivable with VIP table games play and hotel operations conducted on a cash and credit basis and the remainder of the business including mass market table games play, gaming machine play, food and beverage, and entertainment are conducted primarily on a cash basis.

Net cash provided by operating activities was US$70.4 million for the first quarter of 2025, compared to US$37.9 million for the first quarter of 2024. The change was primarily due to net income generated in the first quarter of 2025 as compared to net loss incurred in the first quarter of 2024 as described in the foregoing section, partially offset by increased working capital for operations, primarily consisted of payments in lieu of Macau Complementary Tax on dividends made in the first quarter of 2025 as well as the payments of operating accruals as a result of the increased business volumes in the first quarter of 2025.

Investing Activities

Net cash used in investing activities of US$41.8 million for the first quarter of 2025 mainly included payments for acquisition of property and equipment of US$37.0 million and payments for acquisition of intangible and other assets of US$4.8 million.

Net cash used in investing activities of US$26.4 million for the first quarter of 2024 mainly included payments for acquisition of property and equipment of US$26.1 million.

Our total payments for acquisition of property and equipment were US$37.0 million and US$26.1 million for the first quarters of 2025 and 2024, respectively. Such capital expenditures were mainly associated with our enhancement and development projects for our integrated resort offerings.

Financing Activities

Net cash used in financing activities amounted to US$4.1 million for the first quarter of 2025, which primarily represented the payments of intangible asset liabilities of US$3.9 million.

Net cash used in financing activities amounted to US$153.1 million for the first quarter of 2024, which primarily represented the repayment of the outstanding revolving credit facility under the 2020 Credit Facilities of US$149.5 million.

11

Indebtedness

The following table presents a summary of our gross indebtedness as of March 31, 2025:

	As of March 31, 2025
	(In thousands of US$)
2025 Senior Notes	$	1,000,000
2026 Senior Notes		500,000
2027 Senior Notes		600,000
2028 Senior Notes		850,000
2029 Senior Notes		1,150,000
2032 Senior Notes		750,000
2015 Credit Facilities		129
2020 Credit Facilities		158,011
	$	5,008,140

Major changes in our indebtedness during the period ended and subsequent to March 31, 2025 are summarized below.

On February 25, 2025, pursuant to the 2024 Amendment and Restatement under the 2020 Credit Facilities, an incremental facility of HK$387.5 million (equivalent to US$49.8 million) was established to increase the available commitments under the 2020 Credit Facilities from HK$14.85 billion (equivalent to US$1.91 billion) to HK$15.24 billion (equivalent to US$1.96 billion), subject to satisfaction of certain conditions precedent.

On May 7, 2025, we drew down HK$195.0 million (equivalent to US$25.1 million) in aggregate principal amount under the 2020 Credit Facilities.

On May 28, 2025, we submitted a notice to draw down HK$7,658.0 million (equivalent to US$987.0 million) in aggregate principal amount under the 2020 Credit Facilities, which, together with the HK$195.0 million (equivalent to US$25.1 million) in aggregate principal amount under the 2020 Credit Facilities we drew down on May 7, 2025, we intend to use to repay in full the aggregate principal amount outstanding under the 2025 Senior Notes, which has a maturity date of June 6, 2025.

12

Melco Resorts Finance Limited

Index To Unaudited Condensed Consolidated Financial Statements

For the Three Months Ended March 31, 2025

	Page
Condensed Consolidated Balance Sheets (Unaudited)		F-2
Condensed Consolidated Statements of Operations (Unaudited)		F-3
Condensed Consolidated Statements of Cash Flows (Unaudited)		F-4

F-1

Melco Resorts Finance Limited

Condensed Consolidated Balance Sheets

(In thousands, except share and per share data)

	$			$
	March 31, 2025			December 31, 2024
	(Unaudited)
ASSETS
Current assets:
Cash and cash equivalents	$	516,428		$	492,852
Accounts receivable, net		119,379			136,329
Receivables from affiliated companies		857,104			841,193
Inventories		17,832			18,111
Prepaid expenses and other current assets		41,908			40,035
Total current assets		1,552,651			1,528,520
Property and equipment, net		1,991,931			1,998,992
Intangible assets, net		170,177			176,635
Goodwill		81,937			82,090
Long-term prepayments, deposits and other assets, net		61,663			68,076
Receivables from affiliated companies, non-current		1,648,728			1,651,440
Restricted cash		125,098			125,331
Operating lease right-of-use assets		24,989			26,426
Land use rights, net		194,875			197,257
Total assets	$	5,852,049		$	5,854,767
LIABILITIES AND SHAREHOLDER’S DEFICIT
Current liabilities:
Accounts payable	$	13,756		$	19,548
Accrued expenses and other current liabilities		778,166			778,594
Income tax payable		1,961			7,084
Operating lease liabilities, current		7,412			7,360
Payables to affiliated companies		56,625			56,572
Total current liabilities		857,920			869,158
Long-term debt, net		4,995,597			4,994,075
Other long-term liabilities		224,872			245,469
Deferred tax liabilities, net		2,894			2,927
Operating lease liabilities, non-current		20,903			22,129
Total liabilities		6,102,186			6,133,758
Shareholder’s deficit:
Ordinary shares, par value $0.01; 5,000,000 shares authorized; 1,202 shares issued and outstanding		—			—
Additional paid-in capital		1,910,979			1,908,318
Accumulated other comprehensive income		15,959			24,304
Accumulated losses		(2,177,075	)		(2,211,613	)
Total shareholder’s deficit		(250,137	)		(278,991	)
Total liabilities and shareholder’s deficit	$	5,852,049		$	5,854,767

F-2

Melco Resorts Finance Limited

Condensed Consolidated Statements of Operations (Unaudited)

(In thousands)

	$			$
	Three Months Ended March 31,
	2025			2024
Operating revenues:
Casino	$	945,497		$	831,159
Rooms		44,643			43,654
Food and beverage		32,043			27,915
Entertainment, retail and other		83,417			70,024
Total operating revenues		1,105,600			972,752
Operating costs and expenses:
Casino		(640,757	)		(587,550	)
Rooms		(15,969	)		(13,061	)
Food and beverage		(28,691	)		(25,432	)
Entertainment, retail and other		(5,827	)		(4,308	)
General and administrative		(235,825	)		(199,657	)
Pre-opening costs		(8,567	)		(1,940	)
Amortization of land use rights		(2,015	)		(2,004	)
Depreciation and amortization		(56,920	)		(57,011	)
Property charges and other		(180	)		(1,970	)
Total operating costs and expenses		(994,751	)		(892,933	)
Operating income		110,849			79,819
Non-operating income (expenses):
Interest income		3,843			5,455
Interest expense		(80,584	)		(81,875	)
Other financing costs		(1,510	)		(1,521	)
Foreign exchange gains (losses), net		1,894			(1,259	)
Other income, net		1,932			438
Total non-operating expenses, net		(74,425	)		(78,762	)
Income before income tax		36,424			1,057
Income tax expense		(1,886	)		(1,696	)
Net income (loss)	$	34,538		$	(639	)

F-3

Melco Resorts Finance Limited

Condensed Consolidated Statements of Cash Flows (Unaudited)

(In thousands)

	$			$
	Three Months Ended March 31,
	2025			2024
Cash flows from operating activities:
Net cash provided by operating activities	$	70,387		$	37,927
Cash flows from investing activities:
Acquisition of property and equipment		(37,010	)		(26,091	)
Acquisition of intangible and other assets		(4,790	)		(333	)
Proceeds from sale of property and equipment		5			45
Net cash used in investing activities		(41,795	)		(26,379	)
Cash flows from financing activities:
Payments of intangible asset liabilities		(3,852	)		(3,527	)
Payments of financing costs		(250	)		—
Repayments of long-term debt		—			(149,549	)
Cash used in financing activities		(4,102	)		(153,076	)
Effect of exchange rate on cash, cash equivalents and restricted cash		(1,147	)		(1,155	)
Increase (decrease) in cash, cash equivalents and restricted cash		23,343			(142,683	)
Cash, cash equivalents and restricted cash at beginning of period		618,183			770,111
Cash, cash equivalents and restricted cash at end of period	$	641,526		$	627,428
Supplemental cash flow disclosures:
Cash paid for interest	$	(54,013	)	$	(70,654	)
Cash paid for income taxes, net of refund	$	(7,017	)	$	—
Cash paid for amounts included in the measurement of lease liabilities - operating cash flows from operating leases	$	(1,577	)	$	(1,636	)
Non-cash disclosures:
Change in accrued expenses and other current liabilities related to acquisition of property and equipment	$	14,923		$	6,616
Reconciliation of cash, cash equivalents and restricted cash to the condensed consolidated balance sheets:
	March 31, 2025			December 31, 2024
Cash and cash equivalents	$	516,428		$	492,852
Non-current portion of restricted cash		125,098			125,331
Total cash, cash equivalents and restricted cash	$	641,526		$	618,183

F-4