Studio City International Holdings Limited and Subsidiaries Condensed Consolidated Statements of Operations (Unaudited) (In thousands of U.S. dollars, except share and per share data) Three Months Ended Nine Months Ended September 30, September 30, 2022 2021 2022 2021 Operating revenues: Revenue from casino contract(3)$(18,166) $(8,562) $(44,171) $(5,522) Rooms 3,527 9,782 13,566 30,774 Food and beverage 3,509 6,346 12,855 20,417 Entertainment 871 1,383 1,175 2,428 Services fee 5,033 6,330 16,215 19,493 Mall 1,246 3,115 5,800 9,684 Retail and other 1,187 329 1,871 1,213 Total operating revenues (2,793) 18,723 7,311 78,487 Operating costs and expenses: Costs related to casino contract(3) (9,622) (7,334) (21,864) (18,934) Rooms (2,884) (3,217) (8,476) (9,328) Food and beverage (5,162) (6,864) (18,241) (20,939) Entertainment (536) (962) (1,704) (2,252) Mall (979) (929) (3,041) (2,907) Retail and other (273) (351) (904) (1,115) General and administrative (17,280) (22,147) (59,457) (68,949) Pre-opening costs (785) (6) (1,731) (739) Amortization of land use right (823) (831) (2,474) (2,496) Depreciation and amortization (31,029) (31,456) (92,854) (93,299) Property charges and other (369) (346) (3,790) (4,129) Total operating costs and expenses (69,742) (74,443) (214,536) (225,087) Operating loss (72,535) (55,720) (207,225) (146,600) Non-operating income (expenses): Interest income 2,458 841 4,187 2,350 Interest expenses, net of amounts capitalized (23,181) (23,564) (70,430) (69,073) Other financing costs (104) (106) (311) (314) Foreign exchange gains, net 162 2,484 6,402 4,989 Loss on extinguishment of debt - - - (28,817) Total non-operating expenses, net (20,665) (20,345) (60,152) (90,865) Loss before income tax (93,200) (76,065) (267,377) (237,465) Income tax credit (expense) 9 531 (485) (29) Net loss (93,191) (75,534) (267,862) (237,494) Net loss attributable to participation interest 8,016 12,367 26,817 38,885 Net loss attributable to Studio City International Holdings Limited$(85,175) $(63,167) $(241,045) $(198,609) Net loss attributable to Studio City International Holdings Limited per Class A ordinary share: Basic$(0.111) $(0.171) $(0.349) $(0.536) Diluted$(0.111) $(0.171) $(0.351) $(0.536) Net loss attributable to Studio City International Holdings Limited per ADS: Basic$(0.442) $(0.682) $(1.396) $(2.145) Diluted$(0.442) $(0.682) $(1.404) $(2.145) Weighted average Class A ordinary shares outstanding used in net loss attributable to Studio City International Holdings Limited per Class A ordinary share calculation: Basic 770,352,700 370,352,700 690,440,759 370,352,700 Diluted 770,352,700 370,352,700 762,952,519 370,352,700 (3)As a result of the amendments made to the agreement for the operation of the Studio City Casino announced on June 23, 2022, certain revenues and operating costs of the Company were previously captioned as i) revenue from provision of gaming related services and are now captioned as revenue from casino contract; and ii) costs for provision of gaming related services and are now captioned as costs related to casino contract. Studio City International Holdings Limited and Subsidiaries Condensed Consolidated Balance Sheets (In thousands of U.S. dollars, except share and per share data) September 30, December 31, 2022 2021 (Unaudited) ASSETS Current assets: Cash and cash equivalents$620,558 $499,289 Accounts receivable, net 2,435 247 Amounts due from affiliated companies 245 15,697 Inventories 5,308 5,828 Prepaid expenses and other current assets 38,856 42,633 Total current assets 667,402 563,694 Property and equipment, net 2,817,355 2,556,040 Contract acquisition costs, net 12,797 - Intangible assets, net 1,714 2,777 Long-term prepayments, deposits and other assets 36,415 69,624 Restricted cash 129 130 Operating lease right-of-use assets 13,086 14,588 Land use right, net 108,908 112,114 Total assets$3,657,806 $3,318,967 LIABILITIES, SHAREHOLDERS’ EQUITY AND PARTICIPATION INTEREST Current liabilities: Accounts payable$581 $211 Accrued expenses and other current liabilities 163,762 201,405 Income tax payable 21 21 Amounts due to affiliated companies 74,205 53,093 Total current liabilities 238,569 254,730 Long-term debt, net 2,433,674 2,087,486 Other long-term liabilities 21,464 17,771 Deferred tax liabilities, net 483 - Operating lease liabilities, non-current 13,198 14,797 Total liabilities 2,707,388 2,374,784 Shareholders’ equity and participation interest: Class A ordinary shares, par value $0.0001; 1,927,488,240 shares authorized; 770,352,700 and 370,352,700 shares issued and outstanding, respectively 77 37 Class B ordinary shares, par value $0.0001; 72,511,760 shares authorized; 72,511,760 shares issued and outstanding 7 7 Additional paid-in capital 2,477,359 2,134,227 Accumulated other comprehensive losses (29,194) (6,136) Accumulated losses (1,579,760) (1,338,715) Total shareholders’ equity 868,489 789,420 Participation interest 81,929 154,763 Total shareholders’ equity and participation interest 950,418 944,183 Total liabilities, shareholders’ equity and participation interest$3,657,806 $3,318,967 Studio City International Holdings Limited and Subsidiaries Reconciliation of Net Loss Attributable to Studio City International Holdings Limited to Adjusted Net Loss Attributable to Studio City International Holdings Limited (Unaudited) (In thousands of U.S. dollars, except share and per share data) Three Months Ended Nine Months Ended September 30, September 30, 2022 2021 2022 2021 Net loss attributable to Studio City International Holdings Limited$(85,175) $(63,167) $(241,045) $(198,609) Pre-opening costs 785 6 1,731 739 Property charges and other 369 346 3,790 4,129 Loss on extinguishment of debt - - - 28,817 Participation interest impact on adjustments (99) (57) (712) (5,515) Adjusted net loss attributable to Studio City International Holdings Limited$(84,120) $(62,872) $(236,236) $(170,439) Adjusted net loss attributable to Studio City International Holdings Limited per Class A ordinary share: Basic$(0.109) $(0.170) $(0.342) $(0.460) Diluted$(0.109) $(0.170) $(0.344) $(0.460) Adjusted net loss attributable to Studio City International Holdings Limited per ADS: Basic$(0.437) $(0.679) $(1.369) $(1.841) Diluted$(0.437) $(0.679) $(1.375) $(1.841) Weighted average Class A ordinary shares outstanding used in adjusted net loss attributable to Studio City International Holdings Limited per Class A ordinary share calculation: Basic 770,352,700 370,352,700 690,440,759 370,352,700 Diluted 770,352,700 370,352,700 762,952,519 370,352,700 Studio City International Holdings Limited and SubsidiariesReconciliation of Operating Loss to Adjusted EBITDA (Unaudited)(In thousands of U.S. dollars) Three Months Ended Nine Months Ended September 30, September 30, 2022 2021 2022 2021 Operating loss$(72,535) $(55,720) $(207,225) $(146,600)Pre-opening costs 785 6 1,731 739 Depreciation and amortization 31,852 32,287 95,328 95,795 Property charges and other 369 346 3,790 4,129 Adjusted EBITDA$(39,529) $(23,081) $(106,376) $(45,937) Studio City International Holdings Limited and Subsidiaries Reconciliation of Net Loss Attributable to Studio City International Holdings Limited to Adjusted EBITDA (Unaudited) (In thousands of U.S. dollars) Three Months Ended Nine Months Ended September 30, September 30, 2022 2021 2022 2021 Net loss attributable to Studio City International Holdings Limited$(85,175) $(63,167) $(241,045) $(198,609) Net loss attributable to participation interest (8,016) (12,367) (26,817) (38,885) Net loss (93,191) (75,534) (267,862) (237,494) Income tax (credit) expense (9) (531) 485 29 Interest and other non-operating expenses, net 20,665 20,345 60,152 90,865 Property charges and other 369 346 3,790 4,129 Depreciation and amortization 31,852 32,287 95,328 95,795 Pre-opening costs 785 6 1,731 739 Adjusted EBITDA$(39,529) $(23,081) $(106,376) $(45,937) Studio City International Holdings Limited and SubsidiariesSupplemental Data Schedule Three Months Ended Nine Months Ended September 30, September 30, 2022 2021 2022 2021 Room Statistics(4): Average daily rate (5) $107 $123 $114 $122 Occupancy per available room 25% 52% 27% 54% Revenue per available room (6) $27 $64 $31 $66 Other Information(7): Average number of table games 277 291 277 291 Average number of gaming machines 702 656 711 623 Table games win per unit per day (8) $794 $2,883 $1,592 $3,354 Gaming machines win per unit per day (9)$54 $131 $82 $135 (4)Room statistics exclude rooms that were temporarily closed or provided to staff members due to the COVID-19 outbreak(5)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(6)Revenue per available room is calculated by dividing total room revenues including complimentary rooms (less service charges, if any) by total rooms available(7)Table games and gaming machines that were not in operation due to government-mandated closures or social distancing measures in relation to the COVID-19 outbreak have been excluded(8)Table games win per unit per day is shown before discounts, commissions, non-discretionary incentives (including the point-loyalty programs) as administered by the Gaming Operator and allocating casino revenues related to goods and services provided to gaming patrons on a complimentary basis(9)Gaming machines win per unit per day is shown before non-discretionary incentives (including the point-loyalty programs) as administered by the Gaming Operator and allocating casino revenues related to goods and services provided to gaming patrons on a complimentary basis