MultiSensor AI Holdings, Inc. (MSAI)

MultiSensor AI Holdings Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	6.3	7.4	5.43	7.27	28.79
Revenue Growth (YoY)	-6.36%	36.32%	-25.29%	-74.75%	-
Cost of Revenue	3.93	4.85	3.99	4.96	10.28
Gross Profit	2.37	2.55	1.44	2.3	18.5
Selling, General & Admin	16.63	15.66	9.24	13.61	14.12
Other Operating Expenses	0.93	0.93	-2.4	-	-
Operating Expenses	23	21.11	20.58	14.17	14.44
Operating Income	-20.63	-18.56	-19.13	-11.86	4.07
Interest Expense	-0.06	-0.06	-0.09	-0.12	-0.32
Other Non Operating Income (Expenses)	-1.51	-2.54	-3.86	0.05	-0.32
EBT Excluding Unusual Items	-22.19	-21.16	-23.09	-11.93	3.43
Gain (Loss) on Sale of Assets	-0.31	-0.32	0.06	-	-
Other Unusual Items	-	-0.48	0.97	-0.16	-
Pretax Income	-22.5	-21.96	-22.06	-12.09	3.43
Income Tax Expense	-0.49	-0.47	0.21	1.21	1.12
Net Income	-22.01	-21.5	-22.27	-13.29	2.31
Net Income to Common	-22.01	-21.5	-22.27	-13.29	2.31
Shares Outstanding (Basic)	33	20	6	5	1
Shares Outstanding (Diluted)	33	20	6	5	1
Shares Change (YoY)	-98.90%	221.52%	18.23%	806.01%	-
EPS (Basic)	-0.67	-1.07	-3.56	-2.51	4.54
EPS (Diluted)	-0.67	-1.07	-3.56	-2.51	3.96
Free Cash Flow	-21.77	-18.23	-6.09	-4.77	3
Free Cash Flow Per Share	-0.66	-0.91	-0.97	-0.90	5.13
Gross Margin	37.65%	34.42%	26.59%	31.70%	64.28%
Operating Margin	-327.55%	-250.73%	-352.34%	-163.22%	14.12%
Profit Margin	-349.52%	-290.39%	-410.09%	-182.86%	8.04%
Free Cash Flow Margin	-345.66%	-246.34%	-112.21%	-65.63%	10.42%
EBITDA	-19.48	-17.42	-18.26	-11.3	4.38
EBITDA Margin	-	-235.33%	-	-155.50%	15.23%
D&A For EBITDA	1.15	1.14	0.87	0.56	0.32
EBIT	-20.63	-18.56	-19.13	-11.86	4.07
EBIT Margin	-	-250.73%	-	-163.22%	14.12%
Effective Tax Rate	-	-	-	-	32.58%
Advertising Expenses	-	-	-	0.61	0.8

Updated Mar 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q