MultiSensor AI Holdings, Inc. (MSAI)
NASDAQ: MSAI · Real-Time Price · USD
4.821
-0.109 (-2.21%)
Sep 23, 2026, 4:00 PM EDT - Market closed
MultiSensor AI Holdings Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 6.27 | 5.55 | 7.4 | 5.43 | 7.27 | 28.79 | |
Revenue Growth | 12.16% | -25.01% | 36.32% | -25.29% | -74.75% | - |
Cost of Revenue | 3.21 | 3.15 | 4.85 | 3.99 | 4.96 | 10.28 |
Gross Profit | 3.06 | 2.4 | 2.55 | 1.44 | 2.3 | 18.5 |
Selling, General & Admin | 10.26 | 11.48 | 15.66 | 9.24 | 13.61 | 14.12 |
Other Operating Expenses | - | - | 0.93 | -2.4 | - | - |
Operating Expenses | 12.36 | 14.45 | 21.11 | 20.58 | 14.17 | 14.44 |
Operating Income | -9.3 | -12.04 | -18.56 | -19.13 | -11.86 | 4.07 |
Interest Expense | - | - | -0.06 | -0.09 | -0.12 | -0.32 |
Interest & Investment Income | 0.36 | 0.08 | - | - | - | - |
Other Non Operating Income (Expenses) | -0.01 | 0.19 | -2.54 | -3.86 | 0.05 | -0.32 |
EBT Excluding Unusual Items | -8.94 | -11.78 | -21.16 | -23.09 | -11.93 | 3.43 |
Gain (Loss) on Sale of Assets | 0.03 | 0.03 | -0.32 | 0.06 | - | - |
Other Unusual Items | - | - | -0.48 | 0.97 | -0.16 | - |
Pretax Income | -8.92 | -11.75 | -21.96 | -22.06 | -12.09 | 3.43 |
Income Tax Expense | -0.03 | -0.03 | -0.47 | 0.21 | 1.21 | 1.12 |
Net Income | -8.89 | -11.71 | -21.5 | -22.27 | -13.29 | 2.31 |
Net Income to Common | -8.89 | -11.71 | -21.5 | -22.27 | -13.29 | 2.31 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 2 | 1 | 1 | 0 | 0 | 0 |
Shares Outstanding (Diluted) | 2 | 1 | 1 | 0 | 0 | 0 |
Shares Change | 103.77% | 85.64% | 221.52% | 18.23% | 805.99% | - |
EPS (Basic) | -5.77 | -12.54 | -42.74 | -142.34 | -100.45 | 181.60 |
EPS (Diluted) | -5.77 | -12.54 | -42.80 | -142.40 | -100.45 | 158.40 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -9.19 | -9.65 | -18.23 | -6.09 | -4.77 | 3 |
Free Cash Flow Per Share | -5.97 | -10.34 | -36.25 | -38.95 | -36.05 | 205.35 |
Gross Margin | 48.84% | 43.27% | 34.42% | 26.59% | 31.70% | 64.28% |
Operating Margin | -148.27% | -216.97% | -250.73% | -352.34% | -163.22% | 14.12% |
Profit Margin | -141.70% | -211.01% | -290.39% | -410.09% | -182.86% | 8.04% |
Free Cash Flow Margin | -146.61% | -173.86% | -246.34% | -112.21% | -65.63% | 10.42% |
EBITDA | -7.9 | -10.75 | -17.42 | -18.26 | -11.3 | 4.38 |
EBITDA Margin | -125.93% | -193.57% | -235.33% | - | -155.50% | 15.23% |
D&A For EBITDA | 1.4 | 1.3 | 1.14 | 0.87 | 0.56 | 0.32 |
EBIT | -9.3 | -12.04 | -18.56 | -19.13 | -11.86 | 4.07 |
EBIT Margin | -148.27% | -216.97% | -250.73% | - | -163.22% | 14.12% |
Effective Tax Rate | - | - | - | - | - | 32.58% |
Advertising Expenses | - | - | - | - | 0.61 | 0.8 |