MSC Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	694.57	639.15	445.54	11.55	106.87
Revenue Growth (YoY)	8.67%	43.45%	3758.14%	-89.19%	117.18%
Cost of Revenue	226.63	222.54	171.12	72.96	76.22
Gross Profit	467.94	416.6	274.42	-61.41	30.65
Selling, General & Admin	183.39	171.27	115.2	79.79	87.58
Depreciation & Amortization Expenses	212.02	205.06	169.4	126.96	127.63
Other Operating Expenses	2.5	2.13	18.86	9.06	7.02
Total Operating Expenses	397.9	378.46	303.46	215.8	222.23
Operating Income	70.04	38.15	-29.04	-277.22	-191.57
Interest Income	0.91	4.06	10.68	6.43	3.06
Interest Expense	-128.11	-134.19	-129.98	-92.78	-91.39
Other Non-Operating Income (Expense)	0.46	-6.5	2.19	2.64	-22.56
Total Non-Operating Income (Expense)	-126.73	-136.63	-117.12	-83.71	-110.89
Pretax Income	-56.69	-98.48	-146.17	-360.93	-302.46
Provision for Income Taxes	-7.61	-7.35	0.08	-0.38	0.46
Net Income	-58.77	-96.73	-133.52	-326.45	-252.56
Minority Interest in Earnings	-5.53	-9.11	-12.57	-34.86	-49.45
Net Income to Common	-58.77	-96.73	-133.52	-326.45	-252.56
Shares Outstanding (Basic)	193	193	193	178	93
Shares Outstanding (Diluted)	193	193	193	196	93
Shares Change (YoY)	-	-	-1.63%	111.45%	0.82%
EPS (Basic)	-0.30	-0.50	-0.69	-1.84	-2.73
EPS (Diluted)	-0.30	-0.50	-0.69	-1.84	-2.73
Shares Outstanding	192.59	192.59	770.35	770.35	370.35
Free Cash Flow	148.35	103.14	-175.72	-630.9	-537.21
Free Cash Flow Growth	43.83%	-	-	-	-
Free Cash Flow Per Share	0.77	0.54	-0.91	-3.22	-5.80
Gross Margin	67.37%	65.18%	61.59%	-531.81%	28.68%
Operating Margin	10.08%	5.97%	-6.52%	-2400.55%	-179.26%
Profit Margin	-9.26%	-16.56%	-32.79%	-3128.74%	-282.59%
FCF Margin	21.36%	16.14%	-39.44%	-5463.29%	-502.68%
EBITDA	282.05	243.21	140.36	-150.26	-63.94
EBITDA Margin	40.61%	38.05%	31.50%	-1301.18%	-59.83%
EBIT	70.04	38.15	-29.04	-277.22	-191.57
EBIT Margin	10.08%	5.97%	-6.52%	-2400.55%	-179.26%
Effective Tax Rate	13.42%	7.47%	-0.06%	0.11%	-0.15%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q