MSC Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020	2019	2018	2017	2016	2015
Revenue	445.54	11.55	106.87	49.21	626.73	571.21	539.81	424.53	69.33
Revenue Growth (YoY)	3758.14%	-89.19%	117.18%	-92.15%	9.72%	5.82%	27.16%	512.30%	-
Cost of Revenue	171.12	72.96	76.22	74.8	136.78	123.81	130.25	166.5	28.76
Gross Profit	274.42	-61.41	30.65	-25.59	489.96	447.4	409.57	258.04	40.57
Selling, General & Admin	115.2	79.79	87.58	89.01	128.93	132.64	130.47	135.07	34.25
Other Operating Expenses	188.26	136.02	134.65	165.33	183.03	176.91	198.65	177.73	195.61
Operating Expenses	303.46	215.8	222.23	254.34	311.96	309.54	329.12	312.8	229.85
Operating Income	-29.04	-277.22	-191.57	-279.93	178	137.86	80.45	-54.77	-189.28
Interest Expense / Income	129.57	92.36	90.97	104.8	132.29	160.51	159.92	159.24	23.29
Other Expense / Income	-25.01	-43.51	-29.53	-62.09	11.74	-1.59	-2.79	28.31	19.65
Pretax Income	-133.6	-326.07	-253.01	-322.64	33.97	-21.05	-76.68	-242.32	-232.21
Income Tax	-0.08	0.38	-0.46	-1.01	0.4	0.54	-0.24	0.47	0.35
Net Income	-133.52	-326.45	-252.56	-321.63	33.56	-21.6	-76.44	-242.79	-232.56
Shares Outstanding (Basic)	770	711	370	295	242	192	181	181	18
Shares Outstanding (Diluted)	770	783	370	367	242	192	181	181	18
Shares Change	-1.63%	111.45%	0.82%	51.91%	26.25%	5.66%	-	900.00%	-
EPS (Basic)	-0.69	-1.84	-2.73	-4.36	0.56	-0.45	-1.69	-5.36	-51316.00
EPS (Diluted)	-0.69	-1.84	-2.73	-4.41	0.56	-0.45	-1.69	-5.36	-51316.00
Free Cash Flow	-174.9	-630.89	-535.51	-367.5	151.29	-4.49	25.58	-83.64	-963.65
Free Cash Flow Per Share	-0.91	-3.55	-5.78	-4.99	2.50	-0.09	0.56	-1.85	-212.63
Gross Margin	61.59%	-531.81%	28.68%	-52.00%	78.18%	78.33%	75.87%	60.78%	58.52%
Operating Margin	-6.52%	-2400.55%	-179.26%	-568.87%	28.40%	24.13%	14.90%	-12.90%	-272.99%
Profit Margin	-29.97%	-2826.91%	-236.32%	-653.61%	5.36%	-3.78%	-14.16%	-57.19%	-335.42%
Free Cash Flow Margin	-39.26%	-5463.21%	-501.10%	-746.82%	24.14%	-0.79%	4.74%	-19.70%	-1389.86%
Effective Tax Rate	-	-	-	-	1.18%	-	-	-	-
EBITDA	165.37	-106.76	-34.41	-57.5	338.2	307.35	259.57	88.78	-167.96
EBITDA Margin	37.12%	-924.45%	-32.20%	-116.86%	53.96%	53.81%	48.08%	20.91%	-242.24%
Depreciation & Amortization	169.4	126.96	127.63	160.33	171.94	167.89	176.33	171.86	40.97
EBIT	-4.03	-233.71	-162.05	-217.84	166.26	139.45	83.24	-83.08	-208.92
EBIT Margin	-0.90%	-2023.82%	-151.63%	-442.69%	26.53%	24.41%	15.42%	-19.57%	-301.33%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).