MSD 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
Other Revenue	13.31	21.27	14.92	12.79	11.59
Revenue	13.31	21.27	14.92	12.79	11.59
Revenue Growth (YoY)	-37.43%	42.54%	16.70%	10.31%	5.59%
Gross Profit	13.31	21.27	14.92	12.79	11.59
Selling, General & Admin	2.11	2.08	2.03	2	2.47
Operating Expenses	2.11	2.08	2.03	2	2.47
Operating Income	11.2	19.2	12.89	10.79	9.12
Currency Exchange Gain (Loss)	-1.36	1.47	-0.12	0.14	0.29
Other Non Operating Income (Expenses)	1.06	-3.32	-1.61	-1.03	-
EBT Excluding Unusual Items	10.9	17.34	11.16	9.89	9.41
Gain (Loss) on Sale of Investments	10.23	-0.98	5.84	-47.48	-14.04
Pretax Income	21.13	16.37	16.99	-37.59	-4.63
Net Income	21.13	16.37	16.99	-37.59	-4.63
Net Income to Common	21.13	16.37	16.99	-37.59	-4.63
Net Income Growth	29.11%	-3.67%	-	-	-
Shares Outstanding (Basic)	20	20	20	20	20
Shares Outstanding (Diluted)	20	20	20	20	20
Shares Change (YoY)	0.16%	0.04%	-0.96%	-	-
EPS (Basic)	1.04	0.81	0.84	-1.84	-0.23
EPS (Diluted)	1.04	0.81	0.84	-1.84	-0.23
EPS Growth	28.90%	-3.71%	-	-	-
Dividend Per Share	0.710	0.915	0.757	0.480	0.450
Dividend Growth	-22.40%	20.79%	57.81%	6.67%	4.05%
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	84.17%	90.25%	86.38%	84.34%	78.66%
Profit Margin	158.76%	76.94%	113.85%	-293.95%	-39.90%
EBIT	11.2	19.2	12.89	10.79	9.12
EBIT Margin	84.17%	90.25%	86.38%	84.34%	78.66%
Revenue as Reported	-	-	14.92	12.79	11.59

Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q