MultiSensor AI Holdings, Inc. (MSAI) — Financial statements
Income statement, balance sheet, and cash flow for MultiSensor AI Holdings, Inc. — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 6↓25.0% | 7↑36.3% | 5↓25.3% | 7↓74.8% | 29 | |
| Cost of Revenue | 3↑2.2% | 3↑12.4% | 2↓53.7% | 5↓51.7% | 10 | |
| Gross Profit | 3↓39.6% | 5↑53.8% | 3↑36.0% | 2↓87.5% | 19 | |
| Operating Expenses | ||||||
| R&D Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General & Administrative Expenses | 13↓30.9% | 19↓13.9% | 22 | 0.00 | 0.00 | |
| Selling & Marketing Expenses | 0.00 | 0.00 | 0.00↓100.0% | 14↓3.6% | 14 | |
| SG&A Expenses | 13↓30.9% | 19↓13.9% | 22↑62.5% | 14↓3.6% | 14 | |
| Other Expenses | 1↓72.1% | 5↑86.2% | 3↑249.9% | 0.72↑125.2% | 0.32 | |
| Operating Expenses | 14↓39.0% | 24↓3.7% | 25↑71.8% | 14↓0.8% | 14 | |
| Total Costs & Expenses | 17↓35.0% | 26↓2.3% | 27↑39.5% | 19↓22.0% | 25 | |
| Operating Results | ||||||
| Operating Income | -12↑38.9% | -19↑12.1% | -21↓78.7% | -12↓395.6% | 4 | |
| Depreciation & Amortization | 1↑13.9% | 1↑30.7% | 0.87↑55.4% | 0.56↑76.4% | 0.32 | |
| EBITDA | -10↑50.7% | -21↑1.6% | -21↓84.9% | -11↓380.7% | 4 | |
| EBIT | -12↑47.3% | -22↑0.3% | -22↓83.5% | -12↓419.5% | 4 | |
| Interest & Other Income | ||||||
| Net Interest Income | 0.08↑104.8% | -2↓1619.1% | -0.09↑18.3% | -0.12↑63.5% | -0.32 | |
| Interest Income | 0.08↑105.0% | -2 | 0.00 | 0.00 | 0.00 | |
| Interest Expense | 0.00↓100.0% | 0.06↓33.0% | 0.09↓18.3% | 0.12↓63.5% | 0.32 | |
| Non-Operating Income | 0.00↓100.0% | 3↑516.8% | 0.49↑1118.8% | -0.05↓115.0% | 0.32 | |
| Other Income / Expenses | -0.21↑93.1% | -3↓428.1% | -0.58↓770.1% | -0.07↑89.4% | -0.64 | |
| Income Before Tax | -12↑46.5% | -22↑0.5% | -22↓82.5% | -12↓452.2% | 3 | |
| Income Tax Expense | -0.03↑93.1% | -0.47↓323.6% | 0.21↓82.7% | 1↑7.8% | 1 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | -12↑45.5% | -21↑3.5% | -22↓67.6% | -13↓674.6% | 2 | |
| Net Income from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | -12↑45.5% | -21↑3.5% | -22↓67.6% | -13↓674.6% | 2 | |
| Bottom-Line Net Income | -12↑45.5% | -21↑3.5% | -22↓67.6% | -13↓674.6% | 2 | |
| EPS (Basic) | -12.40↑71.0% | -42.80↑69.9% | -142.40↓220.7% | -44.40↓684.2% | 7.60 | |
| EPS (Diluted) | -12.40↑71.0% | -42.80↑69.9% | -142.40↓220.7% | -44.40↓684.2% | 7.60 | |
| Weighted Average Shares | 0.93↑85.6% | 0.50↑221.5% | 0.16↓47.7% | 0.30↑0.0% | 0.30 | |
| Weighted Average Diluted Shares | 0.93↑85.6% | 0.50↑221.5% | 0.16↓47.7% | 0.30↑0.0% | 0.30 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.