Revenue growth accelerated to 28.3% YoY in 2026Q2, with gross margin expanding 650 bps sequentially to 47.7% and operating margin reaching 20.1%, though EPS growth of 162% may be inflated by one-time items.
MKS Inc. (MKSI) annual income statement — 28-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 |
|---|
| Sales/Revenue | 4.35B | 3.93B | 3.59B | 3.62B | 3.55B | 2.95B | 2.33B | 1.9B | 2.08B | 1.92B | 1.3B | 813.52M | 780.87M | 669.42M | 643.51M | 822.52M | 853.11M | 411.41M | 646.99M | 780.49M | 782.8M | 509.29M | 555.08M | 337.29M | 314.77M | 286.81M | 326.95M | 187.1M | 139.8M |
| Revenue Growth % | 16.26% | 9.62% | -0.99% | 2.11% | 20.24% | 26.61% | 22.64% | -8.45% | 8.31% | 47.91% | 59.23% | 4.18% | 16.65% | 4.03% | -21.76% | -3.59% | 107.37% | -36.41% | -17.1% | -0.3% | 53.7% | -8.25% | 64.57% | 7.15% | 9.75% | -12.28% | 74.75% | 33.83% | - |
| Cost of Goods Sold | 2.43B | 2.34B | 1.88B | 1.98B | 2B | 1.57B | 1.28B | 1.07B | 1.1B | 1.02B | 729.72M | 450.65M | 443.1M | 402.85M | 374.03M | 447.53M | 474.48M | 273.32M | 387.05M | 449M | 444.68M | 308.86M | 335.71M | 219.18M | 208.98M | 201.22M | 170.04M | 101M | 77.6M |
| COGS % of Revenue | - | 59.55% | 52.37% | 54.67% | 56.39% | 53.22% | 54.98% | 56.29% | 52.8% | 53.47% | 56.33% | 55.4% | 56.74% | 60.18% | 58.12% | 54.41% | 55.62% | 66.43% | 59.82% | 57.53% | 56.81% | 60.64% | 60.48% | 64.98% | 66.39% | 70.16% | 52.01% | 53.98% | 55.51% |
| Gross Profit | 1.92B | 1.59B | 1.71B | 1.64B | 1.55B | 1.38B | 1.05B | 830.4M | 979.48M | 891.45M | 565.62M | 362.87M | 337.77M | 266.57M | 269.48M | 374.99M | 378.64M | 138.09M | 259.94M | 331.49M | 338.12M | 200.43M | 219.37M | 118.11M | 105.8M | 85.58M | 156.91M | 86.1M | 62.2M |
| Gross Margin % | 44.12% | 40.45% | 47.63% | 45.33% | 43.61% | 46.78% | 45.02% | 43.71% | 47.2% | 46.53% | 43.67% | 44.6% | 43.26% | 39.82% | 41.88% | 45.59% | 44.38% | 33.57% | 40.18% | 42.47% | 43.19% | 39.36% | 39.52% | 35.02% | 33.61% | 29.84% | 47.99% | 46.02% | 44.49% |
| Gross Profit Growth % | - | -6.91% | 4.02% | 6.14% | 12.1% | 31.55% | 26.32% | -15.22% | 9.87% | 57.61% | 55.87% | 7.43% | 26.71% | -1.08% | -28.14% | -0.96% | 174.2% | -46.88% | -21.58% | -1.96% | 68.69% | -8.63% | 85.74% | 11.64% | 23.62% | -45.46% | 82.24% | 38.42% | - |
| Operating Expenses | 1.2B | 1.02B | 1.21B | 3.2B | 930M | 681M | 595M | 610.6M | 485.4M | 484.82M | 408.35M | 206.26M | 199.66M | 208.19M | 188.34M | 189.05M | 183.13M | 164.28M | 224.41M | 223.6M | 214.78M | 159.8M | 159.02M | 132.23M | 137.73M | 119.17M | 113.86M | 58.4M | 53M |
| OpEx % of Revenue | - | 26.02% | 33.74% | 88.24% | 26.22% | 23.08% | 25.54% | 32.14% | 23.39% | 25.3% | 31.52% | 25.35% | 25.57% | 31.1% | 29.27% | 22.98% | 21.47% | 39.93% | 34.69% | 28.65% | 27.44% | 31.38% | 28.65% | 39.2% | 43.75% | 41.55% | 34.82% | 31.21% | 37.91% |
| Selling, General & Admin | 755M | 724M | 674M | 675M | 488M | 385M | 353M | 330.3M | 298.12M | 290.06M | 229.17M | 129.09M | 131.83M | 142.01M | 127.19M | 128.01M | 119.84M | 106.33M | 130.8M | 135.25M | 127.7M | 93.02M | 87.28M | 69.89M | 77.83M | 70.19M | 50.89M | 39M | 34.7M |
| SG&A % of Revenue | - | 18.42% | 18.8% | 18.64% | 13.76% | 13.05% | 15.15% | 17.39% | 14.37% | 15.14% | 17.69% | 15.87% | 16.88% | 21.21% | 19.76% | 15.56% | 14.05% | 25.85% | 20.22% | 17.33% | 16.31% | 18.26% | 15.72% | 20.72% | 24.73% | 24.47% | 15.56% | 20.84% | 24.82% |
| Research & Development | 311M | 299M | 271M | 288M | 241M | 200M | 173M | 164.1M | 135.72M | 132.56M | 110.58M | 68.31M | 62.89M | 63.57M | 60.12M | 61.03M | 62.69M | 53.54M | 78.54M | 72.17M | 69.7M | 55.92M | 56.97M | 47.65M | 46M | 37.96M | 23.01M | 13.2M | 12.1M |
| R&D % of Revenue | - | 7.61% | 7.56% | 7.95% | 6.79% | 6.78% | 7.42% | 8.64% | 6.54% | 6.92% | 8.54% | 8.4% | 8.05% | 9.5% | 9.34% | 7.42% | 7.35% | 13.01% | 12.14% | 9.25% | 8.9% | 10.98% | 10.26% | 14.13% | 14.61% | 13.24% | 7.04% | 7.06% | 8.66% |
| Other Operating Expenses | 2M | 0 | 265M | 2.23B | 201M | 96M | 69M | 116.2M | 51.6M | 62.21M | 68.6M | 8.87M | 7.91M | 2.6M | 0 | 1.01M | 601K | 151.24M | 15.07M | 17.08M | 18.18M | 10.95M | 14.76M | 16.29M | 25.01M | 24.79M | 5.33M | 6.2M | 6.2M |
| Operating Income | 717M | 565M | 498M | -1.55B | 617M | 699M | 454M | 219.8M | 494.06M | 406.63M | 157.27M | 156.61M | 135.14M | 58.39M | 74.22M | 184.93M | 195.51M | -171.66M | 35.53M | 106.98M | 122.54M | 40.55M | 59.91M | -15.72M | -43.05M | -47.36M | 91.53M | 27.7M | 9.2M |
| Operating Margin % | 16.49% | 14.37% | 13.89% | -42.9% | 17.39% | 23.69% | 19.48% | 11.57% | 23.81% | 21.22% | 12.14% | 19.25% | 17.31% | 8.72% | 11.53% | 22.48% | 22.92% | -41.73% | 5.49% | 13.71% | 15.65% | 7.96% | 10.79% | -4.66% | -13.68% | -16.51% | 28% | 14.8% | 6.58% |
| Operating Income Growth % | - | 13.45% | 132.05% | -351.86% | -11.73% | 53.96% | 106.55% | -55.51% | 21.5% | 158.56% | 0.42% | 15.89% | 131.46% | -21.34% | -59.86% | -5.41% | 213.89% | -583.1% | -66.79% | -12.69% | 202.21% | -32.32% | 481.2% | 63.49% | 9.11% | -151.74% | 230.45% | 201.09% | - |
| EBITDA | 978M | 909M | 846M | -1.16B | 833M | 803M | 553M | 329.8M | 573.86M | 489.19M | 223.19M | 178.72M | 155.66M | 75.49M | 88.67M | 197.91M | 209.33M | -152.9M | 59.06M | 137.63M | 153.89M | 66.76M | 87.75M | 12.48M | -14.32M | -20.66M | 102.06M | 33.9M | 15.4M |
| EBITDA Margin % | 22.5% | 23.12% | 23.59% | -31.94% | 23.48% | 27.22% | 23.73% | 17.36% | 27.65% | 25.53% | 17.23% | 21.97% | 19.93% | 11.28% | 13.78% | 24.06% | 24.54% | -37.17% | 9.13% | 17.63% | 19.66% | 13.11% | 15.81% | 3.7% | -4.55% | -7.2% | 31.21% | 18.12% | 11.02% |
| EBITDA Growth % | 14.39% | 7.45% | 173.12% | -238.9% | 3.74% | 45.21% | 67.68% | -42.53% | 17.31% | 119.18% | 24.89% | 14.81% | 106.2% | -14.86% | -55.2% | -5.46% | 236.9% | -358.91% | -57.09% | -10.57% | 130.5% | -23.92% | 603.08% | 187.16% | 30.67% | -120.24% | 201.06% | 120.13% | - |
| D&A (Non-Cash Add-back) | 257M | 344M | 348M | 397M | 216M | 104M | 99M | 110M | 79.8M | 82.56M | 65.93M | 22.1M | 20.51M | 17.1M | 14.44M | 12.98M | 13.82M | 18.76M | 23.52M | 30.64M | 31.35M | 26.21M | 27.84M | 28.2M | 28.73M | 26.7M | 10.52M | 6.2M | 6.2M |
| EBIT | 679M | 516M | 522M | -1.51B | 616M | 690M | 452M | 221.9M | 497.9M | 478.62M | 158.59M | 159.61M | 136.47M | 59.39M | 75.28M | 186.08M | 196.56M | -169.96M | 41.6M | 120.82M | 123.34M | 40.63M | 60.35M | -14.12M | -31.93M | -33.59M | 91.84M | 27.7M | 9.2M |
| Net Interest Income | -180M | -198M | -324M | -339M | -173M | -25M | -28M | -45.3M | -11.5M | -28.46M | -28.05M | 2.86M | 1.25M | 914K | 913K | 1.13M | 917K | 1.64M | 6.42M | 14.49M | 8.4M | 6.46M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 11M | 14M | 21M | 83M | 4M | 0 | 1M | 5.47M | 5.78M | 3.02M | 2.56M | 3M | 1.32M | 999K | 1.06M | 1.16M | 1.05M | 1.7M | 7M | 15.29M | 9.37M | 7.27M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 191M | 212M | 345M | 422M | 177M | 25M | 29M | 50.77M | 17.32M | 31.48M | 30.61M | 143K | 72K | 85K | 146K | 32K | 135K | 62K | 577K | 806K | 974K | 810K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income/Expense | -229M | -261M | -318M | -374M | -184M | -34M | -31M | -42M | -13.11M | 40.99M | -29.29M | 2.86M | 1.25M | 914K | 913K | 1.13M | 917K | -67.2M | 5.52M | 13.03M | 8.4M | 6.46M | 7.32M | 1.98M | 1.53M | 1.3M | 4.58M | 1.5M | -1.1M |
| Pretax Income | 488M | 304M | 180M | -1.93B | 433M | 665M | 423M | 177.8M | 480.95M | 447.63M | 127.98M | 159.47M | 136.39M | 59.3M | 75.14M | 186.05M | 196.42M | -238.86M | 41.05M | 120.02M | 130.94M | 47.01M | 67.23M | -13.73M | -41.52M | -46.06M | 96.11M | 29.2M | 8.1M |
| Pretax Margin % | 11.23% | 7.73% | 5.02% | -53.23% | 12.21% | 22.54% | 18.15% | 9.36% | 23.18% | 23.36% | 9.88% | 19.6% | 17.47% | 8.86% | 11.68% | 22.62% | 23.02% | -58.06% | 6.35% | 15.38% | 16.73% | 9.23% | 12.11% | -4.07% | -13.19% | -16.06% | 29.4% | 15.61% | 5.79% |
| Income Tax | 48M | 9M | -10M | -87M | 100M | 114M | 73M | 37.4M | 88.05M | 108.49M | 23.17M | 37.17M | 20.61M | 23.52M | 27.11M | 56.32M | 63.51M | -26.2M | 10.94M | 33.66M | 36.71M | 12.44M | -2.61M | 2.65M | -1.98M | -15.01M | 35.85M | 5.2M | 900K |
| Effective Tax Rate % | 9.84% | 2.96% | -5.56% | 4.51% | 23.09% | 17.14% | 17.26% | 21.03% | 18.31% | 24.24% | 18.1% | 23.31% | 15.11% | 39.67% | 36.08% | 30.27% | 32.33% | 10.97% | 26.64% | 28.04% | 28.03% | 26.47% | -3.88% | -19.3% | 4.77% | 32.6% | 37.3% | 17.81% | 11.11% |
| Net Income | 440M | 295M | 190M | -1.84B | 333M | 551M | 350M | 140.4M | 392.9M | 339.13M | 104.81M | 122.3M | 115.78M | 35.78M | 48.03M | 129.73M | 142.59M | -212.66M | 30.12M | 86.36M | 94.23M | 34.56M | 69.84M | -16.39M | -39.54M | -31.04M | 60.26M | 24M | 7.2M |
| Net Margin % | 10.12% | 7.5% | 5.3% | -50.83% | 9.39% | 18.68% | 15.02% | 7.39% | 18.93% | 17.7% | 8.09% | 15.03% | 14.83% | 5.34% | 7.46% | 15.77% | 16.71% | -51.69% | 4.65% | 11.06% | 12.04% | 6.79% | 12.58% | -4.86% | -12.56% | -10.82% | 18.43% | 12.83% | 5.15% |
| Net Income Growth % | 64.79% | 55.26% | 110.32% | -652.85% | -39.56% | 57.43% | 149.29% | -64.27% | 15.85% | 223.57% | -14.3% | 5.63% | 223.62% | -25.51% | -62.98% | -9.02% | 167.05% | -806.11% | -65.13% | -8.36% | 172.63% | -50.51% | 526.24% | 58.56% | -27.36% | -151.52% | 151.08% | 233.33% | - |
| Net Income (Continuing) | 440M | 295M | 190M | -1.84B | 333M | 551M | 350M | 140.4M | 392.9M | 339.13M | 104.81M | 122.3M | 115.78M | 35.78M | 48.03M | 129.73M | 132.92M | -212.66M | 30.12M | 86.36M | 94.23M | 34.56M | 69.84M | -16.39M | -39.54M | -31.04M | 60.26M | 24M | 7.2M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.67M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 6.05 | 4.37 | 2.81 | -27.56 | 5.56 | 9.90 | 6.33 | 2.55 | 7.14 | 6.16 | 1.94 | 2.28 | 2.16 | 0.67 | 0.90 | 2.45 | 2.80 | -4.31 | 0.59 | 1.51 | 1.68 | 0.63 | 1.28 | -0.32 | -0.79 | -0.83 | 1.67 | 1.00 | 0.38 |
| EPS Growth % | 59.14% | 55.52% | 110.2% | -595.68% | -43.84% | 56.4% | 148.24% | -64.29% | 15.91% | 217.53% | -14.91% | 5.56% | 222.39% | -25.56% | -63.27% | -12.5% | 164.97% | -830.51% | -60.93% | -10.12% | 166.67% | -50.78% | 500% | 59.49% | 4.82% | -149.7% | 67% | 163.16% | - |
| EPS (Basic) | - | 4.39 | 2.82 | -27.56 | 5.58 | 9.95 | 6.35 | 2.57 | 7.22 | 6.26 | 1.96 | 2.30 | 2.17 | 0.67 | 0.91 | 2.49 | 2.85 | -4.31 | 0.61 | 1.53 | 1.70 | 0.64 | 1.30 | -0.32 | -0.79 | -0.83 | 1.74 | 1.05 | 0.40 |
| Diluted Shares Outstanding | 72.7M | 67.7M | 67.6M | 66.8M | 59.9M | 55.7M | 55.3M | 55.11M | 54.99M | 55.07M | 54.05M | 53.56M | 53.52M | 53.48M | 53.23M | 52.85M | 50.93M | 49.32M | 50.75M | 57.17M | 55.96M | 54.63M | 54.66M | 51.58M | 50M | 37.49M | 36.17M | 23.95M | 18.72M |
| Basic Shares Outstanding | 67.6M | 67.3M | 67.3M | 66.8M | 59.7M | 55.4M | 55.09M | 54.71M | 54.41M | 54.14M | 53.47M | 53.28M | 53.23M | 53.06M | 52.69M | 52.17M | 50.08M | 49.32M | 49.72M | 56.35M | 55.4M | 54.07M | 53.52M | 51.58M | 50M | 37.49M | 34.6M | 22.78M | 18.05M |
| Dividend Payout Ratio | - | 20% | 31.05% | - | 15.62% | 8.64% | 12.57% | 31% | 10.79% | 11.26% | 34.69% | 29.41% | 30.1% | 94.97% | 68.05% | 24.18% | - | - | - | - | - | - | - | - | - | - | 2.35% | 166.67% | 86.11% |
Quick answers to the most common questions about buying MKSI stock.
For fiscal year 2025, MKS Inc. (MKSI) reported total revenue of $3.93B. This represents a 2711.9% increase compared to $139.8M in 1998.
MKS Inc. (MKSI) is profitable, generating $295.0M in net income for the fiscal year ending 2025 with a net profit margin of 7.5%.
MKS Inc. (MKSI) reported an operating income of $565.0M, resulting in an operating profit margin of 14.4%. This margin reflects the operational efficiency of the business before interest and taxes.
MKS Inc. (MKSI) generated $1.59B in gross profit for the year, representing a gross profit margin of 40.4%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Elevated leverage and cyclicality
Metrics are mathematically derived from official filings.
Accelerating Revenue Momentum
MKSI's revenue grew 28.3% YoY in 2026Q2, accelerating from 15.2% in 2026Q1, driven by broad-based demand across all end markets, as reported in the latest quarterly filing.
The sequential acceleration from 15.2% to 28.3% YoY growth suggests a strengthening demand environment, likely fueled by AI-driven semiconductor complexity and advanced packaging adoption. The maintained guidance for Q3 2026 implies management sees this momentum as sustainable, though the wide EPS range hints at potential mix or FX volatility.
Gross Margin Expansion to 47.7%
Gross margin jumped to 47.7% in 2026Q2 from 41.2% in 2026Q1, a 650 bps sequential improvement, according to the income statement data, indicating favorable product mix and operational efficiency.
The sharp gross margin recovery suggests a favorable shift toward higher-margin proprietary semiconductor components and possibly the realization of Atotech synergies. However, the 40.45% gross margin in the provided intelligence is inconsistent with the reported 47.7%, warranting further investigation into segment mix and one-time items.
Operating Leverage Driving Margin Expansion
Operating income grew 45.1% sequentially in 2026Q2, outpacing revenue growth of 9.1%, as reported in the income statement, indicating strong operating leverage from fixed cost absorption.
The 20.1% operating margin in 2026Q2, up from 16.0% in 2026Q1, demonstrates that revenue growth is scaling faster than operating expenses, likely due to the high fixed-cost base in R&D and manufacturing. This leverage is a key driver of the EPS beat, but investors should monitor whether it persists as revenue growth normalizes.
Earnings Quality Boosted by One-Time Items
Net income surged to $175M in 2026Q2 from $84M in 2026Q1, with EPS of $2.41, but the 162% YoY EPS growth may be inflated by non-operating items, as per the income statement data.
The significant jump in net income and EPS, despite a modest revenue increase, suggests the presence of one-time gains or favorable tax items. The low SBC of $15M in 2026Q2 relative to prior quarters indicates that stock-based compensation is not a major drag, but the volatility in net margin (14.0% vs. 7.8% in Q1) warrants scrutiny of the sustainability of these earnings.
COGS Spike in 2026Q1, Then Normalizes
COGS rose to $634M in 2026Q1, a 20% sequential increase, but fell to $653M in 2026Q2, implying a gross margin recovery, as reported in the income statement data.
The COGS spike in 2026Q1 likely reflects higher input costs or an unfavorable mix, which compressed gross margin to 41.2%. The subsequent normalization in Q2 suggests these pressures were temporary, but the volatility in COGS as a percentage of revenue (from 47.2% to 54.4% in Q1) indicates that cost management remains a key swing factor for margins.
2026Q2 Marks a Turning Point
2026Q2 represents a clear inflection point, with revenue growth accelerating to 28.3% YoY and operating margin expanding to 20.1%, the highest in the reported period, according to the income statement data.
The combination of double-digit revenue growth, margin expansion, and EPS growth of 162% YoY suggests that MKSI is benefiting from a cyclical upswing in semiconductor capital equipment spending, possibly amplified by AI-driven demand. This inflection appears durable if the maintained guidance holds, but the elevated leverage and customer concentration remain risks to the sustainability of this trajectory.
What Could Invalidate the Base Case
Despite the strong 2026Q2 beat, the 1.73 debt-to-equity ratio and 130% net debt/equity expose MKSI to interest rate shocks, while customer concentration and cyclicality could reverse the growth narrative, as per the balance sheet data.
Short-sellers would likely focus on the sustainability of the 28.3% revenue growth, given the semiconductor industry's historical cyclicality and the company's high leverage. The maintained guidance, while positive, does not guarantee margin stability, and any demand softening could amplify the interest burden, potentially compressing net income. Additionally, the reliance on a few large customers for a significant portion of revenue means that a single capex cut could disproportionately impact results, warranting close monitoring of customer concentration risks.