MultiSensor AI Holdings, Inc. (MSAI) quarterly income statement — complete revenue, gross profit & net income history
MultiSensor AI Holdings, Inc. (MSAI) annual income statement — 5-year revenue, gross profit & net income history
| Metric | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q4'21 |
|---|
| Sales/Revenue | 1.7M | 1.61M | 1.39M | 1.57M | 1.42M | 1.17M | 1.4M | 1.6M | 2.13M | 2.27M | 1.61M | 1.5M | 1.34M | 980K | 2.02M | 0 | 0 | 0 |
| Revenue Growth % | 19.45% | 37.95% | -0.86% | -1.75% | -33.22% | -48.57% | -13.26% | 6.87% | 58.94% | 132.14% | -20.1% | - | - | - | - | - | - | - |
| Cost of Goods Sold | 919K | 700K | 512K | 566K | 1.08M | 476K | 342K | 533K | 538K | 1.17M | 1.12M | 452K | 1.95M | 465K | 1.82M | 0 | 0 | 0 |
| COGS % of Revenue | 54.22% | 43.37% | 36.89% | 35.96% | 76.39% | 40.68% | 24.43% | 33.27% | 25.32% | 51.43% | 69.64% | 30.15% | 145.47% | 47.45% | 89.9% | - | - | - |
| Gross Profit | 776K | 914K | 876K | 1.01M | 335K | 694K | 1.06M | 1.07M | 1.59M | 1.1M | 490K | 1.05M | -608K | 515K | 204K | 0 | 0 | 0 |
| Gross Margin % | 45.78% | 56.63% | 63.11% | 64.04% | 23.61% | 59.32% | 75.57% | 66.73% | 74.68% | 48.57% | 30.36% | 69.85% | -45.47% | 52.55% | 10.1% | - | - | - |
| Gross Profit Growth % | 131.64% | 31.7% | -17.2% | -5.71% | -78.89% | -37.19% | 115.92% | 2.1% | 361.02% | 114.56% | 140.2% | - | - | - | - | - | - | - |
| Operating Expenses | 3.38M | 3.52M | 2.75M | 2.71M | 3.65M | 5.31M | 3.85M | 9.74M | 6.43M | 3.67M | 13.57M | 3.16M | 2.55M | 3.69M | 4.94M | 253.95K | 314.39K | 424.44K |
| OpEx % of Revenue | 199.23% | 218.28% | 197.91% | 172.24% | 257.43% | 453.93% | 275.14% | 608.24% | 302.78% | 161.32% | 840.95% | 210.74% | 190.95% | 376.63% | 244.65% | - | - | - |
| Selling, General & Admin | 2.83M | 3.17M | 2.4M | 2.37M | 3.33M | 5.05M | 3.61M | 6.13M | 6.14M | 3.16M | 13.32M | 2.94M | 2.33M | 3.51M | 4.61M | 253.95K | 314.39K | 424.44K |
| SG&A % of Revenue | 167.14% | 196.47% | 172.91% | 150.51% | 234.81% | 431.28% | 257.86% | 382.46% | 288.75% | 139.03% | 825.59% | 195.93% | 174.42% | 358.27% | 227.97% | - | - | - |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 544K | 352K | 347K | 342K | 321K | 265K | 242K | 1000K | 298K | 507K | 248K | 222K | 221K | 180K | 337K | 0 | 0 | 0 |
| Operating Income | -2.6M | -2.61M | -1.87M | -1.7M | -3.32M | -4.62M | -2.79M | -8.68M | -4.85M | -2.56M | -13.08M | -2.11M | -3.16M | -3.18M | -4.74M | -253.95K | -314.39K | -424.44K |
| Operating Margin % | -153.45% | -161.65% | -134.8% | -108.2% | -233.83% | -394.62% | -199.57% | -541.51% | -228.09% | -112.75% | -810.59% | -140.89% | -236.42% | -324.08% | -234.55% | - | - | - |
| Operating Income Growth % | 21.61% | 43.49% | 33.04% | 80.37% | 31.55% | -80% | 78.64% | -310.75% | -53.34% | 19.24% | -176.13% | -731.65% | -905.45% | - | -1016.3% | - | - | - |
| EBITDA | -2.24M | -2.26M | -1.52M | -1.36M | -2.99M | -4.34M | -2.53M | -8.37M | -4.55M | -2.29M | -12.84M | -1.89M | -2.94M | -3M | -4.56M | 287.27K | -118.08K | -413.51K |
| EBITDA Margin % | -132.21% | -139.84% | -109.8% | -86.47% | -210.57% | -370.68% | -180.86% | -522.35% | -214.07% | -100.75% | -795.23% | -126.02% | -219.9% | -305.71% | -225.54% | - | - | - |
| EBITDA Growth % | 25% | 47.96% | 39.81% | 83.74% | 34.32% | -89.22% | 80.27% | -342.99% | -54.73% | 23.5% | -181.72% | -757.58% | -2389.9% | - | -1001.79% | - | - | - |
| D&A (Non-Cash Add-back) | 360K | 352K | 347K | 342K | 330K | 280K | 262K | 307K | 298K | 273K | 248K | 223K | 221K | 180K | 182K | 0 | 0 | 0 |
| EBIT | -2.47M | -2.44M | -2.32M | -1.69M | -3.33M | -4.43M | -3.1M | -8.59M | -6.32M | -3.89M | -16.63M | -1.85M | -614K | -2.87M | -4.63M | 287.27K | -118.08K | -413.51K |
| Net Interest Income | 142K | 155K | 57K | 5K | 11K | 4K | 0 | 0 | -60K | -4K | -4.02M | -37K | -27K | -50K | -24K | 0 | 0 | 0 |
| Interest Income | 142K | 155K | 57K | 5K | 11K | 4K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60K | 4K | 4.02M | 37K | 27K | 50K | 24K | 0 | 0 | 0 |
| Other Income/Expense | 127K | 171K | -446K | 15K | 6K | 189K | -305K | 85K | -1.53M | -1.33M | -3.53M | 229K | 2.52M | 254K | 83K | 541.22K | 196.31K | 10.93K |
| Pretax Income | -2.47M | -2.44M | -2.32M | -1.69M | -3.31M | -4.43M | -3.1M | -8.59M | -6.38M | -3.89M | -16.61M | -1.88M | -641K | -2.92M | -4.66M | 287.26K | -118.07K | -413.51K |
| Pretax Margin % | -145.96% | -151.05% | -166.93% | -107.24% | -233.4% | -378.46% | -221.36% | -536.2% | -300.28% | -171.03% | -1029.31% | -125.62% | -47.94% | -298.16% | -230.45% | - | - | - |
| Income Tax | -14K | 33K | -39K | -11K | 10K | 8K | -114K | -395K | 12K | 31K | 217K | -8K | 12K | -15K | 2.9M | 103.16K | 12.15K | 0 |
| Effective Tax Rate % | 0.57% | -1.35% | 1.68% | 0.65% | -0.3% | -0.18% | 3.68% | 4.6% | -0.19% | -0.8% | -1.31% | 0.42% | -1.87% | 0.51% | -62.23% | 35.91% | -10.29% | 0% |
| Net Income | -2.46M | -2.47M | -2.28M | -1.68M | -3.32M | -4.44M | -2.98M | -8.2M | -6.39M | -3.92M | -16.83M | -1.88M | -653K | -2.91M | -7.55M | 184.11K | -130.23K | -413.51K |
| Net Margin % | -145.13% | -153.1% | -164.12% | -106.54% | -234.11% | -379.15% | -213.21% | -511.55% | -300.85% | -172.4% | -1042.75% | -125.08% | -48.84% | -296.63% | -373.86% | - | - | - |
| Net Income Growth % | 25.95% | 44.3% | 23.69% | 79.54% | 48.04% | -13.11% | 82.26% | -337.07% | -879.02% | -34.92% | -122.85% | -1118.43% | -401.43% | - | -1726.31% | - | - | - |
| Net Income (Continuing) | -2.46M | -2.47M | -2.28M | -1.68M | -3.32M | -4.44M | -2.98M | -8.2M | -6.39M | -3.92M | -16.83M | -1.88M | -653K | -2.91M | -7.55M | 184.11K | -130.23K | -413.51K |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| EPS (Diluted) | -2.63 | -2.65 | -1.30 | -2.00 | -3.96 | -5.60 | -3.91 | -13.60 | -18.80 | -13.20 | -74.80 | -3.17 | -3.21 | -9.60 | 0.45 | 0.49 | -0.35 | -1.10 |
| EPS Growth % | 33.59% | 52.68% | 66.77% | 85.29% | 78.94% | 57.58% | 94.77% | -329.29% | -485.31% | -37.5% | -16648.67% | -749.18% | -822.99% | - | 141.09% | - | - | - |
| EPS (Basic) | -2.63 | -2.65 | -1.30 | -2.00 | -3.96 | -5.60 | -3.91 | -24.00 | -18.80 | -13.20 | -74.80 | -3.17 | -3.21 | -9.60 | 0.45 | 0.49 | -0.35 | -1.10 |
| Diluted Shares Outstanding | 933.72K | 933.72K | 933.72K | 862.38K | 838.78K | 818.14K | 763.15K | 606.71K | 342.04K | 299.17K | 224.79K | 293.14K | 298.63K | 298.92K | 376.25K | 376.25K | 376.25K | 376.25K |
| Basic Shares Outstanding | 933.72K | 933.72K | 933.72K | 862.38K | 838.78K | 818.14K | 763.15K | 342.04K | 342.04K | 299.17K | 224.79K | 293.14K | 298.63K | 298.92K | 376.25K | 376.25K | 376.25K | 376.25K |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |