(MSIF)

AI Score

Unlock

14.53

0.16 (1.11%)

At close: Apr 14, 2025, 11:53 AM

Income Statement

Financials in USD. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016
Revenue	62.72M	69.18M	72.54M	73.13M	74.84M	64.89M	67.36M	48.3M	51.74M	61.76M	62.87M	83.84M	82.38M	75.57M	98.25M	96.56M	-4.35M	-15.71M	-49.82M	-59.86M	44.49M	30.45M	45.49M	45.65M	42.32M	65.19M	53.74M	58.11M	54.44M	71.3M	84.2M	66.73M	53.88M	23.25M
Cost of Revenue	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Gross Profit	62.72M	69.18M	72.54M	73.13M	74.84M	64.89M	67.36M	48.3M	51.74M	61.76M	62.87M	83.84M	82.38M	75.57M	98.25M	96.56M	-4.35M	-15.71M	-49.82M	-59.86M	44.49M	30.45M	45.49M	45.65M	42.32M	65.19M	53.74M	58.11M	54.44M	71.3M	84.2M	66.73M	53.88M	23.25M
Operating Income	57.66M	64.16M	67.71M	68.11M	69.98M	60.11M	62.74M	43.95M	47.23M	56.98M	57.78M	79.15M	75.53M	68.21M	91.47M	89.22M	-9.57M	-20.79M	-55.06M	-64.93M	39.63M	25.08M	43.09M	43.54M	40.28M	64.75M	49.68M	54.92M	52.63M	68.25M	81.88M	64.42M	51.16M	22.34M
Interest Income	n/a	118.34M	117.5M	117.1M	116.98M	113.03M	106.97M	99.67M	90.81M	84.89M	80.37M	76.53M	72.54M	70.37M	68.89M	71.28M	76.98M	82.59M	90.16M	96.1M	100.54M	100.15M	102.8M	101.99M	97.95M	100.49M	97.15M	96.17M	97.67M	91.81M	88.9M	65.04M	41.36M	21.32M
Pretax Income	57.66M	64.16M	67.71M	68.11M	69.98M	60.11M	62.74M	43.95M	47.23M	56.98M	57.78M	79.15M	75.53M	68.21M	91.47M	89.22M	-9.57M	-20.79M	-55.06M	-64.93M	39.63M	25.08M	43.09M	43.54M	40.28M	64.75M	49.68M	54.92M	52.63M	68.25M	81.88M	64.42M	51.16M	22.34M
Net Income	56.55M	57.43M	63.44M	64.57M	66.21M	57.15M	59.03M	41.6M	45.58M	54.49M	55.56M	77.19M	73.64M	66.93M	90.54M	88.71M	-9.76M	-20.98M	-55.16M	-65.01M	39.63M	25.08M	43.09M	43.54M	40.28M	64.75M	49.68M	54.92M	52.63M	68.25M	81.88M	64.42M	51.16M	22.34M
Selling & General & Admin	14.51M	13.71M	13.33M	13.55M	13.17M	12.19M	11.26M	9.75M	9.05M	8.94M	9.15M	8.64M	8.74M	8.59M	7.83M	8.09M	7.8M	7.85M	7.71M	7.43M	7.13M	6.91M	6.66M	6.26M	6.19M	6.07M	6.93M	7.21M	7.23M	7.4M	6.54M	4.86M	3.17M	1.42M
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	-9.45M	-8.69M	-8.5M	-8.53M	-8.31M	-7.41M	-6.64M	-5.4M	-4.54M	-4.16M	-4.06M	-3.95M	-1.89M	-1.24M	-1.04M	-754K	-2.57M	-2.77M	-2.46M	-2.35M	-2.27M	-1.54M	-4.27M	-4.15M	-4.15M	-5.62M	-2.87M	-4.01M	-5.42M	-4.35M	-4.23M	-2.56M	-453K	-510K
Operating Expenses	5.06M	5.02M	4.83M	5.02M	4.86M	4.78M	4.62M	4.35M	4.51M	4.78M	5.09M	4.69M	6.86M	7.36M	6.79M	7.33M	5.22M	5.08M	5.25M	5.08M	4.87M	5.37M	2.39M	2.11M	2.04M	447K	4.06M	3.19M	1.81M	3.05M	2.32M	2.3M	2.72M	906K
Interest Expense	39.03M	39.33M	38.36M	37.67M	36.46M	34.39M	31.79M	28.23M	24.42M	20.88M	17.83M	15.83M	14.47M	13.93M	14.17M	15.15M	17.21M	19.25M	21.46M	23.81M	25.68M	26.9M	27.31M	26.8M	24.82M	22.84M	21.21M	19.45M	18.32M	17.18M	16.08M	11.74M	7.74M	3.9M
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	5.06M	5.02M	4.83M	5.02M	4.86M	4.78M	4.62M	4.35M	4.51M	4.78M	5.09M	4.69M	6.86M	7.36M	6.79M	7.33M	5.22M	5.08M	5.25M	5.08M	4.87M	5.37M	2.39M	2.11M	2.04M	447K	4.06M	3.19M	1.81M	3.05M	2.32M	2.3M	2.72M	906K
Income Tax Expense	1.11M	6.73M	4.27M	3.54M	3.77M	2.95M	3.7M	2.35M	1.64M	2.49M	2.22M	1.96M	1.89M	1.28M	927K	512K	192K	192K	95K	76K	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Shares Outstanding (Basic)	n/a	40.17M	40.17M	40.13M	n/a	40.15M	40.15M	40.07M	n/a	40.02M	39.98M	39.93M	n/a	39.95M	39.99M	39.8M	n/a	39.8M	39.62M	39.62M	n/a	39.62M	39.62M	39.62M	n/a	39.62M	39.62M	39.62M	n/a	39.62M	39.62M	39.62M	n/a	39.62M
Shares Outstanding (Diluted)	n/a	40.17M	40.17M	40.13M	n/a	40.15M	40.15M	40.07M	n/a	40.02M	39.98M	39.93M	n/a	39.95M	39.99M	39.8M	n/a	39.8M	39.62M	39.62M	n/a	39.62M	39.62M	39.62M	n/a	39.62M	39.62M	39.62M	n/a	39.62M	39.62M	39.62M	n/a	39.62M
EPS (Basic)	0.90	0.90	1.06	1.08	1.12	1.12	1.16	0.72	0.82	0.82	0.84	1.38	1.30	1.30	1.90	1.87	-0.62	-0.62	-1.47	-1.72	0.92	0.92	1.37	1.38	1.30	1.30	0.92	1.05	0.99	0.99	1.33	0.89	0.56	0.56
EPS (Diluted)	0.90	0.90	1.06	1.08	1.12	1.12	1.16	0.72	0.82	0.82	0.84	1.38	1.30	1.30	1.90	1.87	-0.62	-0.62	-1.47	-1.72	0.92	0.92	1.37	1.38	1.30	1.30	0.92	1.05	0.99	0.99	1.33	0.89	0.56	0.56
EBITDA	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
EBIT	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	-311K	-686K	-1.08M	-1.53M	-1.66M	-1.71M	-1.75M	-1.73M	-1.72M	-1.73M	-1.73M	-1.74M	-1.74M	-1.8M	-2.56M	-2.85M	-3.19M	-3.55M	-2.35M	-1.63M	-856K	n/a
Depreciation & Amortization	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	311K	686K	1.08M	1.53M	1.66M	1.71M	1.75M	1.73M	1.72M	1.73M	1.73M	1.74M	1.74M	1.8M	2.56M	2.85M	3.19M	3.55M	2.35M	1.63M	856K	n/a