MSAI · MultiSensor AI Holdings, Inc.
$5.37
+0.14 (+2.68%)
At close · Jul 21
Market Cap
$10.84M
Shares
2.02M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$5.55M
-25%
FY2025
Net Income
-$11.71M
+45.5%
FY2025
Operating Margin
-216.38%
+38.7pp
FY2025
Diluted EPS
-$12.40
+71%
FY2025
Operating Cash Flow
-$8.02M
+48.5%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| $6M | $5.55M | $7.4M | $5.43M | $7.27M | — | |
| $10.33M | $11.48M | $15.66M | $8.04M | $13.61M | — | |
| $12.61M | $14.41M | $21.43M | $22.92M | — | — | |
| -$9.99M | -$12.01M | -$18.88M | -$21.48M | -$12.02M | -$424.88K | |
| — | -216.38% | -255.08% | -395.52% | -165.35% | — | |
| — | — | $63K | $94K | — | — | |
| $2.95M | — | — | — | $1.74M | $10.93K | |
| $5000 | $189K | -$1.03M | -$12K | $1.74M | $10.93K | |
| -$9.76M | -$11.75M | -$21.96M | -$22.06M | -$12.09M | — | |
| -$7000 | -$32K | -$465K | $208K | $1.21M | — | |
| -$9.75M | -$11.71M | -$21.5M | -$22.27M | -$13.29M | -$413.95K | |
| — | -211.01% | -290.39% | -410.09% | -182.86% | — | |
| USD/shares | — | -$12.40 | -$42.80 | -$142.40 | -$100.40 | — |
| USD/shares | — | -$12.40 | -$42.80 | -$142.40 | -$100.40 | — |
| shares | — | 933.71K | 502.98K | 156.44K | 132.31K | — |
| shares | — | 933.71K | 502.98K | 156.44K | 132.31K | — |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Electronic Components median 2.12×
EV/EBIT
—
Electronic Components median 31.38×
P/E (TTM)
—
Electronic Components median 42.92×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Single Reportable Segment | $5,551,000 | $7,402,000 | $5,430,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| United States | $3,754,000 | $5,825,000 | $4,361,000 | $5,813,000 |
| Non Us | $1,797,000 | $1,577,000 | $1,069,000 | $1,455,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Product | $3,214,000 | $5,694,000 | $4,270,000 | $6,681,000 |
| Technology Service | $1,884,000 | $1,003,000 | $774,000 | $348,000 |
| Ancillary Services | $453,000 | $705,000 | $386,000 | $239,000 |