Morgan Stanley
MS-PP · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $103 | $88 | $62 | $58 |
| % Growth | 16.8% | 41.3% | 8.1% | – |
| Cost of Goods Sold | $46 | $38 | $13 | $1 |
| Gross Profit | $57 | $50 | $50 | $56 |
| % Margin | 55.6% | 56.8% | 79.9% | 97.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $26 | $24 | $23 | $25 |
| SG&A Expenses | $27 | $25 | $24 | $25 |
| Sales & Mktg Exp. | $1 | $1 | $1 | $1 |
| Other Operating Expenses | $13 | $13 | $12 | $11 |
| Operating Expenses | $40 | $38 | $36 | $37 |
| Operating Income | $18 | $12 | $14 | $20 |
| % Margin | 17.1% | 13.4% | 22.6% | 34% |
| Other Income/Exp. Net | $0 | $0 | $0 | $0 |
| Pre-Tax Income | $18 | $12 | $14 | $20 |
| Tax Expense | $4 | $3 | $3 | $5 |
| Net Income | $13 | $9 | $11 | $15 |
| % Margin | 13% | 10.3% | 17.7% | 26% |
| EPS | 8.04 | 5.24 | 6.23 | 8.16 |
| % Growth | 53.4% | -15.9% | -23.7% | – |
| EPS Diluted | 7.95 | 5.18 | 6.15 | 8.03 |
| Weighted Avg Shares Out | 2 | 2 | 2 | 2 |
| Weighted Avg Shares Out Dil | 2 | 2 | 2 | 2 |
| Supplemental Information | – | – | – | – |
| Interest Income | $54 | $46 | $22 | $9 |
| Interest Expense | $46 | $38 | $12 | $1 |
| Depreciation & Amortization | $5 | $4 | $4 | $4 |
| EBITDA | $23 | $16 | $18 | $24 |
| % Margin | 22.1% | 18.2% | 28.9% | 41.3% |