Morgan Stanley
MS · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $103,145 | $88,286 | $62,478 | $57,780 |
| % Growth | 16.8% | 41.3% | 8.1% | – |
| Cost of Goods Sold | $45,788 | $38,151 | $12,548 | $1,370 |
| Gross Profit | $57,357 | $50,135 | $49,930 | $56,410 |
| % Margin | 55.6% | 56.8% | 79.9% | 97.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $26,178 | $24,205 | $23,053 | $24,628 |
| SG&A Expenses | $27,143 | $25,103 | $23,958 | $25,271 |
| Sales & Mktg Exp. | $965 | $898 | $905 | $643 |
| Other Operating Expenses | $12,618 | $13,219 | $11,883 | $11,471 |
| Operating Expenses | $39,761 | $38,322 | $35,841 | $36,742 |
| Operating Income | $17,596 | $11,813 | $14,089 | $19,668 |
| % Margin | 17.1% | 13.4% | 22.6% | 34% |
| Other Income/Exp. Net | $0 | $0 | $0 | $0 |
| Pre-Tax Income | $17,596 | $11,813 | $14,089 | $19,668 |
| Tax Expense | $4,067 | $2,583 | $2,910 | $4,548 |
| Net Income | $13,390 | $9,087 | $11,029 | $15,034 |
| % 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 | 1,591 | 1,628 | 1,691 | 1,785 |
| Weighted Avg Shares Out Dil | 1,611 | 1,646 | 1,713 | 1,814 |
| Supplemental Information | – | – | – | – |
| Interest Income | $54,135 | $45,849 | $21,595 | $9,411 |
| Interest Expense | $45,524 | $37,619 | $12,268 | $1,366 |
| Depreciation & Amortization | $5,161 | $4,256 | $3,998 | $4,216 |
| EBITDA | $22,757 | $16,069 | $18,087 | $23,884 |
| % Margin | 22.1% | 18.2% | 28.9% | 41.3% |