MultiSensor AI Holdings, Inc.
MSAI · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $7,402 | $5,430 | $7,268 | $28,786 |
| % Growth | 36.3% | -25.3% | -74.8% | – |
| Cost of Goods Sold | $2,582 | $2,297 | $4,964 | $10,282 |
| Gross Profit | $4,820 | $3,133 | $2,304 | $18,504 |
| % Margin | 65.1% | 57.7% | 31.7% | 64.3% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $19,037 | $22,105 | $0 | $0 |
| SG&A Expenses | $19,037 | $22,105 | $13,606 | $14,120 |
| Sales & Mktg Exp. | $0 | $0 | $13,606 | $14,120 |
| Other Operating Expenses | $4,664 | $2,505 | $716 | $318 |
| Operating Expenses | $23,701 | $24,610 | $14,322 | $14,438 |
| Operating Income | -$18,881 | -$21,477 | -$12,018 | $4,066 |
| % Margin | -255.1% | -395.5% | -165.4% | 14.1% |
| Other Income/Exp. Net | -$3,079 | -$583 | -$67 | -$635 |
| Pre-Tax Income | -$21,960 | -$22,060 | -$12,085 | $3,431 |
| Tax Expense | -$465 | $208 | $1,205 | $1,118 |
| Net Income | -$21,495 | -$22,268 | -$13,290 | $2,313 |
| % Margin | -290.4% | -410.1% | -182.9% | 8% |
| EPS | -1.07 | -3.56 | -1.11 | 0.19 |
| % Growth | 69.9% | -220.7% | -684.2% | – |
| EPS Diluted | -1.07 | -3.56 | -1.11 | 0.19 |
| Weighted Avg Shares Out | 20,119 | 6,257 | 11,957 | 11,957 |
| Weighted Avg Shares Out Dil | 20,119 | 6,257 | 11,957 | 11,957 |
| Supplemental Information | – | – | – | – |
| Interest Income | -$1,553 | $0 | $0 | $0 |
| Interest Expense | $63 | $94 | $115 | $315 |
| Depreciation & Amortization | $1,140 | $872 | $561 | $318 |
| EBITDA | -$20,757 | -$21,094 | -$11,409 | $4,064 |
| % Margin | -280.4% | -388.5% | -157% | 14.1% |