Detailed financial statements for MultiSensor AI Holdings, Inc. (MSAI): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
MultiSensor AI Holdings, Inc. develops and supplies sophisticated multi-sensor systems, primarily for thermal imaging (thermography) and various other industrial uses, both domestically within the United States and across international markets. Their extensive product range includes portable sensor devices, available in sizes from small to large, featuring integrated displays and controls.
Analysis Summary
Trailing-twelve-month margins: gross margin 57.0%, operating margin -140.1%, net margin -141.7%.
At the current price of $4.66, MSAI has negative trailing earnings (P/E not meaningful) and an ROE of -36.57%. Market capitalisation stands at $9M.
Balance sheet quality for MSAI: current ratio of 11.7. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Income Statement (10y)
| Year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue | $28.8M | $7.3M | $5.4M | $7.4M | $5.6M |
| Cost of Revenue | $10.3M | $5.0M | $2.3M | $2.6M | $2.6M |
| Gross Profit | $18.5M | $2.3M | $3.1M | $4.8M | $2.9M |
| Research & Development | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $14.1M | $13.6M | $22.1M | $19.0M | $13.1M |
| Operating Expenses | $14.4M | $14.3M | $24.6M | $23.7M | $14.4M |
| Operating Income | $4.1M | -$12.0M | -$21.5M | -$18.9M | -$11.5M |
| EBITDA | $4.1M | -$11.4M | -$21.1M | -$20.8M | -$10.4M |
| Interest Expense | $315000 | $115000 | $94000 | $63000 | 0 |
| Pre-tax Income | $3.4M | -$12.1M | -$22.1M | -$22.0M | -$11.7M |
| Income Tax | $1.1M | $1.2M | $208000 | -$465000 | -$32000 |
| Net Income | $2.3M | -$13.3M | -$22.3M | -$21.5M | -$11.7M |
| EPS | $7.60 | $-44.40 | $-142.40 | $-42.80 | $-12.40 |
| EPS (Diluted) | $7.60 | $-44.40 | $-142.40 | $-42.80 | $-12.40 |
| Shares Outstanding (Diluted) | $298921 | $298921 | $156437 | $502979 | $933715 |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Revenue | $1.6M | $1.4M | $1.6M | $1.7M |
| Gross Profit | $1.0M | $876000 | $914000 | $776000 |
| Operating Income | -$1.7M | -$1.9M | -$2.6M | -$2.6M |
| EBITDA | -$1.3M | -$2.0M | -$2.1M | -$2.1M |
| Net Income | -$1.7M | -$2.3M | -$2.5M | -$2.5M |
| EPS | $-2.00 | $-1.30 | $-2.65 | $-2.63 |
| EPS (Diluted) | $-2.00 | $-1.30 | $-2.65 | $-2.63 |
Balance Sheet (10y)
| Year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Cash & Equivalents | $3.4M | $654000 | $1.2M | $4.4M | $24.4M |
| Short-term Investments | 0 | 0 | 0 | 0 | 0 |
| Receivables | $3.2M | $2.6M | $2.5M | $1.6M | $2.0M |
| Inventory | $11.3M | $9.6M | $6.9M | $4.2M | $4.0M |
| Total Current Assets | $22.2M | $14.9M | $12.5M | $10.5M | $30.9M |
| Property, Plant & Equipment | $1.4M | $2.5M | $3.2M | $4.1M | $4.1M |
| Goodwill | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 |
| Total Assets | $24.7M | $17.5M | $16.4M | $15.5M | $35.5M |
| Accounts Payable | $899000 | $1.4M | $2.6M | $825000 | $291000 |
| Short-term Debt | 0 | $1.9M | $1.4M | $172000 | 0 |
| Total Current Liabilities | $1.9M | $7.0M | $10.8M | $3.0M | $2.6M |
| Long-term Debt | $18.4M | $18.6M | $5.7M | 0 | 0 |
| Total Liabilities | $20.3M | $25.7M | $16.6M | $3.2M | $3.4M |
| Retained Earnings | $2.4M | -$10.9M | -$33.1M | -$54.6M | -$66.3M |
| Total Equity | $4.4M | -$8.2M | -$268000 | $12.3M | $32.0M |
| Total Debt | $18.4M | $20.6M | $7.2M | $310000 | 0 |
| Net Debt | $15.0M | $20.0M | $6.1M | -$4.0M | -$24.4M |
| Working Capital | $20.3M | $7.9M | $1.8M | $7.5M | $28.2M |
Balance Sheet (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Cash & Equivalents | $1.2M | $24.4M | $22.6M | $21.0M |
| Total Assets | $11.9M | $35.5M | $32.8M | $33.3M |
| Total Liabilities | $3.6M | $3.4M | $3.1M | $4.9M |
| Total Equity | $8.3M | $32.0M | $29.7M | $28.5M |
| Total Debt | $28000 | 0 | 0 | 0 |
Cash Flow (10y)
| Year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Net Income | $2.3M | -$13.3M | -$22.3M | -$21.5M | -$11.7M |
| Depreciation & Amortization | $318000 | $561000 | $872000 | $1.1M | $1.3M |
| Stock-based Compensation | $972000 | $644000 | $14.1M | $3.4M | $1.7M |
| Change in Working Capital | $506000 | $6.0M | -$1.9M | -$4.9M | $149000 |
| Operating Cash Flow | $4.4M | -$3.2M | -$4.6M | -$15.6M | -$8.0M |
| Capital Expenditure | -$1.4M | -$1.6M | -$1.5M | -$2.7M | -$1.6M |
| Acquisitions | 0 | 0 | 0 | 0 | $24000 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -$53000 | 0 | 0 | 0 | 0 |
| Free Cash Flow | $3.0M | -$4.8M | -$6.1M | -$18.2M | -$9.7M |
Cash Flow (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Operating Cash Flow | -$1.8M | -$2.2M | -$1.7M | -$2.4M |
| Capital Expenditure | -$339000 | -$363000 | -$121000 | -$251000 |
| Free Cash Flow | -$2.1M | -$2.6M | -$1.8M | -$2.6M |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Stock-based Compensation | $205000 | $130000 | $182000 | $187000 |
Growth & Margins (10y)
| Year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue Growth (YoY) | | -74.8% | -25.3% | +36.3% | -25.0% |
| Net Income Growth (YoY) | | -674.6% | -67.6% | +3.5% | +45.5% |
| EPS Growth (YoY) | | -684.2% | -220.7% | +69.9% | +71.0% |
| Shares Change (YoY) | | +0.0% | -47.7% | +221.5% | +85.6% |
| FCF Growth (YoY) | | -259.1% | -27.7% | -199.3% | +47.1% |
| Gross Margin | 64.3% | 31.7% | 57.7% | 65.1% | 52.5% |
| Operating Margin | 14.1% | -165.4% | -395.5% | -255.1% | -207.8% |
| EBITDA Margin | 14.1% | -157.0% | -388.5% | -280.4% | -188.2% |
| Net Margin | 8.0% | -182.9% | -410.1% | -290.4% | -211.0% |
| FCF Margin | 10.4% | -65.6% | -112.2% | -246.3% | -173.9% |
| Effective Tax Rate | 32.6% | -10.0% | -0.9% | 2.1% | 0.3% |
Per-Share Data (10y)
| Year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| FCF Per Share | $10.03 | $-15.96 | $-38.95 | $-36.25 | $-10.34 |
| Dividends Per Share | $0.18 | $0.00 | $0.00 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | $298921 | $298921 | $156437 | $502979 | $933715 |
What to look at in Technology companies
- Revenue growth 3y (>=15%/year) — Validates sustained traction, not a one-off.
- Gross margin (Sub-sector dependent) — SaaS >=70%, Internet >=55%, Semis >=45%, Hardware >=35%.
- FCF / Revenue (>=20%) — Real cash generated. Many tech firms dress up non-GAAP earnings.
- ROIC (>=15%) — Capital reinvested efficiency — Buffett's first metric.
- SBC / Revenue (<10% healthy) — Stock-based compensation. Silent dilution: >20% destroys value.
- Net Debt / EBITDA (<=2x (1.5x SaaS)) — Resilience in downturns and rate hikes.
Profitability
| Return on Equity | -36.57% |
| Return on Invested Capital | -35.04% |
| Return on Assets | -33.02% |
| Gross Margin | 56.99% |
| Operating Margin | -140.07% |
| Net Margin | -141.70% |
Financial Health
| Debt / Equity | 0.00 |
| Current Ratio | 7.19 |
Key Ratios (10y)
| Year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| P/E | 51.63 | -9.20 | -0.88 | -1.72 | -0.93 |
| P/B | 26.44 | -14.87 | -73.55 | 3.01 | 0.34 |
| P/S | 4.07 | 16.80 | 3.63 | 5.00 | 1.94 |
| Gross Margin | 64.3% | 31.7% | 57.7% | 65.1% | 52.5% |
| Operating Margin | 14.1% | -165.4% | -395.5% | -255.1% | -207.8% |
| Net Margin | 8.0% | -182.9% | -410.1% | -290.4% | -211.0% |