stockrow
Friday 6 November 2026
Export MSAI’s income statement to Excel — free account
MultiSensor AI Holdings, Inc.
MSAI Technology Electronic Components
MultiSensor AI Holdings, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $5.6 million, down 25.0% from fiscal 2024.
- Revenue
- +19.5%
- EPS
- +70.3%
- Free cash flow
- −105.0%
Quarter to June 2026, against a year earlier
3.08
0.03
+0.98%
Follow MSAI
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | 7 | 5 | 7 | 6 | 6 | (8.6%) | 8 | 14 | — | +58.8% | |
| Gross margin, % | — | — | — | — | — | — | 31.70 | 57.70 | 65.12 | 52.48 | 56.99 | +20.8 pt | ||||||
| EBT | — | — | — | — | — | 0 | (12) | (22) | (22) | (12) | (9) | +130.8% | ||||||
| EBT margin, % | — | — | — | — | — | 0.00 | (166.28) | (406.26) | (296.68) | (211.58) | (142.19) | (211.6) pt | ||||||
| Net income | — | 0 | — | — | — | 0 | (13) | (22) | (21) | (12) | (9) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | 0.00 | 54.94 | 34.72 | 14.72 | 5.95 | 3.03 | n/m | |||||
| Earnings | — | — | — | — | — | (3.20) | (100.45) | (142.40) | (42.80) | (12.40) | (6.29) | +40.3% | ||||||
| Cash flow | — | — | — | — | — | (5.57) | (23.96) | (29.10) | (30.95) | (8.59) | (3.92) | +11.4% | ||||||
| Capex | — | — | — | — | — | 0.00 | (12.09) | (9.67) | (5.30) | (1.72) | (0.51) | n/m | ||||||
| Free cash flow | — | — | — | — | — | (5.57) | (36.05) | (38.77) | (36.25) | (10.31) | (4.43) | +16.6% | ||||||
| Book value | — | — | — | — | — | 9.57 | (62.05) | (1.71) | 24.43 | 34.31 | 13.77 | +37.6% | ||||||
| Shares, m | — | — | — | — | — | 0 | 0 | 0 | 1 | 1 | 1 | +63.9% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | — | — | — | 0.00 | 3.63 | 5.00 | 1.94 | 1.01 | 2.6 | ||||||
| P/B | — | — | — | — | — | — | 0.00 | 0.00 | 3.01 | 0.34 | 0.22 | 0.8 | ||||||
| EV/Sales | — | — | — | — | — | — | 0.00 | 4.64 | 4.77 | (1.98) | (1.92) | 1.9 | ||||||
| EV/FCF | — | — | — | — | — | — | (22.99) | (4.16) | (1.94) | 1.14 | 1.31 | (7.0) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | (1) | (3) | (5) | (16) | (8) | (8) | +82.6% | |||||
| Capex | — | — | — | — | — | — | (2) | (2) | (3) | (2) | (1) | +0.1% | ||||||
| Free cash flow | — | — | — | — | — | (1) | (5) | (6) | (18) | (10) | (9) | +91.2% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | 1 | 8 | 2 | 7 | 28 | 25 | +124.3% | |||||
| Net debt | — | — | — | — | — | (1) | 19 | 5 | (4) | (24) | (21) | +126.2% | ||||||
| Shareholders’ equity | — | — | — | — | — | 1 | (8) | 0 | 12 | 32 | 28 | +125.5% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | (0.70) | (19.52) | (131.63) | (134.98) | (45.98) | (37.04) | (45.3) pt | |||||
| ROIC | — | — | — | — | — | (86.56) | (70.48) | (314.21) | (148.81) | (97.91) | (77.39) | (11.3) pt | ||||||
| ROE | — | — | — | — | — | 0.00 | 381.30 | 525.37 | (357.65) | (52.86) | (46.47) | (52.9) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | 3 | 35 | 41 | 21 | — | +91.3% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | 2.42 | 0.16 | 0.18 | 0.26 | — | (52.2%) | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
MultiSensor AI Holdings, Inc. vs peers in Electronic Components (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| ELTK Eltek Ltd. | $40.5M | — (loss-making) | 8.4× | −7.94% (below 0%: shrinking) | n/m | +94.44% (above 0%: growing) | (8.36%) | (22.07%) | Compare |
| DAIO Data I/O Corporation | $24.6M | — (loss-making) | — (loss-making) | −13.43% (below 0%: shrinking) | n/m | −397.95% (below 0%: shrinking) | 57.00% | (14.06%) | Compare |
| REFR Research Frontiers Incorporated | $12.9M | — (loss-making) | — (loss-making) | −78.56% (below 0%: shrinking) | n/m | −208.08% (below 0%: shrinking) | (517.32%) | (672.53%) | Compare |
| OST Ostin Technology Group Co., Ltd. | $10.2M | — (loss-making) | — | −60.75% (below 0%: shrinking) | −100.00% (below 0%: shrinking) | −72.90% (below 0%: shrinking) | 2.02% | 0.00% | Compare |
| WETH Wetouch Technology Inc. | $10.2M | 1.1× | — | +12.74% (above 0%: growing) | −5.26% (below 0%: shrinking) | +87.69% (above 0%: growing) | 34.88% | 22.61% | Compare |
| NEON Neonode Inc. | $10.1M | 1.2× | — (loss-making) | −20.37% (below 0%: shrinking) | n/m | −9.97% (below 0%: shrinking) | 98.11% | (486.58%) | Compare |
| GAUZ Gauzy Ltd. | $7.5M | — (loss-making) | — (loss-making) | −17.84% (below 0%: shrinking) | n/m | +54.56% (above 0%: growing) | 21.37% | (62.38%) | Compare |
| MSAI MultiSensor AI Holdings, Inc. | $6.7M | — (loss-making) | — (loss-making) | +19.45% (above 0%: growing) | n/m | −105.04% (below 0%: shrinking) | 45.78% | (153.45%) | |
| MTEK Maris-Tech Ltd. | $2.8M | — (loss-making) | — | −10.33% (below 0%: shrinking) | n/m | −137.39% (below 0%: shrinking) | (36.00%) | 0.00% | Compare |
| Median of peers | $10.2M | — | — | −15.63% | — | −41.43% | 11.70% | (18.06%) |