Strategy Inc
NASDAQ:MSTR · NASDAQ Global Select
-$4.44 today
Vol 35.25M · Avg 18.49M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:MSTR · Revenue to Net Income
Key Ratios
Analysis
$490.5M of revenue converted into -$12.4B of net income for the selected period. Gross margin is 68.1% and net margin is -2358.7%, showing how much revenue survives after costs and taxes. EPS is $-40.16, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $477.2M +3.0% | $463.5M -6.6% | $496.3M -0.6% | $499.3M -2.3% | $510.8M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $149.4M +15.4% | $129.5M +17.8% | $109.9M +6.8% | $103.0M +12.1% | $91.9M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $327.8M -1.8% | $334.0M -13.5% | $386.3M -2.5% | $396.3M -5.4% | $418.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 68.7% -3.4pp | 72.1% -5.8pp | 77.8% -1.5pp | 79.4% -2.6pp | 82.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $93.9M -20.8% | $118.5M -1.7% | $120.5M -5.4% | $127.4M +8.8% | $117.1M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $274.9M -1.3% | $278.6M +5.1% | $265.0M +2.6% | $258.3M +1.0% | $255.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $5.8B +163.9% | $2.2B +336.2% | $501.4M -70.0% | $1.7B +38.9% | $1.2B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $25.5M +43.3% | $17.8M +22.6% | $14.5M +33.6% | $10.9M -4.3% | $11.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$5.4B -193.1% | -$1.9B -2938.4% | -$61.0M +95.1% | -$1.3B -63.2% | -$770.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -1139.0% -738.8pp | -400.2% -387.9pp | -12.3% +239.8pp | -252.1% -101.1pp | -150.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$5.4B -193.8% | -$1.9B -1510.6% | -$115.0M +91.0% | -$1.3B -62.6% | -$784.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -1140.8% -741.0pp | -399.8% -376.6pp | -23.2% +232.3pp | -255.5% -101.9pp | -153.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $65.0M +4.9% | $61.9M +26.5% | $49.0M -7.9% | $53.1M +82.3% | $29.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$81.6M -0.2% | -$81.4M -758.5% | -$9.5M +79.7% | -$46.7M -73.9% | -$26.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$5.5B -185.7% | -$1.9B -1453.4% | -$124.5M +90.6% | -$1.3B -63.0% | -$811.4M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -1157.9% -740.5pp | -417.4% -392.3pp | -25.1% +239.8pp | -264.9% -106.0pp | -158.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$1.7B -118.6% | -$767.7M -38.7% | -$553.6M -475.8% | $147.3M +153.4% | -$275.9M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$4.0B -245.6% | -$1.2B -371.9% | $429.1M +129.2% | -$1.5B -174.5% | -$535.5M | $4.9B | $4.8B | $4.7B |
| Net Margin | -844.8% -593.0pp | -251.7% -338.2pp | 86.5% +380.9pp | -294.4% -189.6pp | -104.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$14 -129.2% | -$6 -293.0% | $3 +124.2% | -$13 -143.1% | -$5 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$15 -151.3% | -$6 -329.5% | $3 +120.3% | -$13 -143.1% | -$5 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $294.0M +52.7% | $192.5M +40.8% | $136.7M +20.8% | $113.2M +13.0% | $100.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $294.0M +52.7% | $192.5M +16.2% | $165.7M +46.3% | $113.2M +13.0% | $100.2M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Corning Incorporated
NYSE:GLW
$167.93B
Cadence Design Systems, Inc.
NASDAQ:CDNS
$108.57B
Fortinet, Inc.
NASDAQ:FTNT
$107.21B
Synopsys, Inc.
NASDAQ:SNPS
$87.39B
Snowflake Inc.
NYSE:SNOW
$79.73B
Datadog, Inc.
NASDAQ:DDOG
$78.93B
TE Connectivity Ltd.
NYSE:TEL
$63.83B
Infosys Limited
NYSE:INFY
$42.62B
Autodesk, Inc.
NASDAQ:ADSK
$40.50B
Workday, Inc.
NASDAQ:WDAY
$30.76B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MSTR generate?
Strategy Inc (MSTR) reported $477.23M of revenue in fiscal 2025.
Is MSTR profitable?
Strategy Inc (MSTR) reported -$4,031,480,000.00 of net income, with a net margin of -844.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.