NYSE:MC · New York Stock Exchange
-$1.14 today
Vol 0.62M · Avg 1.10M
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
NYSE:MC · Revenue to Net Income
Key Ratios
Analysis
$1.5B of revenue converted into $221.2M of net income for the selected period. Gross margin is 48.2% and net margin is 14.1%, showing how much revenue survives after costs and taxes. EPS is $2.78, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.5B +27.0% | $1.2B +39.8% | $854.7M -13.2% | $985.3M -36.0% | $1.5B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $11.9M -98.6% | $830.2M +16.1% | $714.7M +15.6% | $618.2M -32.4% | $913.9M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.5B +313.0% | $364.4M +160.3% | $140.0M -61.9% | $367.1M -41.4% | $626.7M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 99.2% +68.7pp | 30.5% +14.1pp | 16.4% -20.9pp | 37.3% -3.4pp | 40.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $29.8M -72.3% | $107.5M +0.1% | $107.4M +27.0% | $84.5M +0.9% | $83.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.2B +543.0% | $191.4M +6.2% | $180.4M +19.4% | $151.0M +15.5% | $130.8M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $11.9M +13.7% | $10.4M +25.6% | $8.3M +4.3% | $8.0M +10.1% | $7.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $339.4M +85.0% | $183.4M +672.5% | -$32.0M -114.3% | $224.1M -55.5% | $503.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 22.4% +7.0pp | 15.4% +19.1pp | -3.7% -26.5pp | 22.7% -9.9pp | 32.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $273.9M +58.4% | $172.9M +528.6% | -$40.4M -118.7% | $216.1M -56.4% | $495.9M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 18.1% +3.6pp | 14.5% +19.2pp | -4.7% -26.7pp | 21.9% -10.3pp | 32.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $410.0K +228.0% | $125.0K | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 | $0 | $0 | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $53.6M +132.4% | $23.1M +105.9% | $11.2M +4993.2% | $220.0K -99.5% | $40.4M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $327.5M +67.1% | $196.0M +772.5% | -$29.1M -113.5% | $216.3M -59.7% | $536.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 21.6% +5.2pp | 16.4% +19.8pp | -3.4% -25.4pp | 22.0% -12.9pp | 34.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $67.9M +52.4% | $44.5M +2829.7% | -$1.6M -103.4% | $47.6M -58.0% | $113.3M | $1.3B | -$1.6B | $745.2M |
| Net Income | $233.0M +71.3% | $136.0M +650.7% | -$24.7M -116.4% | $150.3M -58.8% | $365.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | 15.4% +4.0pp | 11.4% +14.3pp | -2.9% -18.1pp | 15.3% -8.4pp | 23.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +64.6% | $2 +625.0% | -$0 -115.7% | $2 -60.4% | $6 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 +65.2% | $2 +594.4% | -$0 -116.8% | $2 -59.9% | $5 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $75.0M +4.4% | $71.9M +4.9% | $68.5M +4.2% | $65.8M +4.2% | $63.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $79.2M +3.4% | $76.6M +11.8% | $68.5M -2.6% | $70.3M +2.8% | $68.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Raymond James Financial, Inc.
NYSE:RJF
$31.70B
Hut 8 Corp.
NASDAQ:HUT
$10.94B
StoneX Group Inc.
NASDAQ:SNEX
$9.55B
White Mountains Insurance Group, Ltd.
NYSE:WTM
$5.38B
Virtu Financial, Inc.
NYSE:VIRT
$5.27B
BGC Group, Inc
NASDAQ:BGC
$5.24B
Piper Sandler Companies
NYSE:PIPR
$4.80B
PJT Partners Inc.
NYSE:PJT
$4.21B
MarketAxess Holdings Inc.
NASDAQ:MKTX
$4.14B
Lazard Inc
NYSE:LAZ
$4.09B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MC generate?
Moelis & Company (MC) reported $1.52B of revenue in fiscal 2025.
Is MC profitable?
Moelis & Company (MC) reported $233.04M of net income, with a net margin of 15.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.