Moelis & Company
Financial ServicesNYSE:MC · New York Stock Exchange
-$1.08 today
Vol 0.49M · Avg 1.15M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
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 65.5% 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.
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 | $0 -100.0% | $714.7M +15.6% | $618.2M -32.4% | $913.9M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.5B +26.0% | $1.2B +753.3% | $140.0M -61.9% | $367.1M -41.4% | $626.7M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 99.2% -0.8pp | 100.0% +83.6pp | 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 +10.0% | $27.1M -74.8% | $107.4M +27.0% | $84.5M +0.9% | $83.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.2B +20.5% | $1.0B +466.5% | $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
$30.00B
Hut 8 Corp.
NASDAQ:HUT
$13.40B
StoneX Group Inc.
NASDAQ:SNEX
$10.35B
BGC Group, Inc
NASDAQ:BGC
$5.60B
Piper Sandler Companies
NYSE:PIPR
$5.35B
White Mountains Insurance Group, Ltd.
NYSE:WTM
$5.01B
Virtu Financial, Inc.
NYSE:VIRT
$4.91B
Lazard Ltd
NYSE:LAZ
$4.29B
MarketAxess Holdings Inc.
NASDAQ:MKTX
$4.25B
PJT Partners Inc.
NYSE:PJT
$3.93B
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.