Morgan Stanley Direct Lending Fund
NYSE:MSDL · New York Stock Exchange
+$0.14 today
Vol 1.05M · Avg 0.67M
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:MSDL · Revenue to Net Income
Key Ratios
Analysis
$299.7M of revenue converted into $87.9M of net income for the selected period. Gross margin is 65.1% and net margin is 29.8%, showing how much revenue survives after costs and taxes. EPS is $1.01, 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 | $387.0M +16.4% | $332.5M +1.3% | $328.1M +227.4% | $100.2M +1.6% | $98.6M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $73.4M -40.3% | $122.9M +8.9% | $112.9M +68.0% | $67.2M +219.7% | $21.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $313.6M +49.6% | $209.6M -2.6% | $215.2M +551.6% | $33.0M -57.4% | $77.6M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 81.0% +18.0pp | 63.0% -2.6pp | 65.6% +32.6pp | 33.0% -45.7pp | 78.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $8.3M +9.8% | $7.6M +34.4% | $5.6M +35.6% | $4.2M -9.2% | $4.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $55.5M +759.9% | -$8.4M +51.4% | -$17.3M -9.1% | -$15.8M -176.5% | -$5.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $0 | $0 | $0 | $0 | $0 | $374.2M | $1.2B | $631.8M |
| EBITDA | $258.2M +18.5% | $218.0M -6.2% | $232.5M +375.8% | $48.9M -41.3% | $83.3M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 66.7% +1.2pp | 65.6% -5.3pp | 70.9% +22.1pp | 48.8% -35.7pp | 84.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $258.1M +18.4% | $218.0M -6.2% | $232.5M +375.8% | $48.9M -41.3% | $83.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 66.7% +1.1pp | 65.6% -5.3pp | 70.9% +22.1pp | 48.8% -35.7pp | 84.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $371.8M -8.7% | $407.1M +13.2% | $359.8M +60.1% | $224.7M +105.6% | $109.3M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $136.1M +10.7% | $122.9M +8.9% | $112.9M +68.0% | $67.2M +219.7% | $21.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$136.0M | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $122.1M -44.0% | $218.0M -6.2% | $232.5M +375.8% | $48.9M -41.3% | $83.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 31.5% -34.0pp | 65.6% -5.3pp | 70.9% +22.1pp | 48.8% -35.7pp | 84.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $0 -100.0% | $2.4M +60.4% | $1.5M +354.8% | $334.0K +317.5% | $80.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $122.1M -43.4% | $215.6M -6.7% | $231.0M +375.9% | $48.5M -41.7% | $83.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | 31.5% -33.3pp | 64.8% -5.6pp | 70.4% +22.0pp | 48.4% -36.0pp | 84.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -42.4% | $2 -7.3% | $3 +376.4% | $1 -41.5% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 -42.4% | $2 -7.3% | $3 +376.4% | $1 -41.5% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $87.3M -2.2% | $89.3M +1.1% | $88.3M +0.0% | $88.3M +0.0% | $88.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $87.3M -2.2% | $89.3M +1.1% | $88.3M +0.0% | $88.3M +0.0% | $88.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
First Merchants Corporation
NASDAQ:FRME
$2.56B
Merchants Bancorp
NASDAQ:MBIN
$2.26B
Qfin Holdings, Inc.
NASDAQ:QFIN
$2.01B
1st Source Corporation
NASDAQ:SRCE
$1.85B
S&T Bancorp, Inc.
NASDAQ:STBA
$1.68B
TriCo Bancshares
NASDAQ:TCBK
$1.64B
Central Securities Corp.
AMEX:CET
$1.55B
General American Investors Company, Inc.
NYSE:GAM
$1.53B
FinVolution Group
NYSE:FINV
$1.18B
Oxford Lane Capital Corp.
NASDAQ:OXLC
$811.25M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MSDL generate?
Morgan Stanley Direct Lending Fund (MSDL) reported $386.99M of revenue in fiscal 2025.
Is MSDL profitable?
Morgan Stanley Direct Lending Fund (MSDL) reported $122.09M of net income, with a net margin of 31.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.