MSC Industrial Direct Co., Inc.
IndustrialsNYSE:MSM · New York Stock Exchange
+$1.12 today
Vol 0.49M · Avg 0.68M
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
$3.8B of revenue converted into $207.0M of net income for the selected period. Gross margin is 40.8% and net margin is 5.4%, showing how much revenue survives after costs and taxes. EPS is $3.72, 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 | $3.8B -1.3% | $3.8B -4.7% | $4.0B +8.6% | $3.7B +13.8% | $3.2B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.2B -0.7% | $2.3B -4.9% | $2.4B +10.9% | $2.1B +11.7% | $1.9B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.5B -2.2% | $1.6B -4.4% | $1.6B +5.4% | $1.6B +16.9% | $1.3B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 40.8% -0.4pp | 41.1% +0.1pp | 41.0% -1.2pp | 42.2% +1.1pp | 41.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 -100.0% | $1.2B +1.4% | $1.2B +6.3% | $1.1B +9.2% | $991.8M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.2B +5.0% | $1.2B +1.2% | $1.2B +6.3% | $1.1B +9.2% | $991.8M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $90.2M +9.3% | $82.5M +10.4% | $74.7M -14.2% | $87.1M +0.5% | $86.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $377.8M -16.2% | $451.0M -18.5% | $553.4M -0.4% | $555.9M +42.7% | $389.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 10.0% -1.8pp | 11.8% -2.0pp | 13.8% -1.3pp | 15.1% +3.0pp | 12.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $313.7M -22.7% | $406.0M -17.5% | $492.0M +3.5% | $475.3M +39.1% | $341.7M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 8.3% -2.3pp | 10.6% -1.6pp | 12.3% -0.6pp | 12.9% +2.3pp | 10.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $1.1M +174.3% | $412.0K -60.2% | $1.0M +589.3% | $150.0K +127.3% | $66.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $24.1M -6.6% | $25.8M +14.3% | $22.5M +28.1% | $17.6M +21.3% | $14.5M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$50.2M +20.7% | -$63.2M -76.4% | -$35.9M -48.6% | -$24.1M +54.7% | -$53.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $263.6M -23.1% | $342.7M -24.9% | $456.2M +1.1% | $451.1M +56.4% | $288.4M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 7.0% -2.0pp | 9.0% -2.4pp | 11.4% -0.8pp | 12.2% +3.3pp | 8.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $65.7M -24.3% | $86.8M -23.2% | $113.0M +2.2% | $110.7M +57.1% | $70.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | $199.3M -22.9% | $258.6M -24.7% | $343.2M +1.0% | $339.8M +56.7% | $216.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | 5.3% -1.5pp | 6.8% -1.8pp | 8.6% -0.6pp | 9.2% +2.5pp | 6.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $4 -22.4% | $5 -25.1% | $6 +0.8% | $6 +56.6% | $4 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $4 -22.1% | $5 -25.0% | $6 +0.8% | $6 +56.6% | $4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $55.8M -0.8% | $56.3M +0.6% | $55.9M +0.3% | $55.8M +0.1% | $55.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $55.9M -1.0% | $56.4M +0.4% | $56.2M +0.3% | $56.0M -0.1% | $56.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Powell Industries, Inc.
NASDAQ:POWL
$10.74B
EnerSys
NYSE:ENS
$8.19B
Everus Construction Group, Inc.
NYSE:ECG
$7.60B
Ralliant Corp.
NYSE:RAL
$7.40B
Arcosa, Inc.
NYSE:ACA
$6.36B
Alaska Air Group, Inc.
NYSE:ALK
$5.27B
Grupo Aeroportuario del Centro Norte, S.A.B. de C.V.
NASDAQ:OMAB
$4.91B
SiteOne Landscape Supply, Inc.
NYSE:SITE
$4.72B
The Brink's Company
NYSE:BCO
$4.20B
Maximus, Inc.
NYSE:MMS
$3.27B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MSM generate?
MSC Industrial Direct Co., Inc. (MSM) reported $3.77B of revenue in fiscal 2025.
Is MSM profitable?
MSC Industrial Direct Co., Inc. (MSM) reported $199.33M of net income, with a net margin of 5.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.