MSAIW
MSAIW
MultiSensor AI Holdings, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $1.57M ▲ | $2.37M ▼ | $-1.68M ▲ | -106.54% ▲ | $-0.05 ▲ | $-1.35M ▲ |
| Q2-2025 | $1.42M ▲ | $3.65M ▼ | $-3.32M ▲ | -234.11% ▲ | $-0.1 ▲ | $-3M ▲ |
| Q1-2025 | $1.17M ▼ | $5.31M ▲ | $-4.44M ▼ | -379.15% ▼ | $-0.14 ▼ | $-4.15M ▼ |
| Q4-2024 | $1.4M ▼ | $3.85M ▼ | $-2.98M ▲ | -213.21% ▲ | $-0.1 ▲ | $-2.84M ▲ |
| Q3-2024 | $1.6M | $9.74M | $-8.2M | -511.55% | $-0.6 | $-8.28M |
What's going well?
Revenue is up 12% and gross margins nearly doubled, showing the company is selling more and keeping more from each sale. Operating expenses dropped sharply, leading to much smaller losses than last quarter.
What's concerning?
The company still loses more than $1 for every $1 it brings in, and there is no sign of profitability yet. Revenue remains small and overhead is high, so more progress is needed to reach break-even.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $1.16M ▼ | $11.87M ▼ | $3.59M ▼ | $8.28M ▼ |
| Q2-2025 | $3.19M ▼ | $14.63M ▼ | $4.88M ▲ | $9.75M ▼ |
| Q1-2025 | $4.75M ▲ | $16.42M ▲ | $3.5M ▲ | $12.92M ▲ |
| Q4-2024 | $4.36M ▼ | $15.48M ▼ | $3.19M ▼ | $12.29M ▼ |
| Q3-2024 | $8.63M | $18.89M | $3.28M | $15.61M |
What's financially strong about this company?
Debt is very low, most assets are tangible, and the company has no goodwill or hidden risks. They still have enough current assets to cover short-term bills.
What are the financial risks or weaknesses?
Cash is falling quickly, equity is shrinking, and the company has a long history of losses. If the trend continues, they may need to raise money soon.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-1.68M ▲ | $-1.8M ▼ | $-339K ▲ | $-36K ▲ | $-2.18M ▼ | $-2.14M ▼ |
| Q2-2025 | $-3.32M ▲ | $-804K ▲ | $-485K ▼ | $-266K ▼ | $-1.55M ▼ | $-1.3M ▲ |
| Q1-2025 | $-4.44M ▼ | $-3.18M ▼ | $-420K ▲ | $3.98M ▲ | $389K ▲ | $-3.61M ▲ |
| Q4-2024 | $-2.98M ▲ | $-3.06M ▲ | $-1.07M ▼ | $-1K ▼ | $-4.13M ▼ | $-4.12M ▲ |
| Q3-2024 | $-8.2M | $-12.7M | $-488K | $21.59M | $8.4M | $-13.19M |
What's strong about this company's cash flow?
Net losses narrowed this quarter, and non-cash expenses like depreciation and stock comp are significant, which could help if the business turns around. No new debt was added, so the balance sheet isn't over-leveraged.
What are the cash flow concerns?
Cash burn is accelerating, and the company is running out of cash fast. Working capital is draining cash, and the business is highly dependent on raising new money to survive.
Revenue by Products
| Product | Q3-2024 | Q4-2024 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Ancillary Services | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Product | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Technology Service | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q3-2024 | Q4-2024 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
NonUS | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at MultiSensor AI Holdings, Inc.'s financial evolution and strategic trajectory over the past five years.
The company’s core technology—multi‑sensor fusion with AI analytics, delivered through an integrated edge‑and‑cloud platform—supports high gross margins and a differentiated value proposition. Its balance sheet has been significantly de‑risked by reducing debt and boosting cash, providing near‑term flexibility despite operating losses. The focus on specific industrial niches and the accumulation of proprietary operational data can, over time, form a defensible competitive position if execution is strong. Recent efforts to grow software revenue and refine the platform suggest management is aligned with building a more recurring, scalable model.
Financially, the rapid revenue decline, large operating losses, and heavy cash burn present substantial execution risk. The business currently depends on external capital, mainly equity, to fund operations, which raises dilution and financing‑access concerns. The asset base is shrinking, retained earnings are deeply negative, and there is no clear, demonstrated path to sustained profitability yet. Commercially, the company faces intense competition from larger industrial and cloud players and must prove that its pilots and niche wins can translate into durable, large‑scale deployments.
The outlook is balanced between technological promise and financial strain. If MultiSensor AI can stabilize revenue, accelerate growth in high‑margin, recurring software streams, and bring operating costs closer in line with its scale, its strong gross margins and improved balance sheet give it a chance to recover. Conversely, if revenue continues to contract and cash burn remains high, the current liquidity and deleveraged position may only provide a temporary buffer. Future results will likely hinge on the pace of commercial adoption in targeted verticals and management’s ability to convert innovation into a sustainable, economically sound business model.
About MultiSensor AI Holdings, Inc.
https://www.multisensorai.comMultiSensor AI Holdings, Inc. manufactures and distributes multi-sensor systems for thermographic and other use in various industrial applications in the United States and internationally.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $1.57M ▲ | $2.37M ▼ | $-1.68M ▲ | -106.54% ▲ | $-0.05 ▲ | $-1.35M ▲ |
| Q2-2025 | $1.42M ▲ | $3.65M ▼ | $-3.32M ▲ | -234.11% ▲ | $-0.1 ▲ | $-3M ▲ |
| Q1-2025 | $1.17M ▼ | $5.31M ▲ | $-4.44M ▼ | -379.15% ▼ | $-0.14 ▼ | $-4.15M ▼ |
| Q4-2024 | $1.4M ▼ | $3.85M ▼ | $-2.98M ▲ | -213.21% ▲ | $-0.1 ▲ | $-2.84M ▲ |
| Q3-2024 | $1.6M | $9.74M | $-8.2M | -511.55% | $-0.6 | $-8.28M |
What's going well?
Revenue is up 12% and gross margins nearly doubled, showing the company is selling more and keeping more from each sale. Operating expenses dropped sharply, leading to much smaller losses than last quarter.
What's concerning?
The company still loses more than $1 for every $1 it brings in, and there is no sign of profitability yet. Revenue remains small and overhead is high, so more progress is needed to reach break-even.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $1.16M ▼ | $11.87M ▼ | $3.59M ▼ | $8.28M ▼ |
| Q2-2025 | $3.19M ▼ | $14.63M ▼ | $4.88M ▲ | $9.75M ▼ |
| Q1-2025 | $4.75M ▲ | $16.42M ▲ | $3.5M ▲ | $12.92M ▲ |
| Q4-2024 | $4.36M ▼ | $15.48M ▼ | $3.19M ▼ | $12.29M ▼ |
| Q3-2024 | $8.63M | $18.89M | $3.28M | $15.61M |
What's financially strong about this company?
Debt is very low, most assets are tangible, and the company has no goodwill or hidden risks. They still have enough current assets to cover short-term bills.
What are the financial risks or weaknesses?
Cash is falling quickly, equity is shrinking, and the company has a long history of losses. If the trend continues, they may need to raise money soon.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-1.68M ▲ | $-1.8M ▼ | $-339K ▲ | $-36K ▲ | $-2.18M ▼ | $-2.14M ▼ |
| Q2-2025 | $-3.32M ▲ | $-804K ▲ | $-485K ▼ | $-266K ▼ | $-1.55M ▼ | $-1.3M ▲ |
| Q1-2025 | $-4.44M ▼ | $-3.18M ▼ | $-420K ▲ | $3.98M ▲ | $389K ▲ | $-3.61M ▲ |
| Q4-2024 | $-2.98M ▲ | $-3.06M ▲ | $-1.07M ▼ | $-1K ▼ | $-4.13M ▼ | $-4.12M ▲ |
| Q3-2024 | $-8.2M | $-12.7M | $-488K | $21.59M | $8.4M | $-13.19M |
What's strong about this company's cash flow?
Net losses narrowed this quarter, and non-cash expenses like depreciation and stock comp are significant, which could help if the business turns around. No new debt was added, so the balance sheet isn't over-leveraged.
What are the cash flow concerns?
Cash burn is accelerating, and the company is running out of cash fast. Working capital is draining cash, and the business is highly dependent on raising new money to survive.
Revenue by Products
| Product | Q3-2024 | Q4-2024 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Ancillary Services | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Product | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Technology Service | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q3-2024 | Q4-2024 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
NonUS | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at MultiSensor AI Holdings, Inc.'s financial evolution and strategic trajectory over the past five years.
The company’s core technology—multi‑sensor fusion with AI analytics, delivered through an integrated edge‑and‑cloud platform—supports high gross margins and a differentiated value proposition. Its balance sheet has been significantly de‑risked by reducing debt and boosting cash, providing near‑term flexibility despite operating losses. The focus on specific industrial niches and the accumulation of proprietary operational data can, over time, form a defensible competitive position if execution is strong. Recent efforts to grow software revenue and refine the platform suggest management is aligned with building a more recurring, scalable model.
Financially, the rapid revenue decline, large operating losses, and heavy cash burn present substantial execution risk. The business currently depends on external capital, mainly equity, to fund operations, which raises dilution and financing‑access concerns. The asset base is shrinking, retained earnings are deeply negative, and there is no clear, demonstrated path to sustained profitability yet. Commercially, the company faces intense competition from larger industrial and cloud players and must prove that its pilots and niche wins can translate into durable, large‑scale deployments.
The outlook is balanced between technological promise and financial strain. If MultiSensor AI can stabilize revenue, accelerate growth in high‑margin, recurring software streams, and bring operating costs closer in line with its scale, its strong gross margins and improved balance sheet give it a chance to recover. Conversely, if revenue continues to contract and cash burn remains high, the current liquidity and deleveraged position may only provide a temporary buffer. Future results will likely hinge on the pace of commercial adoption in targeted verticals and management’s ability to convert innovation into a sustainable, economically sound business model.

CEO
Stuart V. Flavin III
Compensation Summary
(Year 2024)
Upcoming Earnings
Ratings Snapshot
Rating : C-
Price Target
Institutional Ownership
COWEN AND COMPANY, LLC
Shares:632.84K
Value:$29.68K
GOLDMAN SACHS GROUP INC
Shares:201.77K
Value:$9.46K
POLAR ASSET MANAGEMENT PARTNERS INC.
Shares:182.85K
Value:$8.58K
Summary
Showing Top 3 of 28

