Msc Industrial Direct Income Statement (2009-2025) | MSM

1Y3Y5Y7Y10YAll
Download Data
Income Statement Feb2009 May2009 Aug2009 Nov2009 Feb2010 May2010 Aug2010 Nov2010 Feb2011 May2011 Aug2011 Nov2011 Feb2012 May2012 Sep2012 Dec2012 Mar2013 Jun2013 Aug2013 Nov2013 Mar2014 May2014 Aug2014 Nov2014 Feb2015 May2015 Aug2015 Nov2015 Feb2016 May2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Aug2019 Nov2019 Feb2020 May2020 Aug2020 Nov2020 Feb2021 May2021 Aug2021 Nov2021 Feb2022 May2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Aug2024 Nov2024 Mar2025 May2025 Aug2025 Nov2025
Revenue & cost
Revenue 784.93M1,135.42M-863.86M384.82M395.48M450.38M461.36M472.83M483.36M532.37M533.24M545.70M562.97M611.97M635.27M577.49M569.46M636.92M673.77M678.51M661.51M720.48M726.62M731.09M706.40M745.48M727.40M706.82M684.12M727.50M745.07M686.27M703.78M743.92M753.77M768.56M768.99M828.35M837.99M831.60M823.00M866.55M842.67M823.60M786.09M834.97M747.73M771.90M774.00M866.29M831.03M848.55M862.52M958.58M1,022.25M957.75M961.63M1,054.46M1,035.44M953.97M935.35M979.35M952.28M928.48M891.72M971.14M978.17M965.68M
Cost of Revenue 417.06M606.53M-450.86M209.12M216.45M245.50M254.04M255.13M257.06M280.80M287.87M293.57M303.51M332.39M348.24M312.40M313.09M347.41M366.23M363.65M354.69M387.08M395.44M400.94M385.53M407.07M400.27M387.85M375.33M400.47M411.01M377.54M389.22M414.42M420.32M433.49M431.76M467.34M478.32M473.61M471.19M497.89M489.08M476.40M455.04M481.01M436.62M448.59M479.24M499.82M482.06M495.95M496.25M547.43M594.02M559.95M564.94M625.53M615.91M560.85M546.74M578.90M561.68M550.30M526.49M573.41M583.20M573.01M
Gross Profit 367.87M528.89M-412.99M175.70M179.03M204.88M207.32M217.69M226.30M251.56M245.37M252.13M259.46M279.58M287.03M265.09M256.37M289.51M307.55M314.86M306.82M333.39M331.19M330.15M320.87M338.42M327.13M318.97M308.79M327.03M334.07M308.74M314.56M329.50M333.45M335.07M337.22M361.00M359.67M357.99M351.81M368.65M353.59M347.20M331.05M353.96M311.11M323.32M294.75M366.47M348.98M352.60M366.27M411.15M428.23M397.80M396.69M428.94M419.53M393.12M388.61M400.45M390.61M378.19M365.23M397.74M394.98M392.68M
Operating items
Other Operating Expenses 250.20M365.98M-262.70M124.68M129.15M134.48M136.82M140.54M145.70M153.43M151.49M155.31M162.93M71.58M70.59M162.74M165.79M67.05M56.38M218.10M225.10M228.51M231.36M236.18M235.00M234.17M231.69M228.58M228.25M221.24M234.82M218.13M227.92M227.72M233.47M235.79M239.12M245.62M251.88M254.99M255.83M258.15M256.35M256.90M251.44M242.75M227.03M238.71M245.12M257.34M253.31M256.58M265.97M271.05M290.26M279.69M280.63M291.71M299.26M290.63M291.24M288.99M297.01M303.56M301.58M312.32M306.11M311.57M
Operating Expenses 250.20M365.98M-262.70M124.68M129.15M134.48M136.82M140.54M145.70M153.43M151.49M155.31M162.93M168.72M179.02M162.74M165.79M189.27M215.19M218.10M225.10M228.51M231.36M236.18M235.00M234.17M231.69M228.58M228.25M221.24M234.82M218.13M227.92M227.72M233.47M235.79M239.12M245.62M251.88M254.99M255.83M258.15M256.35M256.90M251.44M242.75M227.03M238.71M245.12M257.34M253.31M256.58M265.97M271.05M290.26M279.69M280.63M291.71M299.26M290.63M291.24M288.99M297.01M303.56M301.58M312.32M306.11M311.57M
Operating Income 117.67M162.91M-150.29M51.02M49.89M70.40M70.51M77.15M80.60M98.13M93.88M96.82M96.53M110.86M108.01M102.35M90.58M100.25M92.35M96.75M81.72M104.89M99.83M93.97M85.87M104.24M95.44M90.39M80.54M105.78M99.25M90.60M86.64M101.78M99.98M99.28M98.10M115.38M107.79M103.00M95.98M110.50M90.51M90.30M77.67M109.85M72.92M53.91M28.02M128.63M91.21M90.73M97.17M136.84M143.98M116.01M114.28M135.39M118.06M101.57M91.19M106.77M90.86M72.28M62.25M82.73M84.30M76.24M
EBIT 117.67M162.91M-150.29M51.02M49.89M70.40M70.51M77.15M80.60M98.13M93.88M96.82M96.53M110.86M108.01M102.35M90.58M100.25M92.35M96.75M81.72M104.89M99.83M93.97M85.87M104.24M95.44M90.39M80.54M105.78M99.25M90.60M86.64M101.78M99.98M99.28M98.10M115.38M107.79M103.00M95.98M110.50M90.51M90.30M77.67M109.85M72.92M53.91M28.02M128.63M91.21M90.73M97.17M136.84M143.98M116.01M114.28M135.39M118.06M101.57M91.19M106.77M90.86M72.28M62.25M82.73M84.30M76.24M
Non-operating items
Interest & Investment Income 0.55M0.71M-0.75M0.06M0.03M0.04M0.03M0.03M0.01M0.01M0.02M0.05M0.07M0.04M0.04M0.04M0.04M0.03M0.00M0.01M0.00M0.01M0.40M0.01M0.43M0.17M0.17M0.16M0.16M0.16M0.16M0.16M0.16M0.17M0.16M0.16M0.21M0.11M0.16M0.16M0.16M0.18M0.01M0.01M0.07M0.17M0.08M0.02M0.02M0.01M0.01M0.02M0.02M0.02M0.09M0.10M0.15M0.51M0.27M0.12M0.04M0.13M0.11M0.34M0.23M0.37M0.19M0.28M
Other Non Operating Income -0.03M0.07M-0.01M-0.02M0.03M0.02M-0.05M-0.03M0.03M-0.12M-0.11M-0.00M-0.02M0.01M-0.02M-0.02M0.09M-0.01M-0.12M-0.21M-0.27M0.10M0.18M0.18M-0.56M0.01M-0.45M0.06M0.74M0.11M0.01M-0.28M-0.05M-0.00M1.04M-0.41M0.08M-0.14M-0.08M0.00M-0.24M-0.10M-0.17M0.12M-0.07M-0.56M0.36M0.65M-0.06M1.13M-0.67M-0.41M0.09M0.56M-0.37M-1.34M-2.30M-4.46M2.03M-5.05M-4.33M-4.68M-8.21M-5.94M-4.54M-1.96M-2.61M-3.58M
Non Operating Income -2.14M-2.46M3.40M-0.34M-0.29M-0.19M-0.17M-0.10M0.03M-0.16M-0.14M-0.00M-0.02M0.01M-0.05M-0.03M0.09M-1.11M-1.01M-1.05M-1.23M-0.72M-0.66M-0.76M-2.16M-1.63M-1.84M-1.33M0.74M-0.93M-1.58M-3.06M-2.84M-3.19M-1.92M-3.48M-3.26M-3.56M-4.06M-3.89M-4.61M-4.48M-3.88M-3.04M-3.50M-5.84M-4.12M-2.68M-3.62M-2.55M-4.53M-4.12M-3.50M-3.70M-6.25M-8.16M-8.10M-8.98M-2.33M-10.25M-11.24M-11.43M-14.72M-11.68M-10.53M-7.62M-8.15M-8.72M
Net income details
EBT 115.53M160.45M-146.89M50.68M49.59M70.22M70.34M77.05M80.57M97.97M93.74M96.82M96.51M110.85M107.96M102.33M90.63M99.13M91.34M95.70M80.49M104.17M99.17M93.21M83.72M102.61M93.60M89.06M80.15M104.85M97.67M87.55M83.81M98.58M98.06M95.80M94.84M111.82M103.73M99.11M91.37M106.02M87.02M87.26M74.17M104.01M68.81M51.22M24.40M126.08M86.68M86.61M93.66M133.13M137.72M107.85M106.18M126.41M115.72M91.32M79.95M95.34M76.14M60.60M51.71M75.11M76.15M67.51M
Tax Provisions 44.15M61.33M-56.42M19.26M18.95M25.97M26.28M29.48M30.88M35.89M34.29M36.99M36.44M40.64M39.04M39.14M34.55M36.78M34.97M36.65M30.98M39.47M36.36M35.79M32.19M39.27M34.58M34.03M30.62M40.04M35.82M33.26M30.25M35.75M37.31M36.21M-22.71M32.75M55.06M24.88M22.94M26.50M20.01M21.81M18.62M25.90M16.17M12.45M6.05M31.14M20.80M20.35M23.51M33.42M33.37M26.64M26.86M31.27M28.28M22.19M18.39M24.02M22.19M14.91M12.57M18.25M20.02M16.41M
Profit After Tax 71.37M99.13M-90.47M31.42M62.07M106.32M-49.43M47.56M49.69M62.09M59.45M59.84M60.07M70.21M68.92M63.19M56.08M62.35M56.38M59.05M49.51M64.70M62.81M57.42M51.53M63.34M59.02M55.03M49.52M64.82M61.85M54.29M53.56M62.84M60.75M59.59M117.55M79.07M73.02M74.23M68.43M79.60M66.62M65.45M55.56M78.11M52.64M38.78M18.35M94.94M65.88M66.26M70.15M99.72M104.35M81.31M79.31M95.18M87.57M69.35M61.85M71.70M55.69M46.62M39.31M56.86M56.55M51.80M
Net Income - Minority -805.54M-899.88M
Income from Non-Controlling Interests 0.01M-0.09M0.01M0.03M0.06M0.41M0.14M0.32M0.26M0.50M-0.06M0.19M0.22M0.06M0.22M-0.10M0.17M-0.04M-0.16M-0.22M-0.28M-0.39M-1.74M-0.93M-0.17M0.02M-0.41M-0.70M
Income from Continuing Operations 71.37M99.13M-90.47M31.42M30.65M44.25M44.06M47.56M49.69M62.09M59.45M59.84M60.07M70.21M68.92M63.19M56.08M62.35M56.38M59.05M49.51M64.70M62.81M57.42M51.53M63.34M59.02M55.03M49.52M64.82M61.85M54.29M53.56M62.84M60.75M59.59M117.55M79.07M48.67M74.23M68.43M79.51M67.01M65.45M55.56M78.11M52.64M38.78M18.35M94.94M65.88M66.26M70.15M99.72M104.35M81.21M79.31M95.14M87.44M69.13M61.56M71.31M53.95M45.69M39.15M56.86M56.13M51.11M
Consolidated Net Income 71.37M99.13M-90.47M31.42M30.65M44.25M44.06M47.56M49.69M62.09M59.45M59.84M60.07M70.21M68.92M63.19M56.08M62.35M56.38M59.05M49.51M64.70M62.81M57.42M51.53M63.34M59.02M55.03M49.52M64.82M61.85M54.29M53.56M62.84M60.75M59.59M117.55M79.07M48.67M74.23M68.43M79.51M67.01M65.45M55.56M78.11M52.64M38.78M18.35M94.94M65.88M66.26M70.15M99.72M104.35M81.21M79.31M95.14M87.44M69.13M61.56M71.31M53.95M45.69M39.15M56.86M56.13M51.11M
Income towards Parent Company 71.37M99.13M-896.01M31.42M30.65M44.25M-855.82M47.56M49.69M62.09M59.45M59.84M60.07M70.21M68.92M63.19M56.08M62.35M56.38M59.05M49.51M64.70M62.81M57.42M51.53M63.34M59.02M55.03M49.52M64.82M61.85M54.29M53.56M62.84M60.75M59.59M117.55M79.07M48.67M74.23M68.43M79.51M67.01M65.45M55.56M78.11M52.64M38.78M18.35M94.94M65.88M66.26M70.15M99.72M104.35M81.21M79.31M95.14M87.44M69.13M61.56M71.31M53.95M45.69M39.15M56.86M56.13M51.11M
Net Income towards Common Stockholders 71.37M99.13M-896.01M31.42M30.65M44.25M-855.82M47.56M49.69M62.09M59.45M59.84M60.07M70.21M68.92M63.19M56.08M62.35M56.38M59.05M49.51M64.70M62.81M57.42M51.53M63.34M59.02M55.03M49.52M64.82M61.85M54.29M53.56M62.84M60.75M59.59M117.55M79.07M48.67M74.23M68.43M79.51M67.01M65.45M55.56M78.11M52.64M38.78M18.35M94.94M65.88M66.26M70.15M99.72M104.35M81.21M79.31M95.14M87.44M69.13M61.56M71.31M53.95M45.69M39.15M56.86M56.13M51.11M
Additional items
EPS (Basic) 0.420.45-0.01M0.500.490.70-0.01M0.750.780.970.930.950.951.111.101.010.890.990.890.930.801.041.010.920.841.030.960.890.811.061.030.960.941.101.071.062.081.401.301.341.241.441.211.181.001.400.940.690.321.691.191.191.251.781.861.451.421.701.571.231.101.281.000.830.701.021.010.93
EPS (Weighted Average and Diluted) 1.141.58-0.01M0.500.480.69-0.01M0.750.780.970.930.950.951.101.091.000.880.980.890.930.791.031.010.910.831.030.960.890.801.051.020.960.931.091.071.052.061.391.291.331.241.441.201.181.001.400.940.690.321.681.181.181.251.781.851.451.411.691.551.221.101.270.990.830.701.021.000.93
Shares Outstanding (Weighted Average) 0.06M0.06M0.06M0.06M0.06M0.06M0.06M62.37M62.88M63.18M55.74M55.80M55.91M55.78M55.89M55.88M55.96M55.92M56.43M56.38M56.32M56.26M55.90M55.84M55.80M55.78M55.80M
Shares Outstanding (Diluted Average) 0.06M0.06M0.06M62.73M63.03M63.32M0.06M62.80M63.33M63.63M56.09M55.97M56.11M56.05M56.08M56.07M56.16M56.21M56.72M56.59M56.51M56.44M56.07M55.96M55.90M55.89M55.98M
EBITDA 117.67M162.91M-150.29M51.02M49.89M70.40M70.51M77.15M80.60M62.38M93.88M96.82M96.53M70.08M108.01M102.35M90.58M100.25M92.35M96.75M81.72M104.89M99.83M93.97M85.87M104.24M95.44M90.39M80.54M105.78M99.25M90.60M86.64M101.78M99.98M99.28M98.10M115.38M107.79M103.00M95.98M110.50M90.51M90.30M77.67M109.85M72.92M53.91M28.02M128.63M91.21M90.73M97.17M136.84M143.98M116.01M114.28M135.39M118.06M101.57M91.19M106.77M90.86M72.28M62.25M82.73M84.30M76.24M
Interest Expenses -2.67M-3.21M11.40M0.39M0.36M0.25M0.15M0.10M0.06M0.05M0.05M0.05M0.07M0.06M0.06M0.05M0.07M1.14M0.90M0.85M0.97M0.83M1.23M0.94M2.04M1.81M1.55M1.56M1.29M1.20M1.75M2.93M2.95M3.36M3.12M3.24M3.55M3.53M4.14M4.06M4.54M4.57M3.73M3.17M3.50M5.45M4.56M3.36M3.58M3.70M3.88M3.73M3.62M4.28M5.98M6.92M5.96M5.04M4.63M5.32M6.95M6.88M6.62M6.08M6.23M6.03M5.73M5.42M
Tax Rate 38.22%38.22%38.41%38.00%38.20%36.98%37.37%38.27%38.33%36.63%36.58%38.20%37.76%36.66%36.16%38.25%38.12%37.10%38.28%38.30%38.49%37.89%36.66%38.40%38.45%38.27%36.94%38.21%38.21%38.18%36.68%37.99%36.09%36.26%38.05%37.80%-23.94%29.29%53.08%25.10%25.11%25.00%23.00%24.99%25.10%24.90%23.50%24.30%24.80%24.70%24.00%23.50%25.10%25.10%24.23%24.70%25.30%24.73%24.44%24.30%23.00%25.20%29.14%24.60%24.30%24.30%26.28%24.30%