Name: MC Income Statement - Moelis & Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

MC - Moelis & Co.

USD | NYSE | Financial Services

MC Income Statement - Moelis & Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012
Revenues
Revenues	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cost of Revenue	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gross Profit	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Income
Operating Income	277.4	273.9	172.9	(40.4)	216.1	495.9	265.7	114.5	226.8	164.3	161.1	137.5	47.7	70.1
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Tax & Net
Income Tax Expense	82.4	67.9	44.5	(1.6)	47.6	113.3	51.7	11.8	30.4	223.8	24.8	23.8	13.7	2.8	2.5
Per Share
EPS Basic	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EPS Diluted
Supplementary Data
EBITDA	290.0	285.7	183.4	(32.0)	224.1	503.2	270.4	119.5	231.4	167.8	164.3	140.1	50.0	72.4	40.6
EBIT

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	3.5	3.4	3.0	2.8	2.8	2.8	2.8	2.4	2.4	2.3	2.0	1.9	2.1	2.2	1.9	1.8
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	279.3	359.9	308.6	304.7	269.7	307.2	258.2	244.5	211.7	224.2	292.2	189.5	189.2	177.8	198.5	180.3

Operating Income
Operating Income	40.5	128.0	48.3	60.6	36.9	131.5	15.6	20.1	5.8	(9.3)	(20.0)	(9.6)	(1.4)	29.4	35.0	62.2	89.4	153.1	152.1	118.2	72.4	206.5	52.0	(17.2)	24.4	16.8	54.3	33.9	9.6	63.2	52.9	55.6	55.1	38.7	39.9	42.7	43.0	61.5	40.1	30.6

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	5.7	10.0	34.0	3.5	6.1	6.0	11.1	1.7	4.2	5.1	9.9	(5.6)	1.7	2.9	2.6	(3.0)	(2.2)
Pre-Tax Income	46.2	138.0	82.3	64.1	43.1	137.5	26.7	21.8	10.0	(4.2)	(10.1)	(15.2)	0.4	32.3	37.7	59.2

Tax & Net
Income Tax Expense	3.9	39.0	22.2	17.4	(10.7)	37.7	7.4	6.9	(7.5)	2.3	1.3	(2.0)	(3.2)	9.6	9.1	15.3	13.6	43.6	42.1	27.8	(0.2)	61.9	8.5	(11.4)	(7.3)	1.2	13.9	1.2	(4.5)	12.2	9.6	6.0	2.6	192.9	14.4	9.5	7.0	8.1	6.6	4.7
Net Income From Continuing Ops	42.3	99.0	60.1	46.8	53.8	99.8	19.2	14.9	17.5	(6.5)	(11.4)	(13.2)	3.6	22.7	28.6	43.9	73.6
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	42.3	99.0	60.1	46.8	53.8	99.8	19.2	14.9	17.5	(6.5)	(11.4)	(13.2)	3.6	22.7	28.6	43.9	73.6
Net Income Attributable To Parent	38.4	87.9	53.4	41.5	50.3	89.4	16.9	13.2	16.6	(5.7)	(10.7)	(12.0)	3.7	20.1	25.6	39.0
Less: Minority Interest	3.9	11.2	6.7	5.2	3.5	10.4	2.3	1.8	0.9	(0.8)	(0.6)	(1.3)	(0.1)	2.6	2.9	4.9	7.9
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	38.4	87.9	53.4	41.5	50.3	89.4	16.9	13.2	16.6	(5.7)	(10.7)	(12.0)	3.7	20.1	25.6

Supplementary Data
EBITDA	44.0	131.4	51.3	63.4	39.7	134.3	18.4	22.5	8.2	(7.1)	(18.0)	(7.7)	0.7	31.6	37.0	64.0	91.5	155.3	154.1	119.9	73.9	208.0	52.9	(16.1)	25.6	18.0	55.6	35.2	10.8	64.5	54.0	56.7	56.1	39.6	40.8	43.5	43.9	62.3	40.9	31.4
EBIT	40.5	128.0	48.3	60.6	36.9	131.5	15.6	20.1	5.8	(9.3)	(20.0)	(9.6)	(1.4)	29.4	35.0	62.2	89.4	153.1	152.1

Per Share
EPS Basic	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.92	-	-	-	-	-	-	-
EPS Diluted	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Shares Basic	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Shares Diluted	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-