Name: MSTR Income Statement - Strategy 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.

MSTR - Strategy Inc.

USD | NASDAQ | Financial Services

MSTR Income Statement - Strategy Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q3 FY 26	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q1 FY 16	Q4 FY 15	Q3 FY 15	Q1 FY 15	Q4 FY 14	Q3 FY 14	Q1 FY 14	Q4 FY 13	Q3 FY 13
Revenues
Revenues	124.3	128.7	114.5	111.1	116.1	111.4	115.2	129.5	-	121.9	125.4	-	119.3	128.0	-	122.9

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

(in millions of USD, except per-share data)	TTM	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010
Revenues
Revenues	478.5	477.2	463.5	496.3	499.3	510.8	480.7	486.3	497.6	503.8	513.6	529.9	579.8	575.9	565.7	537.2	454.6	377.8
Cost of Revenue	148.7	149.4	129.5	109.9	103.0	91.9	91.1	100.0	99.5	96.6	93.1	101.1	135.2	138.6	141.1	130.7	106.1	66.6
Gross Profit	329.9	327.8	334.0	386.3	396.3	418.9	389.7	386.4	398.1	407.2	420.4	428.8	444.6	437.3	424.6	406.5	348.5
Operating Expenses
Research & Development	95.8	93.9	118.5	120.5	127.4	117.1	103.6	109.4	102.5	78.8	73.1	65.2	103.4	98.1	88.2
Operating Income
Operating Income	(2,469.0)	(5,444.4)	(1,853.0)	(115.0)	(1,275.7)	(784.5)	(13.6)	(1.0)	4.0	73.2	109.5	134.0	5.1	19.4
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	0.5	0.1	0.2
Tax & Net
Income Tax Expense	1,423.3	(1,677.8)	(767.7)	(553.6)	147.3	(275.9)	(12.4)	3.9	(2.0)	53.3	22.7	31.9	6.0	(9.8)	9.7
Per Share
EPS Basic	(13.13)	(15.23)	(6.06)	3.14	(12.98)	(53.44)	(0.78)	3.35	1.98	1.59	8.07	9.33	0.45	7.37	1.87	1.67
Supplementary Data
EBITDA	-	(5,418.9)	(1,835.2)	(100.5)	(1,264.9)	(773.2)	(0.3)	7.6	7.7	88.8	129.5	155.2	30.4	45.8	55.6	38.1

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

Operating Expenses
Research & Development	24.7	22.6	24.1	24.4	33.3	30.3	29.2	29.7	-	31.4	30.5	-	33.5	28.2	-	29.5	26.6	-	26.1	27.5	-	28.2	25.8	25.1	23.6	19.4	19.6	18.4	18.1	19.2	17.6	17.8	14.9	15.4	28.7	32.7	28.1	22.0	24.2	25.8
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	36.3	29.9	33.7	27.5	35.4	34.3	33.5	35.6	-	36.1	35.4	-	33.2	38.2	-	38.2	35.3
General & Administrative	37.4	38.2	36.5	40.5	33.5	36.1	34.7	29.2	-	27.9	27.3	-	26.7	23.8	-	21.7	19.7
Depreciation & Amortization	8.8	-	-	6.6	-	-	3.1	-	-	3.4	-	-	2.7	-	-	2.8
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	14,553.8	(3,800.2)	(13,953.3)	5,998.5	514.3	280.8	288.9	128.0	-	114.3	93.9	-	263.6	155.3	-

Operating Income
Operating Income	(14,470.4)	3,890.8	14,032.0	(5,921.4)	(432.6)	(200.3)	(203.7)	(25.2)	-	(20.3)	6.1	-	(170.0)	(49.7)	-	(183.2)	(20.3)	-	(0.1)	4.6	-	(10.4)	7.2	(1.8)	0.7	21.2	14.1	20.8	30.0	21.1	19.8	30.7	34.8	22.6	(7.0)	(12.7)	(8.3)	11.6	(2.0)	(8.7)

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.1	0.3	0.1
Interest Expense	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	2.4	-	-
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	3.1	(0.7)	(8.3)	(3.9)	(5.0)	0.7	1.7	2.4	-	(1.4)	4.9	-	2.2	1.3	-	1.3	(3.0)
Pre-Tax Income	(14,465.5)	3,871.2	14,005.8	(5,942.5)	(478.7)	(215.0)	(213.9)	(33.8)	-	8.0	(3.1)	-	(178.8)	(59.1)	-	(184.3)

Tax & Net
Income Tax Expense	(1,922.8)	1,086.2	3,985.0	(1,725.1)	(138.5)	(112.5)	(160.8)	109.6	-	(453.2)	24.0	-	(48.0)	(23.0)	-	(74.3)	(8.8)	-	1.6	(0.3)	-	(0.5)	(1.2)	1.1	(0.5)	2.5	2.7	4.3	3.4	4.5	4.3	7.7	9.4	6.9	(1.2)	(2.8)	(2.9)	(8.7)	(0.6)	(1.7)
Net Income From Continuing Ops	(12,542.7)	2,785.0	10,020.8	(4,217.4)	(340.2)	(102.6)	(53.1)	(143.4)	(1,654.2)	461.2	(27.1)	(278.6)	(130.8)	(36.1)	114.1	(110.0)	(14.2)
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	(12,542.7)	2,785.0	10,020.8	(4,217.4)	(340.2)	(102.6)	(53.1)	(143.4)	(1,654.2)	461.2	(27.1)	(278.6)	(130.8)	(36.1)	114.1	(110.0)	(14.2)
Net Income Attributable To Parent	(12,542.7)	2,785.0	10,020.8	(4,217.4)	(340.2)	(102.6)	(53.1)	(143.4)	(1,654.2)	461.2	(27.1)	(278.6)	(130.8)	(36.1)	114.1	(110.0)
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	229.5	139.9	49.1	10.6	0.0	0.0	0.0	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	(12,772.2)	2,645.1	9,971.7	(4,228.0)	(340.2)	(102.6)	(53.1)	(143.4)	(1,654.2)	461.2	(27.1)	(278.6)	(130.8)	(36.1)	114.1

Per Share
EPS Basic	(38.25)	9.30	36.23	(16.49)	(1.72)	(0.57)	(0.31)	(1.01)	-	38.97	(2.39)	-	(11.58)	(3.61)	-	(11.40)	(1.48)	-	0.07	0.95	-	(0.77)	1.11	0.42	0.15	1.59	0.87	1.36	2.33	1.65	1.25	2.10	1.98	1.81	(0.07)	(0.91)	(0.57)	1.52	(0.14)	4.57
EPS Diluted	(38.25)	8.42	32.60	(16.49)	(1.72)	(0.57)	(0.31)	(1.01)	-	31.79	(2.39)	-	(11.58)	(3.61)	-	(11.40)	(1.48)	-
Shares Basic	333.9	284.4	275.2	256.5	197.3	178.6	171.9	142.2	-	11.8	11.3	-	11.3	10.0	-	9.6	9.6	-
Shares Diluted	333.9	315.4	306.8	256.5	197.3	178.6	171.9	142.2	-	14.6	11.3	-	11.3	10.0	-	9.6	9.6	-

Supplementary Data
EBITDA	(14,461.6)	-	-	(5,914.8)	-	-	(200.7)	-	-	(16.9)	-	-	(167.3)	-	-	(180.4)	-	-	2.7	-	-	(8.7)	-	-	4.0	-	-	25.3	-	-	24.3	-	-	27.7	-	-	(1.6)	-	-	(2.2)
EBIT	(14,470.4)	3,890.8	14,032.0	(5,921.4)	(432.6)	(200.3)	(203.7)	(25.2)	-	(20.3)	6.1	-	(170.0)	(49.7)	-	(183.2)	(20.3)	-	(0.1)