Income Statement
MOELIS & CO
MC
Performance Overview
Click any row in the table to add it to this chart
in millions USD
| Metric | Dec 31, 2025 2025 FY | Dec 31, 2024 2024 FY | Dec 31, 2023 2023 FY | Dec 31, 2022 2022 FY | Dec 31, 2021 2021 FY | Dec 31, 2020 2020 FY | Dec 31, 2019 2019 FY | Dec 31, 2018 2018 FY | Dec 31, 2017 2017 FY | Dec 31, 2016 2016 FY | Dec 31, 2015 2015 FY | Dec 31, 2014 2014 FY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue
|
- | - | - | - | - | - | - | - | - | - | - | - |
|
Cost of Revenue
|
- | - | - | - | - | - | - | - | - | - | - | - |
|
Gross Profit
|
- | - | - | - | - | - | - | - | - | - | - | - |
|
Operating Expenses
|
1,242.93 | 1,021.60 | 895.10 | 769.20 | 1,044.69 | 677.57 | 631.99 | 659.06 | 520.33 | 452.28 | 414.36 | 471.01 |
|
Research & Development
|
- | - | - | - | - | - | - | - | - | - | - | - |
|
Selling, General & Administrative
|
- | - | - | - | - | - | - | - | - | - | - | - |
|
Other Operating Expenses
|
- | - | - | - | - | - | - | - | - | - | - | - |
|
Operating Income
|
-1,242.93 | -1,021.60 | -895.10 | -769.20 | -1,044.69 | -677.57 | -631.99 | -659.06 | -520.33 | -452.28 | -414.36 | -471.01 |
|
Non-Operating Income
|
53.61 | 23.07 | 11.21 | 0.22 | 40.40 | 4.40 | 32.96 | 4.51 | 177.73 | 0.51 | 2.09 | 0.74 |
|
Interest Income
|
- | - | - | - | - | - | - | - | - | - | - | - |
|
Interest Expense
|
- | - | - | - | - | - | - | - | - | - | - | - |
|
Other Non-Op Income / Expense
|
- | - | - | - | - | - | - | 7.16 | 8.37 | 5.08 | 4.48 | 0.00 |
|
Income Before Tax
|
327.47 | 196.01 | -29.15 | 216.32 | 536.31 | 270.11 | 147.51 | 238.45 | 350.35 | 166.67 | 144.06 | 46.30 |
|
Income Tax Expense
|
67.85 | 44.52 | -1.63 | 47.64 | 113.34 | 51.68 | 11.81 | 30.45 | 223.83 | 24.81 | 23.85 | 13.74 |
|
Non-Controlling Interest
|
26.58 | 15.47 | -2.82 | 18.34 | 57.77 | 39.61 | 30.60 | 67.32 | 97.12 | 103.48 | 87.11 | 35.57 |
|
Net Income
|
259.62 | 151.49 | -2.82 | 168.68 | 422.98 | 218.44 | 135.69 | 208.00 | 126.52 | 141.87 | 120.22 | 32.56 |
Supplemental
Per share data, derived & other items — not part of the income statement
in millions USD unless noted
| Metric | Dec 31, 2025 2025 FY | Dec 31, 2024 2024 FY | Dec 31, 2023 2023 FY | Dec 31, 2022 2022 FY | Dec 31, 2021 2021 FY | Dec 31, 2020 2020 FY | Dec 31, 2019 2019 FY | Dec 31, 2018 2018 FY | Dec 31, 2017 2017 FY | Dec 31, 2016 2016 FY | Dec 31, 2015 2015 FY | Dec 31, 2014 2014 FY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Depreciation & Amortization
|
- | - | - | - | - | - | - | - | - | - | - | - |
|
EBITDA
|
-1,231.05 | -1,011.16 | -886.78 | -761.22 | -1,037.45 | -672.86 | -627.03 | -654.43 | -516.79 | -449.10 | -411.73 | -468.74 |
|
Earnings Per Share (Basic)
|
3.11 | 1.89 | -0.36 | 2.29 | 5.79 | 3.16 | 2.09 | 3.26 | 0.96 | 1.83 | 1.65 | -0.19 |
|
Diluted EPS
|
2.94 | 1.78 | -0.36 | 2.14 | 5.34 | 2.95 | 1.89 | 2.78 | 0.78 | 1.58 | 1.55 | -0.19 |
|
Weighted Average Shares
|
75.03 | 71.88 | 68.50 | 65.77 | 63.13 | 56.57 | 50.37 | 43.22 | 30.60 | 20.93 | 20.02 | 15.91 |
|
Diluted Weighted Avg Shares
|
79.23 | 76.61 | 68.50 | 70.32 | 68.44 | 60.72 | 55.51 | 50.69 | 37.68 | 24.24 | 21.36 | 15.91 |
|
Comprehensive Income
|
232.65 | 133.21 | -24.10 | 146.38 | 364.85 | 177.20 | 106.24 | 140.30 | 30.30 | 37.74 | 33.13 | -3.85 |