MSAIW MultiSensor AI Holdings, Inc. - Warrants
$0.05
Price · May 19, 2026
Fundamentals as of May 13, 2026
52W Range
$0–$0
24% of range
Analyst Rating
—
Price Target
—
P/E (TTM)
-0.3
ROE
-52.9%
Net Profit Margin
-211.0%
MSAIW Stock Snapshot Price, market cap, P/E, EPS, ROE, debt/equity, 52-week range
Price
$0.05
Market Cap
$7M
P/E (TTM)
-0.3
EPS (TTM)
$-0.31
Revenue (TTM)
$6M
Div Yield
—
ROE
-52.9%
Debt/Equity
0.0
52W Range
$0 – $0
MSAIW Stock Price Chart Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
10-Year Performance Revenue, net income, margins and EPS trends
Revenue & Net Income
$6M
2022-12-31
→
2025-12-31
EPS
$-0.31
2022-12-31
→
2025-12-31
Free Cash Flow
$-10M
2023-12-31
→
2025-12-31
Margins
-211.0%
Valuation P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
MSAIW
Peer Median
P/E (TTM)
-0.3
—
P/S (TTM)
1.3
—
P/B
0.2
—
EV / EBITDA
1.4
—
Price / FCF
-0.8
—
Profitability Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
MSAIW
Peer Median
Operating Margin
-216.4%
—
Net Profit Margin
-211.0%
—
ROA
-46.0%
—
ROE
-52.9%
—
ROIC
-37.4%
—
Financial Health Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
MSAIW
Peer Median
Debt / Equity
0.0
—
Current Ratio
11.7
—
Quick Ratio
9.8
—
Growth Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
MSAIW
Peer Median
Revenue YoY
-25.0%
—
Revenue CAGR 3Y
-8.6%
—
Capital Efficiency Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
MSAIW
Peer Median
Full Fundamentals All metrics by year — income statement, balance sheet, cash flow
Income Statement 14
| Metric | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | $6M | $7M | $5M | $7M | |
| SG&A Expense | $11M | $16M | $8M | $14M | |
| Operating Expenses | $14M | $21M | $23M | · | |
| Operating Income | $-12M | $-19M | $-21M | $-12M | |
| Interest Income | · | · | · | $2M | |
| Other Non-op | $189.0K | $-1M | $-12.0K | $48.0K | |
| Pretax Income | $-12M | $-22M | $-22M | $-12M | |
| Income Tax | $-32.0K | $-465.0K | $208.0K | $1M | |
| Net Income | $-12M | $-21M | $-22M | $-13M | |
| EPS (Basic) | $-0.31 | $-1.07 | $-3.56 | $-2.51 | |
| EPS (Diluted) | $-0.31 | $-1.07 | $-3.56 | $-2.51 | |
| Shares (Basic) | 37,348,581 | 20,119,161 | 6,257,476 | 5,292,384 | |
| Shares (Diluted) | 37,348,581 | 20,119,161 | 6,257,476 | 5,292,384 | |
| EBITDA | $-12M | $-19M | $-22M | $-1M |
Balance Sheet 25
| Metric | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Cash & Equivalents | $24M | $4M | $1M | $654.0K | |
| Receivables | $2M | $838.0K | $2M | $2M | |
| Inventory | $4M | $4M | $7M | $10M | |
| Prepaid Expense | $399.0K | $158.0K | $683.0K | $102.0K | |
| Other Current Assets | $826.0K | $1M | $2M | $3M | |
| Current Assets | $31M | $11M | $13M | $15M | |
| PP&E (Net) | $4M | $4M | $3M | $2M | |
| PP&E (Gross) | $7M | $6M | $5M | $3M | |
| Accum. Depreciation | $3M | $2M | $2M | $1M | |
| Other Non-current Assets | $129.0K | $0 | $3.0K | $3.0K | |
| Total Assets | $35M | $15M | $16M | $17M | |
| Accounts Payable | $291.0K | $825.0K | $3M | $1M | |
| Accrued Liabilities | $981.0K | $1M | $4M | $3M | |
| Short-term Debt | $0 | $172.0K | · | · | |
| Current Liabilities | $3M | $3M | $11M | $7M | |
| Deferred Tax | $33.0K | $80.0K | $18.0K | $90.0K | |
| Total Liabilities | $3M | $3M | $17M | $26M | |
| Long-term Debt | · | · | $8M | · | |
| Total Debt | $0 | · | · | · | |
| Common Stock | · | $3.0K | $1.0K | $356 | |
| Paid-in Capital | $98M | $67M | $33M | $3M | |
| Retained Earnings | $-66M | $-55M | $-33M | $-11M | |
| Stockholders' Equity | $32M | $12M | $-268.0K | $-8M | |
| Liabilities + Equity | $35M | $15M | $16M | $17M | |
| Shares Outstanding | 2,007,613 | 30,526,052 | 11,956,823 | 5,292,384 |
Cash Flow 11
| Metric | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Stock-based Comp | $2M | $3M | $14M | $644.0K | |
| Deferred Tax | $-47.0K | $62.0K | $-72.0K | $1M | |
| Operating Cash Flow | $-8M | $-16M | $-5M | $-3M | |
| CapEx | $2M | $3M | $2M | $2M | |
| Investing Cash Flow | $-2M | $-3M | $-2M | $-2M | |
| Stock Issued | · | $23M | $6M | · | |
| Net Stock Activity | · | $23M | · | · | |
| Financing Cash Flow | $30M | $22M | $7M | $2M | |
| Net Change in Cash | $20M | $3M | $501.0K | $-3M | |
| Taxes Paid | $73.0K | $2M | $6.0K | $33.0K | |
| Free Cash Flow | $-10M | $-18M | $-6M | · |
Profitability 7
| Metric | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Operating Margin | -216.4% | -255.1% | -396.6% | · | |
| Net Margin | -211.0% | -290.4% | -410.1% | · | |
| Pretax Margin | -211.6% | -296.7% | -406.3% | · | |
| EBITDA Margin | -216.4% | -255.1% | -396.6% | · | |
| ROA | -46.0% | -135.0% | -131.6% | 0.03% | |
| ROE | -52.9% | -357.6% | 525.4% | 8.1% | |
| ROIC | -37.4% | -150.4% | 8110.5% | -120.0% |
Liquidity & Solvency 3
| Metric | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Current Ratio | 11.7 | 3.5 | 1.2 | · | |
| Quick Ratio | 9.8 | 1.7 | 0.3 | · | |
| Debt / Equity | 0.0 | · | · | · |
Efficiency 2
| Metric | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.5 | 0.3 | · | |
| Receivables Turnover | 4.4 | 4.5 | 2.8 | · |
Growth Rates 2
| Metric | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue YoY | -25.0% | 36.3% | -25.3% | · | |
| Revenue CAGR 3Y | -8.6% | · | · | · |
Valuation (TTM) 14
| Metric | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue TTM | $6M | $7M | $5M | $7M | |
| Net Income TTM | $-12M | $-21M | $-22M | $-13M | |
| Market Cap | $7M | · | · | · | |
| Enterprise Value | $-17M | · | · | · | |
| P/E | -0.3 | · | · | · | |
| P/S | 1.3 | · | · | · | |
| P/B | 0.2 | · | · | · | |
| P / Tangible Book | 0.2 | · | · | · | |
| P / Cash Flow | -0.9 | · | · | · | |
| P / FCF | -0.8 | · | · | · | |
| EV / EBITDA | 1.4 | · | · | · | |
| EV / FCF | 1.8 | · | · | · | |
| EV / Revenue | -3.1 | · | · | · | |
| Earnings Yield | -337.3% | · | · | · |
Income Statement 14
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2M | $1M | $2M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $1M | $1M | $980.0K | |
| SG&A Expense | $3M | $2M | $2M | $3M | $4M | $4M | $6M | $3M | $3M | $-561.0K | $3M | $2M | $4M | |
| Operating Expenses | $4M | $3M | $3M | $4M | $5M | $4M | $8M | $6M | $3M | · | · | · | · | |
| Operating Income | $-3M | $-2M | $-2M | $-3M | $-5M | $-3M | $-9M | $-5M | $-3M | $-13M | $-2M | $-3M | $-3M | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | $225.7K | $481.5K | $1M | |
| Other Non-op | $1.0K | $8.0K | $1.0K | $-5.0K | $185.0K | $-134.0K | $85.0K | $-978.0K | · | $879.9K | $-479.2K | $-429.6K | $17.0K | |
| Pretax Income | $-2M | $-2M | $-2M | $-3M | $-4M | $-3M | $-9M | $-6M | $-4M | $-17M | $-2M | $-641.0K | $-3M | |
| Income Tax | $33.0K | $-39.0K | $-11.0K | $10.0K | $8.0K | $-113.0K | $-395.0K | $12.0K | $31.0K | $219.0K | $-8.0K | $12.0K | $-15.0K | |
| Net Income | $-2M | $-2M | $-2M | $-3M | $-4M | $-3M | $-8M | $-6M | $-4M | $-17M | $-2M | $-653.0K | $-3M | |
| EPS (Basic) | $-1.23 | $-0.02 | $-0.05 | $-0.10 | $-5.42 | $0.07 | $-0.34 | $-0.47 | $-0.33 | $6.78 | $-3.48 | $-1.21 | $-5.65 | |
| EPS (Diluted) | $-1.23 | $-0.02 | $-0.05 | $-0.10 | $-5.42 | $0.07 | $-0.34 | $-0.47 | $-0.33 | $6.78 | $-3.48 | $-1.21 | $-5.65 | |
| Shares (Basic) | 2,012,241 | -63,423,658 | 34,495,208 | 33,551,398 | 818,141 | -29,797,631 | 24,268,186 | 13,681,678 | 11,966,928 | 4,663,988 | 539,271 | 539,271 | 514,946 | |
| Shares (Diluted) | 2,012,241 | -63,423,658 | 34,495,208 | 33,551,398 | 818,141 | -29,797,631 | 24,268,186 | 13,681,678 | 11,966,928 | 4,663,988 | 539,271 | 539,271 | 514,946 | |
| EBITDA | $-3M | · | $-2M | $-3M | $-5M | · | $-9M | $-5M | $-3M | · | $-409.5K | $-432.3K | $-520.2K |
Balance Sheet 25
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $23M | $24M | $1M | $3M | $5M | $4M | $9M | $234.0K | $491.0K | $1M | $27.9K | $255.5K | $14.0K | |
| Receivables | $1M | $2M | $760.0K | $891.0K | $848.0K | $838.0K | $785.0K | $1M | $677.0K | $2M | · | · | · | |
| Inventory | $4M | $4M | $4M | $4M | $5M | $4M | $4M | $6M | $6M | $7M | · | · | · | |
| Prepaid Expense | $431.0K | $399.0K | $224.0K | $451.0K | $538.0K | $158.0K | $38.0K | $359.0K | $592.0K | $683.0K | $11.0K | $33.3K | $29.0K | |
| Other Current Assets | $907.0K | $826.0K | $699.0K | $936.0K | $1M | $1M | $167.0K | $1M | $2M | $2M | · | · | · | |
| Current Assets | $28M | $31M | $7M | $9M | $11M | $11M | $14M | $9M | $9M | $13M | $38.9K | $288.8K | $43.0K | |
| PP&E (Net) | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $4M | $3M | $3M | · | · | · | |
| PP&E (Gross) | $7M | $7M | $7M | $7M | $6M | $6M | $5M | $6M | $6M | $5M | · | · | · | |
| Accum. Depreciation | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | · | · | |
| Other Non-current Assets | $202.0K | $129.0K | $55.0K | $14.0K | $37.0K | $0 | · | $3.0K | $3.0K | $3.0K | · | · | · | |
| Total Assets | $33M | $35M | $12M | $15M | $16M | $15M | $19M | $16M | $14M | $16M | $18M | $18M | $120M | |
| Accounts Payable | $429.0K | $291.0K | $727.0K | $1M | $1M | $825.0K | $764.0K | $1M | $4M | $3M | · | · | · | |
| Accrued Liabilities | $820.0K | $981.0K | $816.0K | $1M | $2M | $1M | $1M | $9M | $2M | $4M | · | · | · | |
| Short-term Debt | · | $0 | · | · | · | $172.0K | · | · | · | · | · | · | · | |
| Current Liabilities | $2M | $3M | $3M | $5M | $3M | $3M | $3M | $15M | $11M | $11M | · | · | · | |
| Capital Leases | · | · | · | · | · | · | $28.0K | · | · | · | · | · | · | |
| Deferred Tax | $63.0K | $33.0K | $73.0K | $89.0K | $86.0K | $80.0K | $71.0K | $49.0K | $47.0K | $18.0K | · | · | · | |
| Total Liabilities | $3M | $3M | $4M | $5M | $4M | $3M | $3M | $15M | $13M | $17M | $3M | $2M | $850.4K | |
| Long-term Debt | · | · | · | · | · | · | · | $642.0K | $3M | · | · | · | · | |
| Common Stock | · | $8.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $1.0K | $1.0K | $1.0K | $356 | $356 | $356 | |
| Paid-in Capital | $99M | $98M | $72M | $72M | $72M | $67M | $67M | $45M | $38M | $33M | · | · | · | |
| Retained Earnings | $-69M | $-66M | $-64M | $-62M | $-59M | $-55M | $-52M | $-43M | $-37M | $-33M | $-3M | $-1M | $-347.9K | |
| Stockholders' Equity | $30M | $32M | $8M | $10M | $13M | $12M | $16M | $2M | $1M | $-268.0K | $-3M | $-1M | $-347.5K | |
| Liabilities + Equity | $33M | $35M | $12M | $15M | $16M | $15M | $19M | $16M | $14M | $16M | $18M | $18M | $120M | |
| Shares Outstanding | 2,012,293 | 80,304,531 | 34,711,465 | 34,073,852 | 32,957,641 | 30,526,052 | 30,441,203 | 13,869,744 | 12,926,296 | 11,956,823 | · | · | · |
Cash Flow 10
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $182.0K | $130.0K | $205.0K | $423.0K | $907.0K | $27.0K | $29.0K | · | · | $14M | $89.0K | $86.0K | $87.0K | |
| Deferred Tax | $30.0K | $-40.0K | $-16.0K | $3.0K | $6.0K | $9.0K | $22.0K | $2.0K | $29.0K | $-77.0K | $-1.0K | · | · | |
| Operating Cash Flow | $-2M | $-2M | $-2M | $-804.0K | $-3M | $-3M | $-13M | $-303.0K | $492.0K | $-3M | $-198.9K | $49.7K | $-418.0K | |
| CapEx | $121.0K | $363.0K | $339.0K | $494.0K | $435.0K | $1M | $488.0K | $541.0K | $571.0K | $116.0K | $423.0K | $466.0K | $537.0K | |
| Investing Cash Flow | $-101.0K | $-363.0K | $-339.0K | $-485.0K | $-420.0K | $-1M | $-488.0K | $-541.0K | $-571.0K | $-116.0K | $-105M | $-1M | $-507.0K | |
| Stock Issued | · | · | $34.0K | $82.0K | $5M | · | $22M | · | · | · | · | · | · | |
| Financing Cash Flow | $-24.0K | $26M | $-36.0K | $-266.0K | $4M | $-1.0K | $22M | $587.0K | $-585.0K | $4M | $105M | $1M | $350.0K | |
| Net Change in Cash | $-2M | $23M | $-2M | $-2M | $389.0K | $-4M | $8M | $-257.0K | $-664.0K | $642.0K | $-174.2K | $712.3K | $-575.0K | |
| Taxes Paid | $10.0K | $-37.0K | $0 | $0 | $110.0K | $0 | · | · | · | · | · | $4.0K | $27.0K | |
| Free Cash Flow | $-2M | · | · | · | $-4M | · | · | · | $-79.0K | · | · | · | · |
Profitability 7
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -160.7% | · | -107.6% | -233.8% | -394.6% | · | -541.5% | -228.1% | -112.8% | · | · | · | · | |
| Net Margin | -153.1% | · | -106.5% | -234.1% | -379.2% | · | -511.6% | -300.9% | -172.4% | · | · | · | · | |
| Pretax Margin | -151.0% | · | -107.2% | -233.4% | -378.5% | · | -536.2% | -300.3% | -171.0% | · | · | · | · | |
| EBITDA Margin | -160.7% | · | -107.6% | -233.8% | -394.6% | · | -541.5% | -228.1% | -112.8% | · | · | · | · | |
| ROA | -10.0% | · | -10.9% | -21.4% | -29.1% | · | -44.7% | -37.7% | -5.9% | · | -1.4% | -1.4% | 0.42% | |
| ROE | -11.6% | · | -14.0% | -58.8% | -62.1% | · | -126.5% | -5777.2% | -773.9% | · | 93.1% | 352.0% | 143.6% | |
| ROIC | -8.8% | · | -20.3% | -34.1% | -35.8% | · | -53.0% | -312.9% | -190.0% | · | 16.1% | 36.2% | 99.0% |
Liquidity & Solvency 2
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 13.0 | · | 2.0 | 2.0 | 3.4 | · | 4.7 | 0.6 | 0.8 | · | · | · | · | |
| Quick Ratio | 10.8 | · | 0.5 | 0.9 | 1.7 | · | 3.1 | 0.1 | 0.1 | · | · | · | · |
Efficiency 2
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.0 | · | · | · | · | |
| Receivables Turnover | 1.6 | · | 2.0 | 1.5 | 1.5 | · | 4.1 | 4.1 | 6.7 | · | · | · | · |
Valuation (TTM) 10
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $6M | · | $6M | $6M | $7M | · | $8M | $7M | $6M | · | · | · | · | |
| Net Income TTM | $-12M | · | $-18M | $-22M | $-23M | · | $-20M | $-13M | $-9M | · | $-5M | $-4M | $-3M | |
| Market Cap | $94.4K | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | -0.0 | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/S | 0.0 | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/B | 0.0 | · | · | · | · | · | · | · | · | · | · | · | · | |
| P / Tangible Book | 0.0 | · | · | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | -0.1 | · | · | · | · | · | · | · | · | · | · | · | · | |
| P / FCF | -0.1 | · | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -14498.9% | · | · | · | · | · | · | · | · | · | · | · | · |
Financial Statements Income statement, balance sheet, cash flow — annual, last 5 years
Income Statement
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Revenue | $6M | $7M | $5M | $7M | — |
| Operating Margin % | -216.4% | -255.1% | -396.6% | — | — |
| Net Income | $-12M | $-21M | $-22M | $-13M | — |
| Diluted EPS | $-0.31 | $-1.07 | $-3.56 | $-2.51 | — |
Balance Sheet
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Debt / Equity | 0.0 | — | — | — | — |
| Current Ratio | 11.7 | 3.5 | 1.2 | — | — |
| Quick Ratio | 9.8 | 1.7 | 0.3 | — | — |
Cash Flow
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Free Cash Flow | $-10M | $-18M | $-6M | — | — |
My Metrics Your personal watchlist — selected rows from Full Fundamentals
📊
Pick the metrics that matter to you — click the ➕ next to any row in Full Fundamentals above.
Your selection is saved and follows you across all tickers.