Symbols / MSAI $0.26 +6.34% MultiSensor AI Holdings, Inc.

Technology • Software - Infrastructure • United States • NCM
MSAI Chart
About

MultiSensor AI Holdings, Inc. builds and deploys integrated condition monitoring and early threat detection solutions that connect multiple sensor types through a unified edge-to-cloud software architecture in the United States and internationally. The company provides sensor hardware, including visible-light, shortwave, midwave, longwave infrared, ultraviolet, and acoustic imagers; tunable diode laser emitter-detector pairs for laser absorption spectrometry; and MSAI Connect, a software platform that enables predictive asset reliability and process control in industrial environments as cloud-based subscription service and as an on-premises deployment. It also offers installation services, such as on-site hardware mounting, sensor commissioning, and connectivity into the MSAI Connect platform. The company was founded in 1995 and is headquartered in Houston, Texas.

Fundamentals
Scroll to Statements
Sector Technology Industry Software - Infrastructur Market Cap 20.53M
Enterprise Value -5.06M Income -11.71M Sales 5.55M
Book/sh 0.40 Cash/sh 0.30 Dividend Yield —
Payout 0.00% Employees 21 IPO —
P/E — Forward P/E -2.55 PEG —
P/S 3.70 P/B 0.64 P/C —
EV/EBITDA 0.47 EV/Sales -0.91 Quick Ratio 9.96
Current Ratio 11.66 Debt/Eq — LT Debt/Eq —
EPS (ttm) -0.31 EPS next Y -0.10 EPS Growth —
Revenue Growth -0.90% Earnings 2025-11-13 16:00 ROA -29.55%
ROE -52.86% ROIC — Gross Margin 43.27%
Oper. Margin -171.61% Profit Margin -211.01% Shs Outstand 80.49M
Shs Float 43.65M Short Float 0.78% Short Ratio 0.56
Short Interest — 52W High 2.40 52W Low 0.20
Beta -0.03 Avg Volume 1.38M Volume 890.42K
Target Price $1.00 Recom Strong_buy Prev Close $0.24
Price $0.26 Change 6.34%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$1.00
Mean price target
2. Current target
$0.25
Latest analyst target
3. DCF / Fair value
$-1.48
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.25
Low
$1.00
High
$1.00
Mean
$1.00

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-07-25 main D. Boral Capital Buy → Buy $3
2025-06-03 main D. Boral Capital Buy → Buy $3
2025-04-01 main D. Boral Capital Buy → Buy $3
2025-02-26 init D. Boral Capital — → Buy $3
2025-02-18 init D. Boral Capital — → Buy $3
2024-04-15 init Roth MKM — → Buy $8
News
RSS: Latest MSAI news
Insider Transactions
Filed Date Insider Relationship Transaction Shares Price Value SEC
2025-12-31 KITSOS PETROS Director — 24,450 $0.00 $0
2025-12-31 FRIEDBERG DANIEL M Director and Beneficial Owner of more than 10% of a Class of Security — 48,900 $0.00 $0
2025-12-31 GOW DAVID Director — 48,900 $0.00 $0
2025-12-31 FLAVIN STUART V Director — 24,450 $0.00 $0
2025-12-31 CHU MARGARET M Director — 24,450 $0.00 $0
2025-12-19 FRIEDBERG DANIEL M Director and Beneficial Owner of more than 10% of a Class of Security — 13,629,466 $0.00 $0
2025-10-24 FRIEDBERG DANIEL M Director and Beneficial Owner of more than 10% of a Class of Security — 3,485,446 $0.00 $0
2025-09-30 KITSOS PETROS Director — 15,504 $0.00 $0
2025-09-30 FRIEDBERG DANIEL M Director and Beneficial Owner of more than 10% of a Class of Security — 31,008 $0.00 $0
2025-09-30 GOW DAVID Director — 31,008 $0.00 $0
Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
5.55
-25.01%
7.40
+36.32%
5.43
-25.29%
7.27
Operating Revenue
5.55
-25.01%
7.40
+36.32%
5.43
-25.29%
7.27
Cost Of Revenue
2.64
+2.17%
2.58
+12.41%
2.30
-53.73%
4.96
Reconciled Cost Of Revenue
2.64
+2.17%
2.58
+12.41%
2.30
-53.73%
4.96
Gross Profit
2.91
-39.56%
4.82
+53.85%
3.13
+35.98%
2.30
Operating Expense
14.45
-31.56%
21.11
+2.58%
20.58
+43.67%
14.32
Selling General And Administration
13.15
-30.94%
19.04
-13.88%
22.11
+62.47%
13.61
Selling And Marketing Expense
—
—
—
13.61
General And Administrative Expense
13.15
-30.94%
19.04
-13.88%
22.11
—
Salaries And Wages
1.67
-50.77%
3.38
-75.95%
14.06
—
Other Gand A
11.48
-26.66%
15.65
+94.62%
8.04
—
Other Operating Expenses
—
0.93
—
0.15
Total Expenses
17.08
-27.88%
23.69
+3.57%
22.87
+18.60%
19.29
Operating Income
-11.53
+29.19%
-16.29
+6.63%
-17.44
-45.14%
-12.02
Total Operating Income As Reported
-12.01
+36.39%
-18.88
+12.09%
-21.48
-78.71%
-12.02
EBITDA
-10.23
+50.70%
-20.76
+1.60%
-21.09
-84.89%
-11.41
Normalized EBITDA
-9.76
+44.97%
-17.73
+14.06%
-20.63
-80.79%
-11.41
Reconciled Depreciation
1.30
+13.95%
1.14
+30.73%
0.87
+55.44%
0.56
EBIT
-11.53
+47.33%
-21.90
+0.31%
-21.97
-83.51%
-11.97
Total Unusual Items
-0.48
+84.22%
-3.03
-547.44%
-0.47
—
Total Unusual Items Excluding Goodwill
-0.48
+84.22%
-3.03
-547.44%
-0.47
—
Special Income Charges
-0.48
+81.57%
-2.59
-58.85%
-1.63
—
Write Off
0.51
-77.51%
2.27
+34.52%
1.69
—
Net Income
-11.71
+45.51%
-21.50
+3.47%
-22.27
-67.55%
-13.29
Pretax Income
-11.74
+46.52%
-21.96
+0.45%
-22.06
-82.54%
-12.09
Net Non Operating Interest Income Expense
0.08
+104.76%
-1.62
+60.94%
-4.14
-3497.39%
-0.12
Interest Expense Non Operating
—
0.06
-32.98%
0.09
-18.26%
0.12
Net Interest Income
0.08
+104.76%
-1.62
+60.94%
-4.14
-3497.39%
-0.12
Interest Expense
—
0.06
-32.98%
0.09
-18.26%
0.12
Interest Income Non Operating
0.08
—
—
—
Interest Income
0.08
—
—
—
Other Income Expense
-0.29
+92.88%
-4.06
-745.21%
-0.48
-1100.00%
0.05
Other Non Operating Income Expenses
0.19
+118.40%
-1.03
-8458.33%
-0.01
-125.00%
0.05
Gain On Sale Of Security
—
-0.44
-137.42%
1.17
—
Tax Provision
-0.03
+93.12%
-0.47
-323.56%
0.21
-82.74%
1.21
Tax Rate For Calcs
0.00
-87.13%
0.00
-89.92%
0.00
+0.00%
0.00
Tax Effect Of Unusual Items
-0.00
+97.97%
-0.06
+34.72%
-0.10
0.00
Net Income Including Noncontrolling Interests
-11.71
+45.51%
-21.50
+3.47%
-22.27
-67.55%
-13.29
Net Income From Continuing Operation Net Minority Interest
-11.71
+45.51%
-21.50
+3.47%
-22.27
-67.55%
-13.29
Net Income From Continuing And Discontinued Operation
-11.71
+45.51%
-21.50
+3.47%
-22.27
-67.55%
-13.29
Net Income Continuous Operations
-11.71
+45.51%
-21.50
+3.47%
-22.27
-67.55%
-13.29
Normalized Income
-11.24
+39.36%
-18.53
+15.39%
-21.90
-64.77%
-13.29
Net Income Common Stockholders
-11.71
+45.51%
-21.50
+3.47%
-22.27
-67.55%
-13.29
Diluted EPS
—
-1.07
+69.94%
-3.56
-220.29%
-1.11
Basic EPS
—
-1.07
+69.94%
-3.56
-220.29%
-1.11
Basic Average Shares
—
20.12
+221.52%
6.26
-47.67%
11.96
Diluted Average Shares
—
20.12
+221.52%
6.26
-47.67%
11.96
Diluted NI Availto Com Stockholders
-11.71
+45.51%
-21.50
+3.47%
-22.27
-67.55%
-13.29
Depreciation Amortization Depletion Income Statement
1.30
+13.95%
1.14
+30.73%
0.87
+55.44%
0.56
Depreciation And Amortization In Income Statement
1.30
+13.95%
1.14
+30.73%
0.87
+55.44%
0.56
Depreciation Income Statement
1.30
+13.95%
1.14
+30.73%
0.87
+55.44%
0.56
Gain On Sale Of PPE
0.03
+110.25%
-0.32
-675.00%
0.06
—
Other Taxes
—
0.00
+100.00%
-2.40
0.00
Total Other Finance Cost
—
1.55
-61.59%
4.04
—
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
35.47
+129.19%
15.48
-5.46%
16.37
-6.24%
17.46
Current Assets
30.88
+193.66%
10.52
-15.96%
12.51
-16.18%
14.93
Cash Cash Equivalents And Short Term Investments
24.36
+459.09%
4.36
+277.32%
1.16
+76.61%
0.65
Cash And Cash Equivalents
24.36
+459.09%
4.36
+277.32%
1.16
+76.61%
0.65
Receivables
2.00
+28.51%
1.55
-38.72%
2.54
-1.59%
2.58
Accounts Receivable
1.67
+99.28%
0.84
-65.66%
2.44
+61.80%
1.51
Gross Accounts Receivable
1.69
+93.24%
0.87
-66.68%
2.62
+45.72%
1.80
Allowance For Doubtful Accounts Receivable
-0.02
+51.43%
-0.04
+80.56%
-0.18
+37.93%
-0.29
Other Receivables
0.33
-54.33%
0.72
+645.83%
0.10
-90.50%
1.01
Taxes Receivable
—
—
0.06
-1.72%
0.06
Inventory
4.02
-3.83%
4.18
-39.68%
6.93
-28.07%
9.63
Raw Materials
1.17
-27.84%
1.63
-17.62%
1.98
-47.05%
3.73
Finished Goods
2.85
+11.48%
2.55
-48.48%
4.96
-16.07%
5.90
Prepaid Assets
0.40
+45.62%
0.27
-85.52%
1.89
-8.33%
2.06
Restricted Cash
0.10
-33.33%
0.15
0.00
—
Other Current Assets
—
—
—
—
Total Non Current Assets
4.59
-7.44%
4.96
+28.58%
3.86
+52.41%
2.53
Net PPE
4.08
-0.29%
4.10
+27.51%
3.21
+27.05%
2.53
Gross PPE
7.11
+14.80%
6.19
+21.75%
5.08
+43.25%
3.55
Accumulated Depreciation
-3.02
-44.34%
-2.09
-11.87%
-1.87
-83.43%
-1.02
Properties
—
0.00
0.00
0.00
Buildings And Improvements
—
0.00
-100.00%
0.04
+0.00%
0.04
Machinery Furniture Equipment
7.11
+17.34%
6.06
+23.29%
4.91
+44.34%
3.40
Other Properties
—
0.13
+3.88%
0.13
+25.24%
0.10
Non Current Deferred Assets
—
—
—
0.00
Non Current Deferred Taxes Assets
—
—
—
0.00
Other Non Current Assets
0.51
-41.27%
0.86
+33.90%
0.65
+21433.33%
0.00
Total Liabilities Net Minority Interest
3.44
+7.90%
3.19
-80.83%
16.64
-35.18%
25.67
Current Liabilities
2.65
-12.23%
3.02
-71.95%
10.76
+53.69%
7.00
Payables And Accrued Expenses
1.27
-35.73%
1.98
-72.38%
7.16
+61.53%
4.43
Payables
0.29
-67.08%
0.88
-75.59%
3.62
+88.10%
1.93
Accounts Payable
0.29
-64.73%
0.82
-68.63%
2.63
+93.38%
1.36
Current Accrued Expenses
0.98
-10.41%
1.09
-69.09%
3.54
+41.16%
2.51
Total Tax Payable
0.00
-100.00%
0.06
-94.05%
0.99
+75.40%
0.56
Income Tax Payable
0.00
-100.00%
0.06
-94.05%
0.99
+93.93%
0.51
Current Debt And Capital Lease Obligation
—
0.31
-79.80%
1.53
-25.23%
2.05
Current Debt
—
0.17
-87.69%
1.40
-28.36%
1.95
Other Current Borrowings
—
—
0.57
-70.51%
1.95
Current Capital Lease Obligation
0.00
-100.00%
0.14
+0.00%
0.14
+33.98%
0.10
Current Deferred Liabilities
1.25
+159.83%
0.48
-75.15%
1.94
+577.35%
0.29
Current Deferred Revenue
1.25
+159.83%
0.48
-75.15%
1.94
+577.35%
0.29
Other Current Liabilities
0.12
-50.61%
0.24
+114.91%
0.11
-49.11%
0.22
Total Non Current Liabilities Net Minority Interest
0.79
+358.96%
0.17
-97.06%
5.88
-68.49%
18.67
Long Term Debt And Capital Lease Obligation
—
—
5.70
-69.33%
18.57
Long Term Debt
—
—
5.70
-69.33%
18.57
Non Current Deferred Liabilities
0.78
+380.98%
0.16
+17.27%
0.14
+39.00%
0.10
Non Current Deferred Revenue
0.75
+804.82%
0.08
-31.40%
0.12
+1110.00%
0.01
Non Current Deferred Taxes Liabilities
0.03
-58.75%
0.08
+344.44%
0.02
-80.00%
0.09
Stockholders Equity
32.03
+160.68%
12.29
+4685.07%
-0.27
+96.74%
-8.21
Common Stock Equity
32.03
+160.68%
12.29
+4685.07%
-0.27
+96.74%
-8.21
Capital Stock
0.01
+166.67%
0.00
+200.00%
0.00
0.00
Common Stock
0.01
+166.67%
0.00
+200.00%
0.00
0.00
Preferred Stock
—
—
—
0.00
Share Issued
80.30
+163.07%
30.53
+155.30%
11.96
+0.00%
11.96
Ordinary Shares Number
80.30
+163.07%
30.53
+155.30%
11.96
+0.00%
11.96
Additional Paid In Capital
98.36
+47.01%
66.91
+103.61%
32.86
+1138.21%
2.65
Retained Earnings
-66.34
-21.44%
-54.63
-64.88%
-33.13
-204.99%
-10.86
Total Equity Gross Minority Interest
32.03
+160.68%
12.29
+4685.07%
-0.27
+96.74%
-8.21
Total Capitalization
32.03
+160.68%
12.29
+126.42%
5.43
-47.63%
10.36
Working Capital
28.23
+276.49%
7.50
+327.05%
1.76
-77.86%
7.93
Invested Capital
32.03
+157.08%
12.46
+82.59%
6.82
-44.57%
12.31
Total Debt
0.00
-100.00%
0.31
-95.71%
7.23
-64.94%
20.62
Net Debt
—
—
5.94
-70.12%
19.87
Capital Lease Obligations
0.00
-100.00%
0.14
+0.00%
0.14
+33.98%
0.10
Net Tangible Assets
32.03
+160.68%
12.29
+4685.07%
-0.27
+96.74%
-8.21
Tangible Book Value
32.03
+160.68%
12.29
+4685.07%
-0.27
+96.74%
-8.21
Current Notes Payable
0.00
-100.00%
0.17
-14.00%
0.20
0.00
Derivative Product Liabilities
0.01
+0.00%
0.01
-79.59%
0.05
0.00
Interest Payable
—
0.00
-100.00%
0.07
-61.96%
0.18
Line Of Credit
—
0.00
-100.00%
0.62
0.00
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-8.02
+48.48%
-15.57
-242.06%
-4.55
-43.56%
-3.17
Cash Flow From Continuing Operating Activities
-8.02
+48.48%
-15.57
-242.06%
-4.55
-43.56%
-3.17
Net Income From Continuing Operations
-11.71
+45.51%
-21.50
+3.47%
-22.27
-67.55%
-13.29
Depreciation Amortization Depletion
1.30
+13.95%
1.14
+30.73%
0.87
+55.44%
0.56
Depreciation
1.30
+13.95%
1.14
+30.73%
0.87
+55.44%
0.56
Depreciation And Amortization
1.30
+13.95%
1.14
+30.73%
0.87
+55.44%
0.56
Other Non Cash Items
0.13
-95.73%
3.14
-22.49%
4.05
+159.26%
1.56
Stock Based Compensation
1.67
-50.77%
3.38
-75.95%
14.06
+2083.39%
0.64
Provisionand Write Offof Assets
—
0.04
-78.87%
0.19
+22.78%
0.16
Asset Impairment Charge
0.53
-77.26%
2.31
+36.94%
1.69
0.00
Deferred Tax
-0.05
-175.81%
0.06
+186.11%
-0.07
-106.00%
1.20
Deferred Income Tax
-0.05
-175.81%
0.06
+186.11%
-0.07
-106.00%
1.20
Operating Gains Losses
-0.03
-111.66%
0.28
+232.86%
-0.21
—
Gain Loss On Investment Securities
—
-0.04
+80.00%
-0.20
—
Unrealized Gain Loss On Investment Securities
0.00
-100.00%
0.47
+148.97%
-0.97
0.00
Gain Loss On Sale Of PPE
-0.03
-110.25%
0.32
+1888.89%
-0.02
0.00
Change In Working Capital
0.15
+103.06%
-4.86
-157.22%
-1.89
-131.54%
6.00
Change In Receivables
-0.85
-154.26%
1.56
+268.21%
-0.93
-164.71%
1.43
Changes In Account Receivables
-0.85
-154.26%
1.56
+268.21%
-0.93
-339.81%
-0.21
Change In Inventory
0.14
-47.27%
0.26
-31.18%
0.37
+30.99%
0.28
Change In Payables And Accrued Expense
-0.45
+91.35%
-5.22
-81.61%
-2.88
-200.28%
2.87
Change In Accrued Expense
-0.13
+95.38%
-2.81
+15.82%
-3.34
-276.23%
1.90
Change In Payable
-0.32
+86.64%
-2.41
-617.38%
0.47
-52.06%
0.97
Change In Account Payable
-0.26
+82.22%
-1.48
-10464.29%
-0.01
-103.04%
0.46
Change In Other Working Capital
1.44
+196.06%
-1.50
-368.16%
0.56
+163.68%
0.21
Change In Other Current Assets
0.14
+90.14%
0.07
-93.80%
1.15
-12.26%
1.30
Change In Other Current Liabilities
-0.26
-835.71%
-0.03
+82.72%
-0.16
-50.00%
-0.11
Investing Cash Flow
-1.61
+39.75%
-2.67
-76.39%
-1.51
+5.50%
-1.60
Cash Flow From Continuing Investing Activities
-1.61
+39.75%
-2.67
-76.39%
-1.51
+5.50%
-1.60
Net PPE Purchase And Sale
0.02
0.00
-100.00%
0.03
0.00
Sale Of PPE
0.02
0.00
-100.00%
0.03
0.00
Capital Expenditure
-1.63
+38.85%
-2.67
-72.96%
-1.54
+3.62%
-1.60
Capital Expenditure Reported
-1.63
+38.85%
-2.67
-72.96%
-1.54
+3.62%
-1.60
Financing Cash Flow
29.58
+37.05%
21.59
+228.87%
6.56
+220.20%
2.05
Cash Flow From Continuing Financing Activities
29.58
+37.05%
21.59
+228.87%
6.56
+220.20%
2.05
Net Issuance Payments Of Debt
-0.17
+85.63%
-1.20
-145.67%
2.62
+27.85%
2.05
Issuance Of Debt
—
0.06
-98.41%
3.65
+2.70%
3.55
Repayment Of Debt
-0.17
+85.63%
-1.20
-16.78%
-1.02
+31.67%
-1.50
Long Term Debt Issuance
—
—
1.81
+57.04%
1.15
Long Term Debt Payments
—
—
-0.10
+0.00%
-0.10
Net Long Term Debt Issuance
—
—
1.71
+62.48%
1.05
Short Term Debt Issuance
—
0.06
-98.41%
3.65
+51.92%
2.40
Short Term Debt Payments
-0.17
+85.63%
-1.20
-16.78%
-1.02
+26.79%
-1.40
Net Short Term Debt Issuance
-0.17
+85.63%
-1.20
-145.67%
2.62
+162.10%
1.00
Net Common Stock Issuance
30.87
+35.50%
22.78
+262.40%
6.29
—
Common Stock Dividend Paid
—
—
—
0.00
Cash Dividends Paid
—
—
—
0.00
Net Other Financing Charges
-1.12
—
-2.34
—
Changes In Cash
19.96
+495.20%
3.35
+569.26%
0.50
+118.42%
-2.72
Beginning Cash Position
4.51
+290.30%
1.16
+76.61%
0.65
-80.62%
3.37
End Cash Position
24.46
+442.70%
4.51
+290.30%
1.16
+76.61%
0.65
Free Cash Flow
-9.65
+47.07%
-18.23
-199.26%
-6.09
-27.74%
-4.77
Interest Paid Supplemental Data
0.00
-100.00%
0.06
+21.15%
0.05
+79.31%
0.03
Income Tax Paid Supplemental Data
0.07
-96.87%
2.33
+38750.00%
0.01
-81.82%
0.03
Change In Income Tax Payable
-0.06
+93.67%
-0.93
-294.17%
0.48
-6.07%
0.51
Change In Tax Payable
-0.06
+93.67%
-0.93
-294.17%
0.48
-6.07%
0.51
Common Stock Issuance
30.87
+35.50%
22.78
+262.40%
6.29
—
Issuance Of Capital Stock
30.87
+35.50%
22.78
+262.40%
6.29
—
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category