Moelis Statements
MC
Data from Moelis`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
30 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
23 Oct, 2024
Expected release date:
05 Feb, 2025
Moelis Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
273.75
3.5 %
100
—
0
—
—
0
—
0
248.17
90.7
258.19
5.6 %
94.3
15.564
-22.4 %
5.7
1.411
0.5
9.684
3.5
26.659
22.4 %
9.7
7.419
2.7
16.894
28.4 %
6.2
0.22
76.906
264.59
21.7 %
100
—
0
—
—
0
—
0
231.41
87.5
244.52
15.5 %
92.4
20.068
245.9 %
7.6
0.418
0.1
1.29
0.5
21.776
117.1 %
8.2
6.855
2.6
13.161
-20.6 %
5
0.174
75.789
217.49
1.2 %
100
—
0
—
—
0
—
0
201.94
92.9
211.68
-5.6 %
97.3
5.802
162.1 %
2.7
0.025
0
4.204
1.9
10.031
338.6 %
4.6
-7.454
-3.4
16.566
392.7 %
7.6
0.221
75.102
214.88
-21.1 %
100
—
0
—
—
0
—
0
215.27
100.2
224.23
-23.3 %
104.4
-9.349
53.3 %
-4.4
1.638
0.8
3.507
1.6
-4.204
58.4 %
-2
2.26
1.1
-5.66
47.1 %
-2.6
-0.082
69.222
272.2
51.3 %
100
—
0
—
—
0
—
0
283
104
292.2
54.2 %
107.3
-20
-108.3 %
-7.3
1.1
0.4
8.8
3.2
-10.1
33.6 %
-3.7
1.3
0.5
-10.7
10.8 %
-3.9
-0.16
68.8
179.9
-4.2 %
100
—
0
—
—
0
—
0
180
100.1
189.5
0.2 %
105.3
-9.6
-585.7 %
-5.3
0.6
0.3
-6.2
-3.4
-15.2
-3900 %
-8.4
-2
-1.1
-12
-424.3 %
-6.7
-0.17
68.5
187.8
-9.4 %
100
—
0
—
—
0
—
0
180.8
96.3
189.2
6.4 %
100.7
-1.4
-104.8 %
-0.7
-2
-1.06
3.8
2
0.4
-98.8 %
0.2
-3.2
-1.7
3.7
-81.6 %
2
0.05
71.5
207.2
-11.3 %
100
—
0
—
—
0
—
0
170.7
82.4
177.8
-10.4 %
85.8
29.4
-16 %
14.2
-5
-2.4
7.9
3.8
32.3
-14.3 %
15.6
9.6
4.6
20.1
-21.5 %
9.7
0.28
70.7
233.5
-3.7 %
100
—
0
—
—
0
—
0
189.9
81.3
198.5
10.1 %
85
35
-43.7 %
15
-1.1
-0.5
3.7
1.6
37.7
-36.3 %
16.1
9.1
3.9
25.6
-34.4 %
11
0.37
69.8
242.5
-19.7 %
100
—
0
—
—
0
—
0
171.4
70.7
180.3
-15.2 %
74.4
62.2
-30.4 %
25.6
-5.1
-2.1
2
0.8
59.2
-32.1 %
24.4
15.3
6.3
39
-40.6 %
16.1
0.56
69.8
302.1
-28.9 %
100
—
0
—
—
0
—
0
203.2
67.3
212.7
-21.8 %
70.4
89.4
-41.6 %
29.6
-3.9
-1.3
1.6
0.5
87.2
-44.5 %
28.9
13.6
4.5
65.7
-33.6 %
21.7
0.94
70
425
-13.4 %
100
—
0
—
—
0
—
0
263.2
61.9
271.9
-19.7 %
64
153.1
0.7 %
36
2.2
0.5
1.8
0.4
157.1
-14 %
37
43.6
10.3
99
-17.7 %
23.3
1.4
70.8
490.8
36 %
100
—
0
—
—
0
—
0
331.8
67.6
338.7
39.6 %
69
152.1
28.7 %
31
25.1
5.1
5.4
1.1
182.6
50.9 %
37.2
42.1
8.6
120.3
51.7 %
24.5
1.76
68.3
360.9
36.8 %
100
—
0
—
—
0
—
0
237.6
65.8
242.7
26.8 %
67.2
118.2
63.3 %
32.8
—
0
2.8
0.8
121
60.1 %
33.5
27.8
7.7
79.3
19.2 %
22
1.17
67.6
263.9
-37.5 %
100
—
0
—
—
0
—
0
180.5
68.4
191.4
-11.2 %
72.5
72.4
-64.9 %
27.4
—
0
3.2
1.2
75.6
-65.2 %
28.6
-0.2
-0.08
66.5
-47.4 %
25.2
1
66.4
422
103.3 %
100
—
0
—
—
0
—
0
210.1
49.8
215.6
38.6 %
51.1
206.5
297.1 %
48.9
—
0
11
2.6
217.4
332.2 %
51.5
61.9
14.7
126.5
283.3 %
30
1.94
65.2
207.6
29.8 %
100
—
0
—
—
0
—
0
149.6
72.1
155.6
-12.1 %
75
52
402.3 %
25
—
0
-1.6
-0.8
50.3
346.6 %
24.2
8.5
4.1
33
678.9 %
15.9
0.54
60.7
159.9
4 %
100
—
0
—
—
0
—
0
171.6
107.3
177.1
37 %
110.8
-17.2
-170.5 %
-10.8
—
0
-3.3
-2.06
-20.4
-189.5 %
-12.8
-11.4
-7.1
-5.7
-122.7 %
-3.6
-0.1
56.1
153.7
-31.2 %
100
—
0
—
—
0
—
0
122.9
80
129.3
-37.5 %
84.1
24.4
45.2 %
15.9
—
0
-1.7
-1.1
22.8
-19.4 %
14.8
-7.3
-4.7
25.1
16.7 %
16.3
0.44
57.1
223.5
-3.5 %
100
—
0
—
—
0
—
0
199.9
89.4
206.8
16.6 %
92.5
16.8
-69.1 %
7.5
-2.1
-0.9
13.7
6.1
28.3
-58.7 %
12.7
1.2
0.5
21.5
-47 %
9.6
0.38
56.6
231.7
50.9 %
100
—
0
—
—
0
—
0
169.7
73.2
177.4
48.3 %
76.6
54.3
60.2 %
23.4
0.7
0.3
13.6
5.9
68.6
76.3 %
29.6
13.9
6
40.6
37.6 %
17.5
0.73
55.5
153.5
11.4 %
100
—
0
—
—
0
—
0
111.8
72.8
119.6
-6.7 %
77.9
33.9
253.1 %
22.1
0.7
0.5
4.3
2.8
38.9
232.5 %
25.3
1.2
0.8
29.5
116.9 %
19.2
0.54
54.7
137.8
-42.2 %
100
—
0
—
—
0
—
0
119.6
86.8
128.2
-26.8 %
93
9.6
-84.8 %
7
0.7
0.5
1.4
1
11.7
-82.8 %
8.5
-4.5
-3.3
13.6
-65.3 %
9.9
0.25
55.1
238.3
14.7 %
100
—
0
—
—
0
—
0
168.3
70.6
175.1
13.1 %
73.5
63.2
19.5 %
26.5
3.5
1.5
1.5
0.6
68.2
25.1 %
28.6
12.2
5.1
39.2
21 %
16.4
0.71
55.2
207.7
-5.8 %
100
—
0
—
—
0
—
0
148.3
71.4
154.8
-6.1 %
74.5
52.9
-4.9 %
25.5
0.5
0.2
1.1
0.5
54.5
-7.9 %
26.2
9.6
4.6
32.4
-9.2 %
15.6
0.61
53.1
220.4
0.5 %
100
—
0
—
—
0
—
0
157.4
71.4
164.8
0.3 %
74.8
55.6
0.9 %
25.2
2.2
1
1.3
0.6
59.2
4.8 %
26.9
6
2.7
35.7
7.2 %
16.2
0.72
49.3
219.4
29.7 %
100
—
0
—
—
0
—
0
156.1
71.1
164.3
25.9 %
74.9
55.1
42.4 %
25.1
0.9
0.4
0.6
0.3
56.5
-69.8 %
25.8
2.6
1.2
33.3
234.3 %
15.2
0.75
44.6
169.2
-0.5 %
—
—
—
—
125
130.5
0.2 %
38.7
-3 %
3.8
144.8
187.3
225.2 %
11.9
-24.8
-229.2 %
-0.7
35.1
170
-1.2 %
—
—
—
—
122.3
130.2
0.6 %
39.9
-6.6 %
2.8
15
57.6
-2.5 %
14.4
19.2
-2.5 %
0.48
39.8
172.1
-0.7 %
—
—
—
—
123.7
129.4
-0.6 %
42.7
-0.7 %
-1.3
17.7
59.1
27.4 %
9.5
19.7
28.8 %
0.57
34.4
173.3
-15.3 %
—
—
—
—
123.2
130.2
-9 %
43
-30.1 %
3.1
0.2
46.4
-26.1 %
7
15.3
2 %
0.46
32.9
204.6
35.8 %
—
—
—
—
138.8
143.1
29.4 %
61.5
53.4 %
1.2
0.1
62.8
49.9 %
8.1
15
57.9 %
0.57
26.4
150.7
14.4 %
—
—
—
—
104.9
110.6
9.3 %
40.1
31 %
1.6
0.2
41.9
35.6 %
6.6
9.5
37.7 %
0.39
24.3
131.7
4.2 %
—
—
—
—
98.1
101.2
3.8 %
30.6
5.9 %
0.3
0.1
30.9
-0.6 %
4.7
6.9
-1.4 %
0.29
23.6
126.4
-27.7 %
—
—
—
—
92.9
97.5
-25.7 %
28.9
-33.4 %
2.1
0.1
31.1
-33.8 %
5.4
7
-33.3 %
0.31
22.4
174.8
15.2 %
—
—
—
—
124.3
131.3
17.3 %
43.4
8.8 %
1
2.6
47
17.8 %
8.2
10.5
4 %
0.48
22.1
151.8
20.6 %
—
—
—
—
106
111.9
20.2 %
39.9
21.6 %
0.5
-0.5
39.9
21.3 %
5.3
10.1
42.3 %
0.47
21.5
125.9
26.7 %
—
—
—
—
87.1
93.1
19.4 %
32.8
53.3 %
0.2
—
32.9
35.4 %
6.1
7.1
34 %
0.34
21.1
99.4
-30.9 %
—
—
—
—
72.3
78
-20.9 %
21.4
-52.8 %
2.9
—
24.3
-47.4 %
4.3
5.3
-44.2 %
0.25
20.9
143.9
11.8 %
—
—
—
—
94.6
98.6
6.1 %
45.3
26.5 %
0.8
0.1
46.2
23.2 %
8
9.5
46.2 %
0.53
17.9
128.7
-2.3 %
—
—
—
—
89.7
92.9
-50.8 %
35.8
162.5 %
1.1
0.6
37.5
162.3 %
4.7
6.5
134.2 %
0.4
16.2
131.7
15 %
—
—
—
—
180.9
189
6200 %
-57.3
-151.4 %
-2.9
—
-60.2
-365.2 %
0.4
-19
—
-1.25
15.3
114.5
-25.8 %
—
—
—
—
-1.7
3
-97.5 %
111.5
230.9 %
-1.2
—
22.7
-35 %
0.6
—
-100 %
—
15.3
154.3
56.3 %
—
—
—
—
115.7
120.6
43.2 %
33.7
132.4 %
1.1
0.2
34.9
129.6 %
1
33.9
133.8 %
0.67
50.4
98.7
0.2 %
—
—
—
—
78.3
84.2
11.1 %
14.5
-36.1 %
1.7
-1.1
15.2
-31.5 %
0.7
14.5
-31.3 %
0.29
50.4
98.5
64.7 %
—
—
—
—
72
75.8
25.1 %
22.7
2937.5 %
-0.6
—
22.2
3071.4 %
1
21.1
2914.3 %
0.42
50.4
59.8
-52.7 %
—
—
—
—
58.1
60.6
-39.5 %
-0.8
-103.1 %
1.4
0.1
0.7
-97.5 %
—
0.7
-97.3 %
0.01
50.4
126.3
—
—
—
—
—
95.5
100.1
—
26.2
—
1.5
0.2
27.9
—
1.8
26.1
—
0.518
50.4