Morgan Stanley (MSDL) | Financial Analysis & Statements
Morgan Stanley Direct Lending Corp. Small-cap Financial Services
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2025Income Metrics
Revenue
32.7M
Net Income
28.7M
87.87%
Balance Sheet Metrics
Total Assets
3.9B
Total Liabilities
2.2B
Shareholders Equity
1.7B
Debt to Equity
1.24
Cash Flow Metrics
Operating Cash Flow
26.3M
Free Cash Flow
53.8M
Revenue & Profitability Trend
Quarter Income Flow
Dec 31, 2025
Annual Income Flow
2025
Morgan Stanley Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 133.1M | 209.6M | 257.3M | 57.2M | 95.3M |
| Cost of Goods Sold | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 9.2M | 7.6M | 47.6M | 28.3M | 22.2M |
| Other Operating Expenses | -1.0M | -16.0M | -22.9M | -20.0M | -10.3M |
| Total Operating Expenses | 8.2M | -8.4M | 24.7M | 8.4M | 11.9M |
| Operating Income | - | - | - | - | - |
| Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Non-Operating Items | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-tax Income | 124.9M | 218.0M | 232.5M | 48.9M | 83.3M |
| Income Tax | 2.8M | 2.4M | 1.5M | 334.0K | 80.0K |
| Effective Tax Rate % | 2.3% | 1.1% | 0.7% | 0.7% | 0.1% |
| Net Income | 122.1M | 215.6M | 231.0M | 48.5M | 83.3M |
| Net Margin % | 91.8% | 102.8% | 89.8% | 84.8% | 87.4% |
| Key Metrics | |||||
| EBITDA | - | - | - | - | - |
| EPS (Basic) | - | $2.43 | $2.62 | $0.55 | $0.94 |
| EPS (Diluted) | - | $2.43 | $2.62 | $0.55 | $0.94 |
| Basic Shares Outstanding | - | 88649149 | 88278830 | 88278830 | 88278830 |
| Diluted Shares Outstanding | - | 88649149 | 88278830 | 88278830 | 88278830 |
Income Statement Trend
Join Our United States Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
Morgan Stanley Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 90.6M | 70.4M | 69.7M | 81.2M | 74.2M |
| Short-term Investments | - | - | - | - | - |
| Accounts Receivable | - | - | - | - | - |
| Inventory | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - |
| Non-Current Assets | |||||
| Property, Plant & Equipment | - | - | - | - | - |
| Goodwill | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 3.9B | 3.9B | - | - | - |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 64.2M | 74.6M | 68.8M | 50.1M | 33.0M |
| Short-term Debt | - | - | - | - | - |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - |
| Non-Current Liabilities | |||||
| Long-term Debt | 2.1B | 2.0B | 1.5B | 1.5B | 1.2B |
| Deferred Tax Liabilities | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 2.2B | 2.1B | - | - | - |
| Equity | |||||
| Common Stock | 86.0K | 89.0K | 83.0K | 71.0K | 57.0K |
| Retained Earnings | -19.6M | 29.6M | 8.5M | -54.8M | 15.8M |
| Treasury Stock | - | - | - | - | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 1.7B | 1.8B | 1.7B | 1.4B | 1.2B |
| Key Metrics | |||||
| Total Debt | 2.1B | 2.0B | 1.5B | 1.5B | 1.2B |
| Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Morgan Stanley Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 122.1M | 215.6M | 231.0M | 48.5M | 83.3M |
| Depreciation & Amortization | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - |
| Working Capital Changes | 4.1M | -1.7M | -8.0M | -9.2M | -9.5M |
| Operating Cash Flow | 101.5M | 193.5M | 217.5M | 33.2M | 66.6M |
| Investing Activities | |||||
| Capital Expenditures | - | - | - | - | - |
| Acquisitions | - | - | - | - | - |
| Investment Purchases | - | - | - | - | - |
| Investment Sales | - | - | - | - | - |
| Investing Cash Flow | - | - | - | - | - |
| Financing Activities | |||||
| Share Repurchases | -42.1M | -18.1M | - | - | - |
| Dividends Paid | -184.0M | -169.1M | -110.5M | -85.7M | -38.2M |
| Debt Issuance | 1.6B | 1.2B | 408.0M | 1.6B | 1.5B |
| Debt Repayment | -1.4B | -712.0M | -438.0M | -1.3B | -598.0M |
| Financing Cash Flow | -120.8M | 386.2M | 82.3M | 450.2M | 1.7B |
| Free Cash Flow | 150.9M | -373.5M | -83.8M | -429.8M | -1.7B |
| Net Change in Cash | -19.3M | 579.7M | 299.8M | 483.4M | 1.8B |
Cash Flow Trend
Morgan Stanley Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
10.87
Forward P/E
8.41
Price to Book
0.75
Price to Sales
3.28
PEG Ratio
8.41
Profitability Ratios
Profit Margin
30.73%
Operating Margin
80.07%
Return on Equity
6.80%
Return on Assets
5.03%
Financial Health
Current Ratio
1.39
Debt to Equity
119.37
Beta
0.42
Per Share Data
EPS (TTM)
$1.40
Book Value per Share
$20.26
Revenue per Share
$4.55
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| MSDL | 1.3B | 10.87 | 0.75 | 6.80% | 30.73% | 119.37 |
| BlackRock | 162.5B | 26.32 | 2.90 | 9.02% | 24.40% | 24.37 |
| Brookfield | 102.6B | 92.57 | 2.32 | 1.95% | 1.68% | 164.04 |
| Sixth Street | 1.8B | 10.27 | 1.10 | 10.61% | 37.97% | 108.43 |
| BlackRock Science | 1.8B | 5.48 | - | 18.31% | 0.00% | 0.00 |
| SRH Total Return | 1.7B | 10.03 | 0.78 | 8.01% | 536.79% | 10.04 |
Financial data is updated regularly. All figures are in the company's reporting currency.





