Apple, Inc AAPL
S&P 500 ETF Trust SPDR SPY
Alphabet Inc. - Class A Shares GOOGL
Microsoft Corporation MSFT
Meta Platforms Inc META
Netflix, Inc. NFLX
Amazon.com Inc. AMZN
Spotify Technology SA SPOT

Price related data not available

Analyst Forecast

Overview Returns Financials Ratios News FAQs

Price related data not available

Returns

Time Frame	MSBIP	Sector	S&P500
1-Week Return	0.84%	0.61%	0.87%
1-Month Return	-2.99%	-1.88%	2.04%
3-Month Return	0.88%	0.08%	6.34%
6-Month Return	2.13%	10.26%	22.93%
1-Year Return	-4.04%	12.5%	16.6%
3-Year Return	-4.99%	59.2%	78.26%
5-Year Return	-4.8%	119.19%	100.32%

Time Frame	MSBIP	Sector	S&P500
1-Week Return	54.68%	37.31%	57.10%
1-Month Return	-30.88%	-20.62%	27.85%
3-Month Return	3.62%	0.32%	28.31%
6-Month Return	4.37%	21.90%	51.99%
1-Year Return	-4.04%	12.50%	16.60%
3-Year Return	-1.69%	16.77%	21.25%
5-Year Return	-0.98%	16.99%	14.91%

Financials

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Revenue	315.97M	313.23M	378.32M	66.59M	546.05M	[{"date":"2020-12-31","value":57.86,"profit":true},{"date":"2021-12-31","value":57.36,"profit":true},{"date":"2022-12-31","value":69.28,"profit":true},{"date":"2023-12-31","value":12.19,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Cost of Revenue	90.11M	33.53M	76.15M	403.29M	310.11M	[{"date":"2020-12-31","value":22.34,"profit":true},{"date":"2021-12-31","value":8.32,"profit":true},{"date":"2022-12-31","value":18.88,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":76.9,"profit":true}]
Gross Profit	225.86M	279.70M	302.18M	66.59M	235.94M	[{"date":"2020-12-31","value":74.74,"profit":true},{"date":"2021-12-31","value":92.56,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":22.04,"profit":true},{"date":"2024-12-31","value":78.08,"profit":true}]
Gross Margin	71.48%	89.29%	79.87%	100.00%	43.21%	[{"date":"2020-12-31","value":71.48,"profit":true},{"date":"2021-12-31","value":89.29,"profit":true},{"date":"2022-12-31","value":79.87,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":43.21,"profit":true}]

Operating Expenses	193.84M	180.59M	172.34M	40.98M	189.04M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":93.16,"profit":true},{"date":"2022-12-31","value":88.91,"profit":true},{"date":"2023-12-31","value":21.14,"profit":true},{"date":"2024-12-31","value":97.52,"profit":true}]
Operating Income	86.13M	99.11M	161.41M	107.57M	46.90M	[{"date":"2020-12-31","value":53.36,"profit":true},{"date":"2021-12-31","value":61.4,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":66.65,"profit":true},{"date":"2024-12-31","value":29.06,"profit":true}]
Total Non-Operating Income/Expense	145.02M	306.79M	214.16M	349.06M	-	[{"date":"2020-12-31","value":41.54,"profit":true},{"date":"2021-12-31","value":87.89,"profit":true},{"date":"2022-12-31","value":61.35,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":"-","profit":true}]
Pre-Tax Income	32.01M	99.11M	129.84M	107.57M	46.90M	[{"date":"2020-12-31","value":24.66,"profit":true},{"date":"2021-12-31","value":76.34,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":82.85,"profit":true},{"date":"2024-12-31","value":36.12,"profit":true}]
Income Taxes	9.48M	17.80M	30.81M	32.11M	8.86M	[{"date":"2020-12-31","value":29.51,"profit":true},{"date":"2021-12-31","value":55.41,"profit":true},{"date":"2022-12-31","value":95.95,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":27.58,"profit":true}]
Income After Taxes	22.54M	81.32M	99.03M	75.46M	38.04M	[{"date":"2020-12-31","value":22.76,"profit":true},{"date":"2021-12-31","value":82.12,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":76.2,"profit":true},{"date":"2024-12-31","value":38.42,"profit":true}]

Income From Continuous Operations	22.54M	81.32M	99.03M	94.26M	38.04M	[{"date":"2020-12-31","value":22.76,"profit":true},{"date":"2021-12-31","value":82.12,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":95.19,"profit":true},{"date":"2024-12-31","value":38.42,"profit":true}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":"-","profit":true},{"date":"2022-12-31","value":"-","profit":true},{"date":"2023-12-31","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true}]
Net Income	22.54M	81.32M	99.03M	75.46M	38.04M	[{"date":"2020-12-31","value":22.76,"profit":true},{"date":"2021-12-31","value":82.12,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":76.2,"profit":true},{"date":"2024-12-31","value":38.42,"profit":true}]

EPS (Diluted)	-	-	-	-	-	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":"-","profit":true},{"date":"2022-12-31","value":"-","profit":true},{"date":"2023-12-31","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Revenue	-	(0.87%)	20.78%	(82.40%)	720.02%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-0.12,"profit":false},{"date":"2022-12-31","value":2.89,"profit":true},{"date":"2023-12-31","value":-11.44,"profit":false},{"date":"2024-12-31","value":100,"profit":true}]
Cost of Revenue	-	(62.79%)	127.06%	429.62%	(23.10%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-14.61,"profit":false},{"date":"2022-12-31","value":29.58,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":-5.38,"profit":false}]
Gross Profit	-	23.84%	8.04%	(77.96%)	254.31%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":9.37,"profit":true},{"date":"2022-12-31","value":3.16,"profit":true},{"date":"2023-12-31","value":-30.66,"profit":false},{"date":"2024-12-31","value":100,"profit":true}]
Gross Margin	-	24.92%	(10.55%)	25.20%	(56.79%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":98.89,"profit":true},{"date":"2022-12-31","value":-41.87,"profit":false},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":-225.37,"profit":false}]

Operating Expenses	-	(6.84%)	(4.57%)	(76.22%)	361.26%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-1.89,"profit":false},{"date":"2022-12-31","value":-1.26,"profit":false},{"date":"2023-12-31","value":-21.1,"profit":false},{"date":"2024-12-31","value":100,"profit":true}]
Operating Income	-	15.07%	62.86%	(33.35%)	(56.40%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":23.97,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-53.06,"profit":false},{"date":"2024-12-31","value":-89.73,"profit":false}]
Total Non-Operating Income/Expense	-	111.55%	(30.19%)	62.99%	-	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-27.06,"profit":false},{"date":"2023-12-31","value":56.47,"profit":true},{"date":"2024-12-31","value":"-","profit":true}]
Pre-Tax Income	-	209.59%	31.00%	(17.15%)	(56.40%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":14.79,"profit":true},{"date":"2023-12-31","value":-8.18,"profit":false},{"date":"2024-12-31","value":-26.91,"profit":false}]
Income Taxes	-	87.77%	73.16%	4.22%	(72.42%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":83.35,"profit":true},{"date":"2023-12-31","value":4.81,"profit":true},{"date":"2024-12-31","value":-82.51,"profit":false}]
Income After Taxes	-	260.82%	21.78%	(23.80%)	(49.58%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":8.35,"profit":true},{"date":"2023-12-31","value":-9.12,"profit":false},{"date":"2024-12-31","value":-19.01,"profit":false}]

Income From Continuous Operations	-	260.82%	21.78%	(4.81%)	(59.64%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":8.35,"profit":true},{"date":"2023-12-31","value":-1.84,"profit":false},{"date":"2024-12-31","value":-22.87,"profit":false}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":"-","profit":true},{"date":"2022-12-31","value":"-","profit":true},{"date":"2023-12-31","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true}]
Net Income	-	260.82%	21.78%	(23.80%)	(49.58%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":8.35,"profit":true},{"date":"2023-12-31","value":-9.12,"profit":false},{"date":"2024-12-31","value":-19.01,"profit":false}]

EPS (Diluted)	-	-	-	-	-	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":"-","profit":true},{"date":"2022-12-31","value":"-","profit":true},{"date":"2023-12-31","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Total Revenue	119.70M	122.24M	56.03M	67.70M	64.86M	[{"date":"2024-06-30","value":97.92,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":45.84,"profit":true},{"date":"2025-03-31","value":55.38,"profit":true},{"date":"2025-06-30","value":53.06,"profit":true}]
Cost of Revenue	65.04M	54.88M	-	-	51.91M	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":84.38,"profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":79.82,"profit":true}]
Gross Profit	54.66M	67.35M	19.56M	67.70M	64.86M	[{"date":"2024-06-30","value":80.74,"profit":true},{"date":"2024-09-30","value":99.49,"profit":true},{"date":"2024-12-31","value":28.89,"profit":true},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":95.81,"profit":true}]
Gross Margin	45.66%	55.10%	34.91%	100.00%	100.00%	[{"date":"2024-06-30","value":45.66,"profit":true},{"date":"2024-09-30","value":55.1,"profit":true},{"date":"2024-12-31","value":34.91,"profit":true},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]

Operating Expenses	46.23M	44.80M	-	40.57M	41.30M	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":96.9,"profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":87.77,"profit":true},{"date":"2025-06-30","value":89.33,"profit":true}]
Operating Income	45.24M	22.56M	(53.37M)	27.13M	23.57M	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":49.86,"profit":true},{"date":"2024-12-31","value":-117.98,"profit":false},{"date":"2025-03-31","value":59.96,"profit":true},{"date":"2025-06-30","value":52.09,"profit":true}]
Total Non-Operating Income/Expense	41.63M	-	51.67M	49.94M	50.00M	[{"date":"2024-06-30","value":80.57,"profit":true},{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":96.65,"profit":true},{"date":"2025-06-30","value":96.77,"profit":true}]
Pre-Tax Income	31.81M	22.56M	(72.13M)	18.77M	14.87M	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":70.9,"profit":true},{"date":"2024-12-31","value":-226.72,"profit":false},{"date":"2025-03-31","value":59.01,"profit":true},{"date":"2025-06-30","value":46.74,"profit":true}]
Income Taxes	6.09M	4.08M	(19.59M)	3.98M	2.84M	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":66.95,"profit":true},{"date":"2024-12-31","value":-321.4,"profit":false},{"date":"2025-03-31","value":65.23,"profit":true},{"date":"2025-06-30","value":46.67,"profit":true}]
Income After Taxes	25.72M	18.48M	(52.54M)	14.80M	12.02M	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":71.84,"profit":true},{"date":"2024-12-31","value":-204.29,"profit":false},{"date":"2025-03-31","value":57.54,"profit":true},{"date":"2025-06-30","value":46.75,"profit":true}]

Income From Continuous Operations	6.75M	18.48M	(1.07M)	(140.97M)	12.02M	[{"date":"2024-06-30","value":36.53,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-5.78,"profit":false},{"date":"2025-03-31","value":-763.01,"profit":false},{"date":"2025-06-30","value":65.08,"profit":true}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Net Income	25.37M	18.48M	(54.77M)	14.80M	12.02M	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":72.84,"profit":true},{"date":"2024-12-31","value":-215.92,"profit":false},{"date":"2025-03-31","value":58.34,"profit":true},{"date":"2025-06-30","value":47.4,"profit":true}]

EPS (Diluted)	-	-	-	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Total Revenue	-	2.12%	(54.16%)	20.82%	(4.19%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":10.18,"profit":true},{"date":"2024-12-31","value":-260.19,"profit":false},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":-20.15,"profit":false}]
Cost of Revenue	-	(15.62%)	-	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Gross Profit	-	23.23%	(70.96%)	246.09%	(4.19%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":9.44,"profit":true},{"date":"2024-12-31","value":-28.83,"profit":false},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":-1.7,"profit":false}]
Gross Margin	-	20.67%	(36.65%)	186.46%	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":11.09,"profit":true},{"date":"2024-12-31","value":-19.65,"profit":false},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":"-","profit":true}]

Operating Expenses	-	(3.10%)	-	-	1.78%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-174.2,"profit":false},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":100,"profit":true}]
Operating Income	-	(50.14%)	(336.62%)	(150.82%)	(13.12%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":null,"profit":false},{"date":"2025-06-30","value":null,"profit":false}]
Total Non-Operating Income/Expense	-	-	-	(3.35%)	0.12%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":-2832.44,"profit":false},{"date":"2025-06-30","value":100,"profit":true}]
Pre-Tax Income	-	(29.10%)	(419.77%)	(126.03%)	(20.81%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":null,"profit":false},{"date":"2025-06-30","value":null,"profit":false}]
Income Taxes	-	(33.05%)	(580.05%)	(120.30%)	(28.45%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":null,"profit":false},{"date":"2025-06-30","value":null,"profit":false}]
Income After Taxes	-	(28.16%)	(384.37%)	(128.17%)	(18.75%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":null,"profit":false},{"date":"2025-06-30","value":null,"profit":false}]

Income From Continuous Operations	-	173.72%	(105.78%)	13112.18%	(108.53%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":1.32,"profit":true},{"date":"2024-12-31","value":-0.81,"profit":false},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":-0.83,"profit":false}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Net Income	-	(27.16%)	(396.43%)	(127.02%)	(18.75%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":null,"profit":false},{"date":"2025-06-30","value":null,"profit":false}]

EPS (Diluted)	-	-	-	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Assets
Current Assets	1.45B	2.02B	1.43B	1.55B	1.33B	[{"date":"2020-12-31","value":71.56,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":70.88,"profit":true},{"date":"2023-12-31","value":76.55,"profit":true},{"date":"2024-12-31","value":65.61,"profit":true}]
Non-current Assets	5.42B	5.42B	6.42B	6.32B	259.71M	[{"date":"2020-12-31","value":84.42,"profit":true},{"date":"2021-12-31","value":84.42,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":98.39,"profit":true},{"date":"2024-12-31","value":4.04,"profit":true}]
Total Assets	6.87B	7.44B	7.86B	7.87B	7.53B	[{"date":"2020-12-31","value":87.31,"profit":true},{"date":"2021-12-31","value":94.62,"profit":true},{"date":"2022-12-31","value":99.86,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":95.71,"profit":true}]

Total Liabilities
Current Liabilities	5.17B	6.28B	6.63B	6.60B	87.50M	[{"date":"2020-12-31","value":77.98,"profit":true},{"date":"2021-12-31","value":94.75,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":99.63,"profit":true},{"date":"2024-12-31","value":1.32,"profit":true}]
Non-current Liabilities	1.08B	498.64M	467.44M	470.16M	6.79B	[{"date":"2020-12-31","value":15.86,"profit":true},{"date":"2021-12-31","value":7.34,"profit":true},{"date":"2022-12-31","value":6.88,"profit":true},{"date":"2023-12-31","value":6.92,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Total Liabilities	6.25B	6.78B	7.10B	7.08B	6.79B	[{"date":"2020-12-31","value":88.03,"profit":true},{"date":"2021-12-31","value":95.53,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":99.69,"profit":true},{"date":"2024-12-31","value":95.72,"profit":true}]

Total Shareholders' equity
Common Stock	223.00K	221.00K	222.00K	216.00K	215.00K	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":99.1,"profit":true},{"date":"2022-12-31","value":99.55,"profit":true},{"date":"2023-12-31","value":96.86,"profit":true},{"date":"2024-12-31","value":96.41,"profit":true}]
Retained Earnings	156.33M	212.47M	282.40M	322.38M	247.70M	[{"date":"2020-12-31","value":48.49,"profit":true},{"date":"2021-12-31","value":65.91,"profit":true},{"date":"2022-12-31","value":87.6,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":76.83,"profit":true}]
Other Stockholders' Equity	453.41M	445.91M	449.20M	435.46M	434.35M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":98.35,"profit":true},{"date":"2022-12-31","value":99.07,"profit":true},{"date":"2023-12-31","value":96.04,"profit":true},{"date":"2024-12-31","value":95.8,"profit":true}]
Total Shareholders' equity	621.39M	663.84M	758.57M	791.85M	710.85M	[{"date":"2020-12-31","value":78.47,"profit":true},{"date":"2021-12-31","value":83.83,"profit":true},{"date":"2022-12-31","value":95.8,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":89.77,"profit":true}]

Total Liabilities & Shareholders Equity	6.87B	7.44B	7.86B	7.87B	7.50B	[{"date":"2020-12-31","value":87.31,"profit":true},{"date":"2021-12-31","value":94.62,"profit":true},{"date":"2022-12-31","value":99.86,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":95.38,"profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Assets
Current Assets	-	39.74%	(29.12%)	8.00%	(14.29%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-73.27,"profit":false},{"date":"2023-12-31","value":20.14,"profit":true},{"date":"2024-12-31","value":-35.95,"profit":false}]
Non-current Assets	-	0.00%	18.46%	(1.61%)	(95.89%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":"-","profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-8.72,"profit":false},{"date":"2024-12-31","value":-519.46,"profit":false}]
Total Assets	-	8.38%	5.53%	0.14%	(4.29%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":66.04,"profit":true},{"date":"2023-12-31","value":1.73,"profit":true},{"date":"2024-12-31","value":-51.27,"profit":false}]

Total Liabilities
Current Liabilities	-	21.50%	5.54%	(0.37%)	(98.68%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":25.78,"profit":true},{"date":"2023-12-31","value":-1.73,"profit":false},{"date":"2024-12-31","value":-459.03,"profit":false}]
Non-current Liabilities	-	(53.71%)	(6.26%)	0.58%	1344.81%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-3.99,"profit":false},{"date":"2022-12-31","value":-0.47,"profit":false},{"date":"2023-12-31","value":0.04,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Total Liabilities	-	8.53%	4.67%	(0.31%)	(3.99%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":54.81,"profit":true},{"date":"2023-12-31","value":-3.62,"profit":false},{"date":"2024-12-31","value":-46.75,"profit":false}]

Total Shareholders' equity
Common Stock	-	(0.90%)	0.45%	(2.70%)	(0.46%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-198.21,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-597.3,"profit":false},{"date":"2024-12-31","value":-102.31,"profit":false}]
Retained Earnings	-	35.92%	32.91%	14.15%	(23.17%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":91.64,"profit":true},{"date":"2023-12-31","value":39.41,"profit":true},{"date":"2024-12-31","value":-64.5,"profit":false}]
Other Stockholders' Equity	-	(1.65%)	0.74%	(3.06%)	(0.26%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-224.35,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-414.49,"profit":false},{"date":"2024-12-31","value":-34.78,"profit":false}]
Total Shareholders' equity	-	6.83%	14.27%	4.39%	(10.23%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":47.86,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":30.74,"profit":true},{"date":"2024-12-31","value":-71.68,"profit":false}]

Total Liabilities & Shareholders Equity	-	8.38%	5.53%	0.14%	(4.62%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":66.04,"profit":true},{"date":"2023-12-31","value":1.73,"profit":true},{"date":"2024-12-31","value":-55.11,"profit":false}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Total Assets
Current Assets	1.67B	1.78B	1.33B	1.47B	1.55B	[{"date":"2024-06-30","value":94.11,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":74.64,"profit":true},{"date":"2025-03-31","value":82.7,"profit":true},{"date":"2025-06-30","value":87.25,"profit":true}]
Non-current Assets	6.08B	5.97B	259.71M	259.81M	104.53M	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":98.18,"profit":true},{"date":"2024-12-31","value":4.27,"profit":true},{"date":"2025-03-31","value":4.27,"profit":true},{"date":"2025-06-30","value":1.72,"profit":true}]
Total Assets	7.76B	7.75B	7.53B	7.46B	7.11B	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":99.93,"profit":true},{"date":"2024-12-31","value":97.06,"profit":true},{"date":"2025-03-31","value":96.14,"profit":true},{"date":"2025-06-30","value":91.63,"profit":true}]

Total Liabilities
Current Liabilities	6.38B	6.52B	87.50M	40.22M	8.65M	[{"date":"2024-06-30","value":97.77,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":1.34,"profit":true},{"date":"2025-03-31","value":0.62,"profit":true},{"date":"2025-06-30","value":0.13,"profit":true}]
Non-current Liabilities	592.58M	408.80M	6.71B	6.71B	6.53B	[{"date":"2024-06-30","value":8.83,"profit":true},{"date":"2024-09-30","value":6.09,"profit":true},{"date":"2024-12-31","value":99.88,"profit":true},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":97.2,"profit":true}]
Total Liabilities	6.97B	6.93B	6.79B	6.71B	6.53B	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":99.45,"profit":true},{"date":"2024-12-31","value":97.44,"profit":true},{"date":"2025-03-31","value":96.3,"profit":true},{"date":"2025-06-30","value":93.73,"profit":true}]

Total Shareholders' equity
Common Stock	214.00K	214.00K	-	633.84M	215.00K	[{"date":"2024-06-30","value":0.03,"profit":true},{"date":"2024-09-30","value":0.03,"profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":0.03,"profit":true}]
Retained Earnings	325.02M	334.52M	247.70M	97.71M	100.72M	[{"date":"2024-06-30","value":97.16,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":74.05,"profit":true},{"date":"2025-03-31","value":29.21,"profit":true},{"date":"2025-06-30","value":30.11,"profit":true}]
Other Stockholders' Equity	432.57M	433.62M	736.11M	744.38M	436.20M	[{"date":"2024-06-30","value":58.11,"profit":true},{"date":"2024-09-30","value":58.25,"profit":true},{"date":"2024-12-31","value":98.89,"profit":true},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":58.6,"profit":true}]
Total Shareholders' equity	785.77M	818.26M	736.11M	744.38M	573.71M	[{"date":"2024-06-30","value":96.03,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":89.96,"profit":true},{"date":"2025-03-31","value":90.97,"profit":true},{"date":"2025-06-30","value":70.11,"profit":true}]

Total Liabilities & Shareholders Equity	7.76B	7.75B	7.53B	7.46B	7.11B	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":99.93,"profit":true},{"date":"2024-12-31","value":97.06,"profit":true},{"date":"2025-03-31","value":96.14,"profit":true},{"date":"2025-06-30","value":91.63,"profit":true}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Total Assets
Current Assets	-	6.26%	(25.36%)	10.80%	5.50%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":57.97,"profit":true},{"date":"2024-12-31","value":-234.86,"profit":false},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":50.96,"profit":true}]
Non-current Assets	-	(1.82%)	(95.65%)	0.04%	(59.77%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-4813.52,"profit":false},{"date":"2024-12-31","value":-253492.16,"profit":false},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":-158392.27,"profit":false}]
Total Assets	-	(0.07%)	(2.87%)	(0.95%)	(4.69%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":null,"profit":false},{"date":"2025-06-30","value":null,"profit":false}]

Total Liabilities
Current Liabilities	-	2.28%	(98.66%)	(54.03%)	(78.49%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-4325.43,"profit":false},{"date":"2025-03-31","value":-2368.76,"profit":false},{"date":"2025-06-30","value":-3440.99,"profit":false}]
Non-current Liabilities	-	(31.01%)	1540.27%	0.12%	(2.80%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-2.01,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":0.01,"profit":true},{"date":"2025-06-30","value":-0.18,"profit":false}]
Total Liabilities	-	(0.55%)	(2.02%)	(1.17%)	(2.67%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":null,"profit":false},{"date":"2025-06-30","value":null,"profit":false}]

Total Shareholders' equity
Common Stock	-	-	-	-	(99.97%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":null,"profit":false}]
Retained Earnings	-	2.92%	(25.95%)	(60.55%)	3.08%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":94.85,"profit":true},{"date":"2024-12-31","value":-842.29,"profit":false},{"date":"2025-03-31","value":-1965.03,"profit":false},{"date":"2025-06-30","value":100,"profit":true}]
Other Stockholders' Equity	-	0.24%	69.76%	1.12%	(41.40%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":0.35,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":1.61,"profit":true},{"date":"2025-06-30","value":-59.35,"profit":false}]
Total Shareholders' equity	-	4.13%	(10.04%)	1.12%	(22.93%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-242.82,"profit":false},{"date":"2025-03-31","value":27.18,"profit":true},{"date":"2025-06-30","value":-554.59,"profit":false}]

Total Liabilities & Shareholders Equity	-	(0.07%)	(2.87%)	(0.95%)	(4.69%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":null,"profit":false},{"date":"2025-06-30","value":null,"profit":false}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Operating Activities
Net Operating Cash Flow	499.15M	334.44M	236.75M	154.64M	176.55M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":67,"profit":true},{"date":"2022-12-31","value":47.43,"profit":true},{"date":"2023-12-31","value":30.98,"profit":true},{"date":"2024-12-31","value":35.37,"profit":true}]

Investing Activities
Net Investing Cash Flow	(1.31B)	(478.50M)	(1.10B)	(76.08M)	136.71M	[{"date":"2020-12-31","value":-960.03,"profit":false},{"date":"2021-12-31","value":-350.01,"profit":false},{"date":"2022-12-31","value":-803.82,"profit":false},{"date":"2023-12-31","value":-55.65,"profit":false},{"date":"2024-12-31","value":100,"profit":true}]

Financing Activities
Net Financing Cash Flow	760.42M	482.79M	332.08M	(104.13M)	(333.55M)	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":63.49,"profit":true},{"date":"2022-12-31","value":43.67,"profit":true},{"date":"2023-12-31","value":-13.69,"profit":false},{"date":"2024-12-31","value":-43.86,"profit":false}]

Net Change in Cash	(52.87M)	338.73M	(530.05M)	(25.57M)	(20.30M)	[{"date":"2020-12-31","value":-15.61,"profit":false},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-156.48,"profit":false},{"date":"2023-12-31","value":-7.55,"profit":false},{"date":"2024-12-31","value":-5.99,"profit":false}]

Free Cash Flow
Free Cash Flow	496.56M	331.72M	233.28M	145.91M	169.65M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":66.8,"profit":true},{"date":"2022-12-31","value":46.98,"profit":true},{"date":"2023-12-31","value":29.38,"profit":true},{"date":"2024-12-31","value":34.16,"profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Operating Activities
Net Operating Cash Flow	-	(33.00%)	(29.21%)	(34.68%)	14.17%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-232.92,"profit":false},{"date":"2022-12-31","value":-206.17,"profit":false},{"date":"2023-12-31","value":-244.82,"profit":false},{"date":"2024-12-31","value":100,"profit":true}]

Investing Activities
Net Investing Cash Flow	-	(63.54%)	129.65%	(93.08%)	(279.69%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-49.01,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-71.79,"profit":false},{"date":"2024-12-31","value":-215.72,"profit":false}]

Financing Activities
Net Financing Cash Flow	-	(36.51%)	(31.22%)	(131.36%)	220.33%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-16.57,"profit":false},{"date":"2022-12-31","value":-14.17,"profit":false},{"date":"2023-12-31","value":-59.62,"profit":false},{"date":"2024-12-31","value":100,"profit":true}]

Net Change in Cash	-	(740.75%)	(256.48%)	(95.18%)	(20.63%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":null,"profit":false},{"date":"2022-12-31","value":null,"profit":false},{"date":"2023-12-31","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false}]

Free Cash Flow
Free Cash Flow	-	(33.20%)	(29.67%)	(37.46%)	16.27%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-204.04,"profit":false},{"date":"2022-12-31","value":-182.39,"profit":false},{"date":"2023-12-31","value":-230.22,"profit":false},{"date":"2024-12-31","value":100,"profit":true}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Operating Activities
Net Operating Cash Flow	18.07M	33.23M	98.33M	24.70M	28.06M	[{"date":"2024-06-30","value":18.37,"profit":true},{"date":"2024-09-30","value":33.79,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":25.12,"profit":true},{"date":"2025-06-30","value":28.53,"profit":true}]

Investing Activities
Net Investing Cash Flow	20.82M	11.13M	-	-	229.47M	[{"date":"2024-06-30","value":9.07,"profit":true},{"date":"2024-09-30","value":4.85,"profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":100,"profit":true}]

Financing Activities
Net Financing Cash Flow	(81.56M)	(47.13M)	(167.13M)	(76.92M)	(182.94M)	[{"date":"2024-06-30","value":-8155900000,"profit":false},{"date":"2024-09-30","value":-4713200000,"profit":false},{"date":"2024-12-31","value":-16712700000,"profit":false},{"date":"2025-03-31","value":-7692500000,"profit":false},{"date":"2025-06-30","value":-18294200000,"profit":false}]

Net Change in Cash	(42.67M)	(2.77M)	(121.87M)	(12.76M)	74.58M	[{"date":"2024-06-30","value":-57.21,"profit":false},{"date":"2024-09-30","value":-3.72,"profit":false},{"date":"2024-12-31","value":-163.41,"profit":false},{"date":"2025-03-31","value":-17.11,"profit":false},{"date":"2025-06-30","value":100,"profit":true}]

Free Cash Flow
Free Cash Flow	16.52M	31.12M	95.62M	22.85M	26.21M	[{"date":"2024-06-30","value":17.27,"profit":true},{"date":"2024-09-30","value":32.55,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":23.9,"profit":true},{"date":"2025-06-30","value":27.41,"profit":true}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Operating Activities
Net Operating Cash Flow	-	83.94%	195.90%	(74.88%)	13.59%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":42.85,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-38.22,"profit":false},{"date":"2025-06-30","value":6.94,"profit":true}]

Investing Activities
Net Investing Cash Flow	-	(46.56%)	-	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]

Financing Activities
Net Financing Cash Flow	-	(42.21%)	254.59%	(53.97%)	137.82%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-16.58,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-21.2,"profit":false},{"date":"2025-06-30","value":54.13,"profit":true}]

Net Change in Cash	-	(93.50%)	4294.99%	(89.53%)	(684.49%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-2.18,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-2.08,"profit":false},{"date":"2025-06-30","value":-15.94,"profit":false}]

Free Cash Flow
Free Cash Flow	-	88.46%	207.21%	(76.10%)	14.68%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":42.69,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-36.73,"profit":false},{"date":"2025-06-30","value":7.09,"profit":true}]

Ratios

Liquidity

These ratios help you determine the liquidity of the company. Higher is better.

	MSBIP
Cash Ratio	176.36
Current Ratio	179.26

Asset Efficiency

These ratios help you understand the company's efficiency in using its assets to generate returns. Higher is better. For ROE, average long term is around 14%, less than 10% is poor.