MSCI (MSCI) FY2025 results: revenue $3.1 billion, up 9.7% on the year
MSCI Inc. (MSCI) reported revenue of $3.1 billion for fiscal 2025, the year ended 31 December 2025, up 9.7% on the year before. Net income was $1.2 billion, up 8.4%, and diluted earnings per share $15.69. The figures are the company's own, from the 10-K it filed with the SEC on 6 February 2026.
this yearthe year beforeHover a bar for its figure.
The year in brief
What management said about the year
Guidance figures: 9 new.
- Operating revenue rose 10.6%: Quarterly operating revenues were $822.5 million, up 10.6%, with organic growth of 10.2%. Recurring subscriptions and asset-based fees supplied most of the increase.
- Asset-based fees drove the increase: Of the $79.0 million revenue increase, $40.9 million came from recurring subscriptions, $36.3 million from asset-based fees and $1.8 million from non-recurring revenues.
- Adjusted EPS grew faster than diluted: Diluted EPS was $3.81, down 2.3%, while adjusted EPS was $4.66, up 11.5%. Management cited an 11th straight year of double-digit adjusted EPS growth.
- Run Rate grew on both streams: Recurring subscription Run Rate rose $206.0 million and asset-based fees Run Rate rose $173.9 million over the twelve months to December 31, 2025.
- Free cash flow rose 17.8%: Free cash flow was $464.8 million, up 17.8%. Net cash from operations rose 16.4% to $501.1 million, and capex was $36.3 million.
From this 10-K
MSCI sells research-based data, analytics and indexes to investors. Its clients use them to define an investment universe, make asset allocation decisions, build and analyse portfolios, measure and manage the drivers of investment risk and performance, design and run indexed products such as exchange-traded funds, and produce regulatory and client reports. As of 31 December 2025 it served approximately 6,800 clients in more than 100 countries. Clients buy primarily through recurring fixed and variable fee arrangements, the variable part moving with market levels and client activity. Its largest client organisation by revenue in 2025 was BlackRock, at 10.8% of consolidated operating revenues, and 96.5% of what BlackRock paid came from fees based on the assets held in BlackRock funds that track MSCI indexes.
The four quarters: Q1 FY2025 · Q2 FY2025 · Q3 FY2025 · Q4 FY2025
Income statement (profit and loss)
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Revenue | 3,134 | 2,856 | 2,529 | +9.7% | |
| Cost of revenue | 550 | 514 | 447 | +7.0% | |
| Gross profit | 2,584 | 2,342 | 2,082 | +10.3% | |
| Gross margin | 82.4% | 82.0% | 82.3% | ||
| Research and development | 178 | 159 | 132 | +11.9% | |
| Operating income | 1,714 | 1,529 | 1,385 | +12.1% | |
| Operating margin | 54.7% | 53.5% | 54.8% | ||
| Interest expense | 210 | 186 | 187 | +13.1% | |
| Pre-tax income | 1,494 | 1,356 | 1,369 | +10.2% | |
| Income tax | 292 | 247 | 220 | +18.2% | |
| Effective tax rate | 19.5% | 18.2% | 16.1% | ||
| Net income | 1,202 | 1,109 | 1,149 | +8.4% | |
| Net margin | 38.4% | 38.8% | 45.4% | ||
| Diluted EPS | $15.69 | $14.05 | $14.39 | +11.7% |
Read more
Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Those four are arithmetic on the filed numbers; everything else is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and share counts are as they are.Cash flow
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Operating cash flow | 1,588 | 1,502 | 1,236 | +5.8% | |
| Capital expenditure | 39.3 | 33.8 | 22.8 | +16.5% | |
| Free cash flow | 1,549 | 1,468 | 1,213 | +5.5% | |
| Free cash flow margin | 49.4% | 51.4% | 48.0% | ||
| Cash from investing | -130 | -144 | -819 | ||
| Cash from financing | -1,362 | -1,402 | -954 | ||
| Depreciation and amortisation | 23.4 | 17.0 | 21.0 | +37.9% | |
| Share-based compensation | 111 | 95.2 | 71.7 | +17.0% | |
| Buybacks | 2,484 | 885 | 504 | +180.6% | |
| Dividends paid | 557 | 509 | 441 | +9.3% | |
| Dividend per share | $7.20 | $6.40 | $5.52 | +12.5% | |
| Diluted shares, weighted | 77m | 79m | 80m | -2.9% | |
| Shares outstanding at period end | 74m | 78m | 79m | -5.4% |
Balance sheet
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Shareholders' equity | -2,655 | -940 | -740 | ||
| Debt | 6,202 | 4,511 | 4,508 | +37.5% | |
| Operating lease liabilities | 108 | 121 | 120 | -11.2% | |
| Other liabilities | 2,047 | 1,753 | 1,630 | +16.8% | |
| Total liabilities and equity | 5,702 | 5,445 | 5,518 | +4.7% | |
| Fixed assets | 87.3 | 70.9 | 55.9 | +23.2% | |
| Goodwill | 2,923 | 2,915 | 2,888 | +0.3% | |
| Intangible assets | 833 | 908 | 956 | -8.3% | |
| Cash and equivalents | 515 | 409 | 462 | +25.9% | |
| Other assets | 1,344 | 1,142 | 1,157 | +17.6% | |
| Total assets | 5,702 | 5,445 | 5,518 | +4.7% |
10-K for the year ended 31 December 2025, filed 6 February 2026: the filing.