Nasdaq:MORN
Morningstar, Inc.
Morningstar delivers trusted independent financial research and analytics to millions of users worldwide through its digital platform and print publications.
Key Metrics
Investment Thesis
Bull Case
Morningstar offers compelling value for investors seeking exposure to the growing demand for professional-grade financial data and AI-enhanced investment tools, supported by a resilient subscription model with high switching costs. The company's ability to expand its institutional client base while maintaining retail growth provides a stable revenue foundation, and recent profitability improvements suggest an inflection point in operational efficiency.
Bear Case
The stock faces headwinds from slowing consumer spending on premium financial subscriptions and the potential for AI automation to commoditize basic data offerings. With total liabilities of $2.37B against shareholders' equity of $1.22B, the company carries a significant debt load that could pressure margins if interest rates remain elevated or cash flow deteriorates.
About Morningstar, Inc.
Morningstar Inc. (MORN) is a leading global financial data and media provider serving investors, wealth managers, and institutional clients with comprehensive equity research, portfolio tracking, and investment planning tools.
Analysis
Management Discussion
The company demonstrated robust financial performance in 2025 with revenue reaching $2.45B and net profit of $374.2M, reflecting a strong recovery from the prior year where profit jumped to $369.9M from $141.1M in 2023. Operating cash flow of $589.7M significantly exceeded net income, highlighting the quality of earnings and effective working capital management despite high capital expenditures of $147.1M and substantial share repurchases of $787.0M.
Industry Overview
The financial data and media industry is experiencing a structural shift from traditional paid research reports to subscription-based digital platforms and SaaS models driven by cost-conscious consumers and institutional efficiency mandates. While this transition creates volatility for legacy publishers, it also presents opportunities for companies that successfully integrate AI capabilities into their core analytics offerings.
Financial Statements
Income Statement
Balance Sheet
Cash Flow
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | $1.87B | $2.04B | $2.28B | $2.45B |
| Cost of Revenue | $779.3M | $843.5M | $895.7M | $952.9M |
| Gross Profit | $1.09B | $1.20B | $1.38B | $1.49B |
| Operating Expenses | $923.5M | $964.5M | $894.6M | $966.0M |
| Operating Income | $167.8M | $230.6M | $484.8M | $526.6M |
| G&A | $400.4M | $355.8M | $327.2M | $334.0M |
| Marketing | $356.5M | $423.8M | $441.0M | $467.0M |
| Stock-Based Comp | $83.2M | $52.8M | $54.7M | $56.4M |
| D&A | $166.6M | $184.9M | $190.4M | $189.9M |
| Depreciation | $97.8M | $113.2M | $125.4M | $130.0M |
| Amortization | $66.7M | $70.5M | $64.5M | $59.8M |
| Other OpEx | $166.6M | $184.9M | $126.4M | $165.0M |
| Non-Operating Income | $-37.2M | $-49.1M | $6.5M | $-30.9M |
| Pre-Tax Income | $130.6M | $181.5M | $491.3M | $495.7M |
| Income Tax | $56.5M | $33.0M | $104.0M | $121.5M |
| Continuing Ops | $74.1M | $148.5M | $387.3M | $374.2M |
| Discontinued Ops | $-3.6M | $-7.4M | $-17.4M | $0 |
| Net Income | $70.5M | $141.1M | $369.9M | $374.2M |
| Minority Interest | $0 | $0 | $0 | $0 |
| Net to Common | $70.5M | $141.1M | $369.9M | $374.2M |
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Current Assets | $810.8M | $815.7M | $1.01B | $1.04B |
| Cash & Equivalents | $376.6M | $337.9M | $502.7M | $474.5M |
| Marketable Securities | $38.0M | $51.1M | $48.3M | $54.2M |
| Accounts Receivable | $307.9M | $343.9M | $358.1M | $390.4M |
| Other Current Assets | $88.3M | $82.8M | $105.0M | $118.9M |
| Long-Term Assets | $2.66B | $2.59B | $2.53B | $2.55B |
| PP&E (Net) | $199.4M | $207.7M | $218.9M | $231.9M |
| Goodwill | $1.57B | $1.58B | $1.56B | $1.61B |
| Operating Leases | $191.6M | $163.9M | $181.2M | $159.0M |
| Other LT Assets | $701.3M | $637.3M | $572.7M | $550.5M |
| Total Assets | $3.47B | $3.40B | $3.55B | $3.59B |
| Current Liabilities | $882.5M | $880.8M | $967.3M | $1.05B |
| Current Leases | $37.3M | $36.4M | $35.1M | $41.8M |
| Other Current Liab | $845.2M | $844.4M | $932.2M | $1.01B |
| Long-Term Liabilities | $1.39B | $1.19B | $963.0M | $1.31B |
| Long-Term Debt | $1.11B | $972.4M | $698.6M | $1.07B |
| LT Operating Leases | $176.7M | $151.4M | $170.3M | $146.7M |
| Other LT Liab | $65.4M | $44.7M | $71.7M | $74.7M |
| Total Liabilities | $2.27B | $2.08B | $1.93B | $2.37B |
| Shareholders' Equity | $1.21B | $1.33B | $1.62B | $1.22B |
| Retained Earnings | $1.53B | $1.61B | $1.91B | $2.21B |
| AOCI | $-99.0M | $-86.5M | $-119.4M | $-68.1M |
| Treasury Stock | $986.7M | $985.5M | $993.9M | $1.79B |
| Total L&E | $3.47B | $3.40B | $3.55B | $3.59B |
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Income (CFO) | $70.5M | $141.1M | $369.9M | $374.2M |
| Non-Cash Adjustments | $97.2M | $56.5M | $9.9M | $90.3M |
| Working Capital Changes | $130.1M | $118.8M | $211.8M | $125.2M |
| Cash from Operations | $297.8M | $316.4M | $591.6M | $589.7M |
| Capital Expenditures | $129.5M | $119.1M | $142.7M | $147.1M |
| Cash from Investing | $-799.3M | $-81.9M | $-21.3M | $-139.3M |
| Share Buybacks | $226.0M | $1.4M | $11.6M | $787.0M |
| Dividends Paid | $61.5M | $63.9M | $69.3M | $76.9M |
| Cash from Financing | $415.1M | $-278.4M | $-384.4M | $-514.7M |
| FX Effect | $-20.8M | $5.2M | $-21.1M | $36.1M |
| Net Change in Cash | $-107.2M | $-38.7M | $164.8M | $-28.2M |
| Beginning Cash | $483.8M | $376.6M | $337.9M | $502.7M |
| Ending Cash | $376.6M | $337.9M | $502.7M | $474.5M |
Frequently Asked Questions
How does Morningstar, Inc. make money?
The company generates revenue primarily through subscriptions to Morningstar.com for individual investors and premium institutional data services, alongside sales of Morningstar Direct professional terminal software for wealth management firms and broker-dealers.
What are the main risks for MORN?
Investors should consider risks related to intense competition from free digital alternatives and fintech rivals, potential disruption from artificial intelligence reducing demand for traditional research reports, sensitivity to economic downturns affecting subscription renewals, and reliance on legacy technology infrastructure requiring significant capital expenditure.
What is MORN's competitive advantage?
Morningstar maintains a strong moat via its proprietary fundamental research methodology that provides deep quantitative and qualitative analysis of companies, a highly trusted brand known for editorial independence, and a diverse global subscriber base spanning retail and institutional markets.
Related Companies
Not financial advice. All content is for informational purposes only. Data may contain errors. Consult a qualified financial advisor before making investment decisions.