MS INTERNATIONAL Income Statement

Financials in millions GBP. Fiscal year is May - April.

Millions GBP. Fiscal year is May - Apr.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021	2016 - 2020
Revenue	117.5	109.58	83.96	74.52	61.54	Upgrade
Revenue Growth (YoY)	7.23%	30.52%	12.66%	21.10%	0.63%	Upgrade
Cost of Revenue	77.51	75.71	60.56	54.12	44.22	Upgrade
Gross Profit	40	33.87	23.4	20.4	17.32	Upgrade
Selling, General & Admin	21.2	20.5	18.29	15.53	15.68	Upgrade
Operating Expenses	21.2	20.5	18.29	15.53	15.68	Upgrade
Operating Income	18.8	13.37	5.11	4.88	1.65	Upgrade
Interest Expense	-0.03	-0.1	-0.13	-0.1	-0.09	Upgrade
Interest & Investment Income	1.35	1.24	0.13	0	0.01	Upgrade
Earnings From Equity Investments	-	-	-0.04	-	0.03	Upgrade
Other Non Operating Income (Expenses)	-0.07	1.21	-	-	-	Upgrade
EBT Excluding Unusual Items	20.05	15.71	5.08	4.78	1.59	Upgrade
Other Unusual Items	-	-	-	1.19	-	Upgrade
Pretax Income	20.05	15.71	5.08	5.97	1.59	Upgrade
Income Tax Expense	5.52	4.21	0.96	1.04	0.42	Upgrade
Net Income	14.53	11.5	4.12	4.93	1.18	Upgrade
Net Income to Common	14.53	11.5	4.12	4.93	1.18	Upgrade
Net Income Growth	26.36%	179.47%	-16.56%	319.03%	-	Upgrade
Shares Outstanding (Basic)	16	16	16	16	16	Upgrade
Shares Outstanding (Diluted)	17	17	17	17	17	Upgrade
Shares Change (YoY)	-1.95%	0.03%	2.16%	-0.41%	1.39%	Upgrade
EPS (Basic)	0.90	0.71	0.26	0.31	0.07	Upgrade
EPS (Diluted)	0.87	0.68	0.24	0.30	0.07	Upgrade
EPS Growth	28.89%	178.93%	-18.24%	322.86%	-	Upgrade
Free Cash Flow	-6.98	31.7	-2.37	-2.8	9	Upgrade
Free Cash Flow Per Share	-0.42	1.86	-0.14	-0.17	0.54	Upgrade
Dividend Per Share	0.230	0.195	0.150	0.092	0.083	Upgrade
Dividend Growth	17.95%	30.00%	62.16%	12.12%	135.71%	Upgrade
Gross Margin	34.04%	30.91%	27.87%	27.38%	28.15%	Upgrade
Operating Margin	16.00%	12.20%	6.09%	6.54%	2.67%	Upgrade
Profit Margin	12.37%	10.50%	4.90%	6.62%	1.91%	Upgrade
Free Cash Flow Margin	-5.94%	28.93%	-2.82%	-3.76%	14.63%	Upgrade
EBITDA	21.03	15.18	7	6.47	3.23	Upgrade
EBITDA Margin	17.90%	13.85%	8.34%	8.68%	5.25%	Upgrade
D&A For EBITDA	2.24	1.82	1.89	1.59	1.59	Upgrade
EBIT	18.8	13.37	5.11	4.88	1.65	Upgrade
EBIT Margin	16.00%	12.20%	6.09%	6.54%	2.67%	Upgrade
Effective Tax Rate	27.53%	26.81%	18.96%	17.34%	26.07%	Upgrade

Updated Apr 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.