MS INTERNATIONAL plc (AIM: MSI)
London
· Delayed Price · Currency is GBP · Price in GBX925.00
0.00 (0.00%)
Dec 31, 2024, 12:24 PM GMT+1
MS INTERNATIONAL Income Statement
Financials in millions GBP. Fiscal year is May - April.
Millions GBP. Fiscal year is May - Apr.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Oct '24 Oct 31, 2024 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 | Apr '21 Apr 30, 2021 | Apr '20 Apr 30, 2020 | 2019 - 2015 |
| Revenue | 107.27 | 109.58 | 83.96 | 74.52 | 61.54 | 61.15 | Upgrade
|
| Revenue Growth (YoY) | 8.40% | 30.52% | 12.66% | 21.10% | 0.63% | -21.30% | Upgrade
|
| Cost of Revenue | 72.92 | 75.71 | 60.56 | 54.12 | 44.22 | 48.28 | Upgrade
|
| Gross Profit | 34.35 | 33.87 | 23.4 | 20.4 | 17.32 | 12.88 | Upgrade
|
| Selling, General & Admin | 22 | 20.5 | 18.29 | 15.53 | 15.68 | 16.16 | Upgrade
|
| Operating Expenses | 22 | 20.5 | 18.29 | 15.53 | 15.68 | 16.16 | Upgrade
|
| Operating Income | 12.36 | 13.37 | 5.11 | 4.88 | 1.65 | -3.28 | Upgrade
|
| Interest Expense | -0.1 | -0.1 | -0.13 | -0.1 | -0.09 | -0.1 | Upgrade
|
| Interest & Investment Income | 1.79 | 1.24 | 0.13 | 0 | 0.01 | 0.13 | Upgrade
|
| Earnings From Equity Investments | - | - | -0.04 | - | 0.03 | - | Upgrade
|
| Other Non Operating Income (Expenses) | 2.73 | 1.21 | - | - | - | - | Upgrade
|
| EBT Excluding Unusual Items | 16.77 | 15.71 | 5.08 | 4.78 | 1.59 | -3.25 | Upgrade
|
| Other Unusual Items | - | - | - | 1.19 | - | - | Upgrade
|
| Pretax Income | 16.77 | 15.71 | 5.08 | 5.97 | 1.59 | -3.25 | Upgrade
|
| Income Tax Expense | 4.62 | 4.21 | 0.96 | 1.04 | 0.42 | -0.76 | Upgrade
|
| Net Income | 12.14 | 11.5 | 4.12 | 4.93 | 1.18 | -2.49 | Upgrade
|
| Net Income to Common | 12.14 | 11.5 | 4.12 | 4.93 | 1.18 | -2.49 | Upgrade
|
| Net Income Growth | 69.94% | 179.47% | -16.57% | 319.03% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 16 | 16 | 16 | 16 | 16 | 17 | Upgrade
|
| Shares Outstanding (Diluted) | 17 | 17 | 17 | 17 | 17 | 17 | Upgrade
|
| Shares Change (YoY) | -1.46% | 0.03% | 2.16% | -0.41% | 1.39% | - | Upgrade
|
| EPS (Basic) | 0.75 | 0.71 | 0.26 | 0.31 | 0.07 | -0.15 | Upgrade
|
| EPS (Diluted) | 0.71 | 0.68 | 0.24 | 0.30 | 0.07 | -0.15 | Upgrade
|
| EPS Growth | 72.15% | 178.93% | -18.24% | 322.86% | - | - | Upgrade
|
| Free Cash Flow | -10.31 | 31.7 | -2.37 | -2.8 | 9 | -4.05 | Upgrade
|
| Free Cash Flow Per Share | -0.61 | 1.86 | -0.14 | -0.17 | 0.54 | -0.25 | Upgrade
|
| Dividend Per Share | 0.215 | 0.195 | 0.150 | 0.092 | 0.083 | 0.035 | Upgrade
|
| Dividend Growth | 34.38% | 30.00% | 62.16% | 12.12% | 135.71% | -57.58% | Upgrade
|
| Gross Margin | 32.02% | 30.91% | 27.87% | 27.38% | 28.15% | 21.06% | Upgrade
|
| Operating Margin | 11.52% | 12.20% | 6.09% | 6.54% | 2.67% | -5.37% | Upgrade
|
| Profit Margin | 11.32% | 10.49% | 4.90% | 6.62% | 1.91% | -4.07% | Upgrade
|
| Free Cash Flow Margin | -9.61% | 28.93% | -2.82% | -3.76% | 14.63% | -6.62% | Upgrade
|
| EBITDA | 14.4 | 15.18 | 7 | 6.47 | 3.23 | -1.64 | Upgrade
|
| EBITDA Margin | 13.42% | 13.85% | 8.34% | 8.68% | 5.25% | -2.68% | Upgrade
|
| D&A For EBITDA | 2.04 | 1.82 | 1.89 | 1.59 | 1.59 | 1.65 | Upgrade
|
| EBIT | 12.36 | 13.37 | 5.11 | 4.88 | 1.65 | -3.28 | Upgrade
|
| EBIT Margin | 11.52% | 12.20% | 6.09% | 6.54% | 2.67% | -5.37% | Upgrade
|
| Effective Tax Rate | 27.56% | 26.81% | 18.96% | 17.35% | 26.07% | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.