MS INTERNATIONAL plc (AIM:MSI)
London · Delayed Price · Currency is GBP · Price in GBX 1,350.00
+65.00 (5.06%)
At close: Jan 23, 2026
MS INTERNATIONAL Income Statement
Financials in millions GBP. Fiscal year is May - April.
Millions GBP. Fiscal year is May - Apr.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 30, 2025 | 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 |
| 118.6 | 117.5 | 109.58 | 83.96 | 74.52 | 61.54 | Upgrade | |
Revenue Growth (YoY) | 10.56% | 7.23% | 30.52% | 12.66% | 21.10% | 0.63% | Upgrade |
Cost of Revenue | 76.75 | 77.51 | 75.71 | 60.56 | 54.12 | 44.22 | Upgrade |
Gross Profit | 41.85 | 40 | 33.87 | 23.4 | 20.4 | 17.32 | Upgrade |
Selling, General & Admin | 21.64 | 21.2 | 20.5 | 18.29 | 15.53 | 15.68 | Upgrade |
Operating Expenses | 21.64 | 21.2 | 20.5 | 18.29 | 15.53 | 15.68 | Upgrade |
Operating Income | 20.21 | 18.8 | 13.37 | 5.11 | 4.88 | 1.65 | Upgrade |
Interest Expense | -0.03 | -0.03 | -0.1 | -0.13 | -0.1 | -0.09 | Upgrade |
Interest & Investment Income | 1.23 | 1.35 | 1.24 | 0.13 | 0 | 0.01 | Upgrade |
Earnings From Equity Investments | - | - | - | -0.04 | - | 0.03 | Upgrade |
Other Non Operating Income (Expenses) | -1.67 | -0.07 | 1.21 | - | - | - | Upgrade |
EBT Excluding Unusual Items | 19.75 | 20.05 | 15.71 | 5.08 | 4.78 | 1.59 | Upgrade |
Other Unusual Items | - | - | - | - | 1.19 | - | Upgrade |
Pretax Income | 19.75 | 20.05 | 15.71 | 5.08 | 5.97 | 1.59 | Upgrade |
Income Tax Expense | 5.4 | 5.52 | 4.21 | 0.96 | 1.04 | 0.42 | Upgrade |
Net Income | 14.36 | 14.53 | 11.5 | 4.12 | 4.93 | 1.18 | Upgrade |
Net Income to Common | 14.36 | 14.53 | 11.5 | 4.12 | 4.93 | 1.18 | Upgrade |
Net Income Growth | 18.21% | 26.36% | 179.47% | -16.56% | 319.03% | - | Upgrade |
Shares Outstanding (Basic) | 16 | 16 | 16 | 16 | 16 | 16 | Upgrade |
Shares Outstanding (Diluted) | 17 | 17 | 17 | 17 | 17 | 17 | Upgrade |
Shares Change (YoY) | -1.97% | -1.95% | 0.03% | 2.16% | -0.41% | 1.39% | Upgrade |
EPS (Basic) | 0.89 | 0.90 | 0.71 | 0.26 | 0.31 | 0.07 | Upgrade |
EPS (Diluted) | 0.86 | 0.87 | 0.68 | 0.24 | 0.30 | 0.07 | Upgrade |
EPS Growth | 20.82% | 28.89% | 178.93% | -18.24% | 322.86% | - | Upgrade |
Free Cash Flow | 7.7 | -6.98 | 31.7 | -2.37 | -2.8 | 9 | Upgrade |
Free Cash Flow Per Share | 0.46 | -0.42 | 1.86 | -0.14 | -0.17 | 0.54 | Upgrade |
Dividend Per Share | 0.240 | 0.230 | 0.195 | 0.150 | 0.092 | 0.083 | Upgrade |
Dividend Growth | 11.63% | 17.95% | 30.00% | 62.16% | 12.12% | 135.71% | Upgrade |
Gross Margin | 35.28% | 34.04% | 30.91% | 27.87% | 27.38% | 28.15% | Upgrade |
Operating Margin | 17.04% | 16.00% | 12.20% | 6.09% | 6.54% | 2.67% | Upgrade |
Profit Margin | 12.10% | 12.37% | 10.50% | 4.90% | 6.62% | 1.91% | Upgrade |
Free Cash Flow Margin | 6.49% | -5.94% | 28.93% | -2.82% | -3.76% | 14.63% | Upgrade |
EBITDA | 22.54 | 21.03 | 15.18 | 7 | 6.47 | 3.23 | Upgrade |
EBITDA Margin | 19.00% | 17.90% | 13.85% | 8.34% | 8.68% | 5.25% | Upgrade |
D&A For EBITDA | 2.33 | 2.24 | 1.82 | 1.89 | 1.59 | 1.59 | Upgrade |
EBIT | 20.21 | 18.8 | 13.37 | 5.11 | 4.88 | 1.65 | Upgrade |
EBIT Margin | 17.04% | 16.00% | 12.20% | 6.09% | 6.54% | 2.67% | Upgrade |
Effective Tax Rate | 27.32% | 27.53% | 26.81% | 18.96% | 17.34% | 26.07% | Upgrade |
Updated Oct 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.