MS INTERNATIONAL plc (AIM:MSI)
London · Delayed Price · Currency is GBP · Price in GBX 1,480.00
+10.00 (0.68%)
Jul 28, 2026, 10:26 AM GMT
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 |
|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 31, 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 |
| 118.6 | 117.5 | 109.58 | 83.96 | 74.52 | 61.54 | |
Revenue Growth | 0.93% | 7.23% | 30.52% | 12.66% | 21.10% | 0.63% |
Cost of Revenue | 76.75 | 77.51 | 75.71 | 60.56 | 54.12 | 44.22 |
Gross Profit | 41.85 | 40 | 33.87 | 23.4 | 20.4 | 17.32 |
Selling, General & Admin | 21.64 | 42.48 | 20.32 | 36.3 | 15.4 | 15.54 |
Other Operating Expenses | - | - | - | - | 13.03 | - |
Total Operating Expenses | 21.64 | 42.48 | 20.32 | 36.3 | 28.43 | 15.54 |
Operating Income | 18.54 | 18.72 | 14.75 | 5.25 | 6.19 | 1.79 |
Interest Income | 0.63 | 1.35 | 1.24 | 0.13 | 0 | 0.04 |
Interest Expense | - | -0.03 | -0.1 | -0.13 | -0.1 | -0.09 |
Other Non-Operating Income (Expense) | -0.81 | -0.07 | 1.39 | 0.1 | 0.13 | 0.14 |
Total Non-Operating Income (Expense) | -0.18 | 1.26 | 2.53 | 0.1 | 0.03 | 0.09 |
Pretax Income | 19.75 | 20.05 | 15.71 | 5.08 | 5.97 | 1.59 |
Provision for Income Taxes | 5.4 | 5.52 | 4.21 | 0.96 | 1.04 | 0.42 |
Net Income | 14.36 | 14.53 | 11.5 | 4.12 | 4.93 | 1.18 |
Net Income to Common | 14.36 | 14.53 | 11.5 | 4.12 | 4.93 | 1.18 |
Net Income Growth | -1.21% | 26.36% | 179.47% | -16.56% | 319.03% | - |
Shares Outstanding (Basic) | 16 | 16 | 16 | 16 | 16 | 16 |
Shares Outstanding (Diluted) | 17 | 17 | 17 | 17 | 17 | 17 |
Shares Change | -0.37% | -1.95% | 0.03% | 2.16% | -0.41% | -1.01% |
EPS (Basic) | 0.89 | 0.90 | 0.71 | 0.26 | 0.31 | 0.07 |
EPS (Diluted) | 0.86 | 0.87 | 0.68 | 0.24 | 0.30 | 0.07 |
EPS Growth | -0.80% | 28.89% | 178.93% | -18.24% | 322.86% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 31, 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 |
Free Cash Flow | 7.7 | -6.98 | 31.7 | -2.37 | -2.8 | 9 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Per Share | 0.46 | -0.42 | 1.86 | -0.14 | -0.17 | 0.54 |
Dividends Per Share | 0.240 | 0.230 | 0.195 | 0.150 | 0.092 | 0.083 |
Dividend Growth | 4.35% | 17.95% | 30.00% | 62.16% | 12.12% | 135.71% |
Gross Margin | 35.28% | 34.04% | 30.91% | 27.87% | 27.38% | 28.15% |
Operating Margin | 15.63% | 15.93% | 13.46% | 6.25% | 8.30% | 2.90% |
Profit Margin | 12.10% | 12.37% | 10.50% | 4.90% | 6.62% | 1.91% |
FCF Margin | 6.49% | -5.94% | 28.93% | -2.82% | -3.76% | 14.63% |
EBITDA | 21.24 | 21.33 | 16.96 | 7.53 | 8.16 | 3.69 |
EBITDA Margin | 17.91% | 18.15% | 15.47% | 8.97% | 10.95% | 5.99% |
EBIT | 18.54 | 18.72 | 14.75 | 5.25 | 6.19 | 1.79 |
EBIT Margin | 15.63% | 15.93% | 13.46% | 6.25% | 8.30% | 2.90% |
Effective Tax Rate | 27.32% | 27.53% | 26.81% | 18.96% | 17.35% | 26.07% |