Multistack International Limited (ASX:MSI)

Multistack International Income Statement

Financials in millions AUD. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	0.37	1.76	0.63	0.64	0.6
Revenue Growth (YoY)	-78.79%	178.61%	-1.72%	7.16%	7.28%
Cost of Revenue	0.25	1.45	0.3	0.53	0.47
Gross Profit	0.12	0.31	0.33	0.11	0.13
Selling, General & Admin	1.09	1.15	1.14	1.07	1.24
Other Operating Expenses	0.03	0.08	0.05	-0.09	0.04
Operating Expenses	1.12	1.22	1.19	0.98	1.28
Operating Income	-1	-0.92	-0.86	-0.86	-1.16
Interest Expense	-0.2	-0.14	-0.14	-0.12	-0.08
Interest & Investment Income	0.01	0	0.02	0.03	0.06
Currency Exchange Gain (Loss)	-0.49	0.04	-0.27	-0.19	0.35
Other Non Operating Income (Expenses)	0	0.12	-0.49	0.02	0.28
EBT Excluding Unusual Items	-1.68	-0.89	-1.74	-1.13	-0.54
Gain (Loss) on Sale of Investments	-	-	-0.09	-	-
Other Unusual Items	-	-	-	-	0.17
Pretax Income	-1.68	-0.89	-1.83	-1.13	-0.37
Earnings From Continuing Operations	-1.68	-0.89	-1.83	-1.13	-0.37
Net Income	-1.68	-0.89	-1.83	-1.13	-0.37
Net Income to Common	-1.68	-0.89	-1.83	-1.13	-0.37
Shares Outstanding (Basic)	136	136	136	136	112
Shares Outstanding (Diluted)	136	136	136	136	112
Shares Change (YoY)	-	-	-	21.37%	-
EPS (Basic)	-0.01	-0.01	-0.01	-0.01	-0.00
EPS (Diluted)	-0.01	-0.01	-0.01	-0.01	-0.00
Free Cash Flow	-0.49	-0.73	-0.41	-0.56	-2.94
Free Cash Flow Per Share	-0.00	-0.01	-0.00	-0.00	-0.03
Gross Margin	32.17%	17.53%	52.13%	17.71%	20.95%
Operating Margin	-267.29%	-51.92%	-135.78%	-134.12%	-192.31%
Profit Margin	-448.97%	-50.60%	-289.57%	-175.97%	-61.30%
Free Cash Flow Margin	-131.89%	-41.43%	-65.45%	-86.38%	-489.79%
EBIT	-1	-0.92	-0.86	-0.86	-1.16
EBIT Margin	-267.29%	-51.92%	-135.78%	-134.12%	-192.31%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.