Multistack International Limited (ASX:MSI)

Multistack International Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	0.16	0.37	1.76	0.63	0.64
Revenue Growth (YoY)	-57.52%	-78.79%	178.61%	-1.72%	7.16%
Cost of Revenue	0.09	0.25	1.45	0.3	0.53
Gross Profit	0.07	0.12	0.31	0.33	0.11
Selling, General & Admin	1.77	1.09	1.15	1.14	1.07
Other Operating Expenses	-	0.03	0.08	0.05	-0.09
Operating Expenses	1.77	1.12	1.22	1.19	0.98
Operating Income	-1.69	-1	-0.92	-0.86	-0.86
Interest Expense	-0.03	-0.2	-0.14	-0.14	-0.12
Interest & Investment Income	0	0.01	0	0.02	0.03
Currency Exchange Gain (Loss)	0.04	-0.49	0.04	-0.27	-0.19
Other Non Operating Income (Expenses)	4.05	0	0.12	-0.49	0.02
EBT Excluding Unusual Items	2.37	-1.68	-0.89	-1.74	-1.13
Gain (Loss) on Sale of Investments	-	-	-	-0.09	-
Asset Writedown	-0.11	-	-	-	-
Pretax Income	2.26	-1.68	-0.89	-1.83	-1.13
Net Income	2.26	-1.68	-0.89	-1.83	-1.13
Net Income to Common	2.26	-1.68	-0.89	-1.83	-1.13
Shares Outstanding (Basic)	136	136	136	136	136
Shares Outstanding (Diluted)	136	136	136	136	136
Shares Change (YoY)	-	-	-	-	21.37%
EPS (Basic)	0.02	-0.01	-0.01	-0.01	-0.01
EPS (Diluted)	0.02	-0.01	-0.01	-0.01	-0.01
Free Cash Flow	1.33	-0.49	-0.73	-0.41	-0.56
Free Cash Flow Per Share	0.01	-0.00	-0.01	-0.00	-0.00
Gross Margin	46.21%	32.17%	17.53%	52.13%	17.71%
Operating Margin	-1065.95%	-267.29%	-51.92%	-135.78%	-134.12%
Profit Margin	1420.59%	-448.97%	-50.60%	-289.57%	-175.97%
Free Cash Flow Margin	839.75%	-131.89%	-41.43%	-65.45%	-86.38%
EBIT	-1.69	-1	-0.92	-0.86	-0.86
EBIT Margin	-	-267.29%	-51.92%	-135.78%	-134.12%
Revenue as Reported	0.16	-	-	-	-

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