Multistack International Limited (ASX:MSI)

Australia · Delayed Price · Currency is AUD

0.0050

0.00 (0.00%)

Oct 27, 2025, 1:14 PM AEST

Multistack International Financials Overview

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

Millions AUD. Fiscal year is Jan - Dec.

Revenue & Profits

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	0.16	0.16	0.37	1.76	0.63	0.64
Revenue Growth	-29.44%	-57.52%	-78.79%	178.61%	-1.72%	7.16%
Gross Profit	0.07	0.07	0.12	0.31	0.33	0.11
Operating Income	-1.69	-1.69	-1	-0.92	-0.86	-0.86
Net Income	2.26	2.26	-1.68	-0.89	-1.83	-1.13
Earnings Per Share	0.02	0.02	-0.01	-0.01	-0.01	-0.01
EPS Growth	21.13%	-	-	-	-	-

Revenue by Segment

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
The Heating, Ventilation and Air Conditioning (HVAC)	4.2	4.2	0.33	1.92	0.37	0.45
Passive Investment Operations	0.01	0.01	0.05	0	0.02	0.05
Total	4.21	4.21	0.38	1.92	0.39	0.5

Cash & Debt

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Investments	1.11	1.11	0.98	0.65	1.47	2.02
Total Debt	0.87	0.87	4.91	3.37	3.49	3.4
Net Cash (Debt)	0.24	0.24	-3.93	-2.73	-2.02	-1.37
Net Cash Growth	-61.04%	-	-	-	-	-
Net Cash Per Share	0.00	0.00	-0.03	-0.02	-0.01	-0.01

Cash Flow & CapEx

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Cash Flow	1.33	1.33	-0.5	-0.73	-0.41	-0.56
Capital Expenditures	-	-	-	-	-	-
Free Cash Flow	1.33	1.33	-0.5	-0.73	-0.41	-0.56
Free Cash Flow Growth	-18.49%	-	-	-	-	-

Margins

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Gross Margin	46.21%	46.21%	32.17%	17.53%	52.13%	17.71%
Operating Margin	-1065.95%	-1065.95%	-267.29%	-51.92%	-135.78%	-134.12%
Pretax Margin	1420.59%	1420.59%	-448.97%	-50.60%	-289.57%	-175.97%
Profit Margin	1420.59%	1420.59%	-448.97%	-50.60%	-289.57%	-175.97%
FCF Margin	839.75%	839.75%	-133.67%	-41.43%	-65.45%	-86.38%

Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '26 Aug 11, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
PE Ratio	0.18	0.30	-	-	-	-
P/FCF Ratio	0.31	0.51	-	-	-	-
PS Ratio	2.57	4.29	1.46	0.39	3.02	9.32