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 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
Revenue	118.6	117.5	109.58	83.96	74.52	61.54
Revenue Growth (YoY)	10.56%	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	21.2	20.5	18.29	15.53	15.68
Operating Expenses	21.64	21.2	20.5	18.29	15.53	15.68
Operating Income	20.21	18.8	13.37	5.11	4.88	1.65
Interest Expense	-0.03	-0.03	-0.1	-0.13	-0.1	-0.09
Interest & Investment Income	1.23	1.35	1.24	0.13	0	0.01
Earnings From Equity Investments	-	-	-	-0.04	-	0.03
Other Non Operating Income (Expenses)	-1.67	-0.07	1.21	-	-	-
EBT Excluding Unusual Items	19.75	20.05	15.71	5.08	4.78	1.59
Other Unusual Items	-	-	-	-	1.19	-
Pretax Income	19.75	20.05	15.71	5.08	5.97	1.59
Income Tax Expense	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	18.21%	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 (YoY)	-1.97%	-1.95%	0.03%	2.16%	-0.41%	1.39%
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	20.82%	28.89%	178.93%	-18.24%	322.86%	-
Free Cash Flow	7.7	-6.98	31.7	-2.37	-2.8	9
Free Cash Flow Per Share	0.46	-0.42	1.86	-0.14	-0.17	0.54
Dividend Per Share	0.240	0.230	0.195	0.150	0.092	0.083
Dividend Growth	11.63%	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	17.04%	16.00%	12.20%	6.09%	6.54%	2.67%
Profit Margin	12.10%	12.37%	10.50%	4.90%	6.62%	1.91%
Free Cash Flow Margin	6.49%	-5.94%	28.93%	-2.82%	-3.76%	14.63%
EBITDA	22.54	21.03	15.18	7	6.47	3.23
EBITDA Margin	19.00%	17.90%	13.85%	8.34%	8.68%	5.25%
D&A For EBITDA	2.33	2.24	1.82	1.89	1.59	1.59
EBIT	20.21	18.8	13.37	5.11	4.88	1.65
EBIT Margin	17.04%	16.00%	12.20%	6.09%	6.54%	2.67%
Effective Tax Rate	27.32%	27.53%	26.81%	18.96%	17.34%	26.07%

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