MS INTERNATIONAL plc
MSI.L · LSE
4/30/2025 | 4/30/2024 | 4/30/2023 | 4/30/2022 | |
|---|---|---|---|---|
| Revenue | £118 | £110 | £84 | £75 |
| % Growth | 7.2% | 30.5% | 12.7% | – |
| Cost of Goods Sold | £78 | £76 | £61 | £54 |
| Gross Profit | £40 | £34 | £23 | £20 |
| % Margin | 34% | 30.9% | 27.9% | 27.4% |
| R&D Expenses | £0 | £1 | £2 | £1 |
| G&A Expenses | £16 | £16 | £15 | £12 |
| SG&A Expenses | £21 | £21 | £18 | £15 |
| Sales & Mktg Exp. | £5 | £4 | £3 | £3 |
| Other Operating Expenses | £0 | -£3 | £0 | £0 |
| Operating Expenses | £21 | £19 | £18 | £17 |
| Operating Income | £19 | £15 | £6 | £3 |
| % Margin | 15.9% | 13.5% | 6.8% | 4.2% |
| Other Income/Exp. Net | £1 | £1 | -£0 | -£0 |
| Pre-Tax Income | £20 | £16 | £5 | £6 |
| Tax Expense | £6 | £4 | £1 | £1 |
| Net Income | £15 | £12 | £4 | £5 |
| % Margin | 12.4% | 10.5% | 4.9% | 6.6% |
| EPS | 0.9 | 0.71 | 0.26 | 0.31 |
| % Growth | 26.8% | 173.1% | -16.1% | – |
| EPS Diluted | 0.87 | 0.68 | 0.24 | 0.3 |
| Weighted Avg Shares Out | 16 | 16 | 16 | 16 |
| Weighted Avg Shares Out Dil | 17 | 17 | 17 | 17 |
| Supplemental Information | – | – | – | – |
| Interest Income | £1 | £1 | £0 | £0 |
| Interest Expense | £0 | £0 | £0 | £0 |
| Depreciation & Amortization | £3 | £2 | £2 | £2 |
| EBITDA | £23 | £18 | £8 | £8 |
| % Margin | 19.3% | 16.4% | 9% | 10.8% |