MS INTERNATIONAL plc
MSI.L · LSE
4/30/2025 | 4/30/2024 | 4/30/2023 | 4/30/2022 | |
|---|---|---|---|---|
| Revenue | £117,503 | £109,576 | £83,956 | £74,524 |
| % Growth | 7.2% | 30.5% | 12.7% | – |
| Cost of Goods Sold | £77,505 | £75,708 | £60,556 | £54,121 |
| Gross Profit | £39,998 | £33,868 | £23,400 | £20,403 |
| % Margin | 34% | 30.9% | 27.9% | 27.4% |
| R&D Expenses | £0 | £1,174 | £1,908 | £1,416 |
| G&A Expenses | £16,476 | £16,232 | £14,748 | £12,097 |
| SG&A Expenses | £21,203 | £20,503 | £18,150 | £15,401 |
| Sales & Mktg Exp. | £4,727 | £4,092 | £3,402 | £3,304 |
| Other Operating Expenses | £73 | -£2,560 | £0 | £0 |
| Operating Expenses | £21,276 | £19,117 | £17,690 | £17,285 |
| Operating Income | £18,722 | £14,751 | £5,710 | £3,118 |
| % Margin | 15.9% | 13.5% | 6.8% | 4.2% |
| Other Income/Exp. Net | £1,328 | £961 | -£172 | -£220 |
| Pre-Tax Income | £20,050 | £15,712 | £5,114 | £5,967 |
| Tax Expense | £5,519 | £4,212 | £963 | £1,035 |
| Net Income | £14,531 | £11,500 | £4,115 | £4,932 |
| % 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 | 16,153 | 16,186 | 16,046 | 15,950 |
| Weighted Avg Shares Out Dil | 16,699 | 17,031 | 17,026 | 16,666 |
| Supplemental Information | – | – | – | – |
| Interest Income | £1,354 | £1,244 | £134 | £1 |
| Interest Expense | £26 | £104 | £270 | £221 |
| Depreciation & Amortization | £2,603 | £2,205 | £2,283 | £1,973 |
| EBITDA | £22,679 | £18,021 | £7,531 | £8,035 |
| % Margin | 19.3% | 16.4% | 9% | 10.8% |