Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Final Results

16th Jul 2026 07:00

RNS Number : 5361M
MS International PLC
16 July 2026
 

 

Chairman's statement

 

 

Introduction

 

An encouraging development we have seen in the last twelve months has been the number of new shareholders investing in the business. I am delighted to welcome them. For their benefit, and to remind longstanding shareholders, in June 2025, I announced the outcome of our internal review of strategic priorities and the decision to focus on our developing 'Defence and Security' division.

 

This statement, therefore, focuses on that division but also covers the pleasing progress made in the other two divisions, 'Forgings' and the recently merged 'Petrol Station Superstructures and Branding' division.

 

Operating Environment

 

In my interim results statement in January, I said that "…I am delighted to tell shareholders that I believe our medium to long term prospects are better than at any time in the Company's history."

 

I still believe this to be the case despite the unparalleled political turmoil we are witnessing as world economies struggle with growth and the repercussions of the conflict in the Middle East.

 

We continue to receive substantial international interest for our range of defence and security products, especially our timely combat proven counter-drone capability. This is detailed in the Outlook section of this statement.

 

Additionally, it's very encouraging that most Governments now regularly state that defence should have a higher priority. However, getting to the point where these objectives translate into firm defence orders is a jump that's taking longer than reasonably anticipated. Anyone with an eye on the political agenda will have seen how Governments are reassessing their defence priorities and objectives against other financial demands. 

 

 

2025/6 Results

 

Against this context, I can report similar Group revenues broadly in line with last year of £115.01m (2025 - £117.50m) with a reduced profit before tax of £15.06m (2025 - £20.05m), which was both anticipated and signalled in earlier shareholder communications. 

 

Basic earnings per share were 67.4p (2025 - 90.0p).

 

The balance sheet has strengthened considerably with cash and cash equivalents of £46.53m (2025 - £27.78m).

 

The Group order book at the April year end was marginally lower than the previous two years mainly owing to delays in the placing of some substantial anticipated defence orders.

 

a) 'Defence and Security'

 

This was a year of resilient performance and continued progress for the division, notwithstanding the delays in worldwide defence procurement decisions. The division delivered sales ahead of budget and maintained strong profitability even though order intake was slow. The US business performed particularly well with continuing success with the US Navy.

 

b) 'Forgings'

 

'Forgings' had a challenging year in the UK, US and Brazil owing to the many uncertainties with US tariffs. This resulted in a disruption in the market and pricing became challenging.

 

Nevertheless, new strategic customers were gained, particularly in the US with our appropriately located facility. The outlook for 'Forgings' is most encouraging.

 

c) 'Petrol Station Superstructures and Branding'

 

Our decision to merge the 'Petrol Station Superstructures' and 'Corporate Branding' divisions was announced in October 2025. The legal merger of these two businesses completed at the end of January this year. The merger has already produced new opportunities from cross selling and the UK company has gained new business as a consequence.

 

Despite the negative effects of the war in Ukraine, our business in Poland remains resilient, particularly as a supplier of EV charging infrastructure programmes across Western Europe.

 

It's also encouraging that our dedicated branding business in the Netherlands has now returned to profit.

 

 

Outlook

 

a) 'Defence and Security'

 

Despite the worldwide political and economic uncertainty, we have received our first contract for our newly developed MSI-DS Multi Weapon Station for delivery into the Middle East in 2027.

 

Following on from the successful trials of the MSI-DS Terrahawk VSHORAD, these systems have been providing vital protection within the Middle East. The MSI-DS Terrahawk has been officially recognised as having provided protection against a significant number of drones within the region during the conflict.

 

Aside from our success with the US Navy, other significant international Navies continue to express interest with defined requirements. There is hardly a conversation or story worldwide about the future of defence that doesn't refer to drones. Our equipment is at the forefront of counter-drone capabilities, which has stimulated a substantial level of international recognition and interest in our combat proven systems. We anticipate that much of this international interest should convert to orders, which we will, of course, report to shareholders appropriately.

 

We already have the facilities and capacity to meet this demand when it crystalises in the foreseeable future.

 

In light of this, we recently appointed a new US Vice President of Business Development, who is suitably qualified with a commitment to develop the US land and naval markets in the long term.

 

In looking at future financial performance, shareholders should be reminded that our revenue from defence contracts is recognised only once obligations are satisfied, which is when control of goods and services has transferred to the customer. The significance is that, whilst we might be busy in our manufacturing and production facilities, the timing of the transfer of control means revenue and profits are not instantly recognised.

 

b) 'Forgings'

 

In the US, we have begun supplying a major international fork lift truck manufacturer with fork arms and we are optimistic that orders from their US plants will provide consistent revenues in the future. We have the opportunity and flexibility to supply either from our superb US, UK and Brazilian facilities.

 

Our manufacturing plants in the UK, US and Brazil provide many strategic options, particularly in a world where tariffs on steel fork arms and low cost Chinese imports remain key issues.

 

c) 'Petrol Station Superstructures and Branding'

 

This division has excellent prospects based on the new type of superstructures being designed and built for petrol stations in the UK and Europe. Contemporary sites require an EV facility to complement existing facilities. We are also receiving a growing number of requests for complex structures providing additional road-user facilities such as meeting rooms, car wash facilities and coffee shops.

 

Our unique database of over 40,000 thousand designs and plans, of both UK and European petrol stations, built up over the last 30 years give us an advantage in terms of immediate access to construction details and gives us a significant competitive advantage in this diverse market.

 

In the UK Corporate Branding business, we are aware of planned changes by some of the on sites owned and managed by the independent operators, so our pipeline is excellent.

 

In our corporate branding business in the Netherlands, our customer portfolio has become more widely diversified as we service other markets such as theme parks, hotels, automotive showrooms, and airports as well as petrol stations. This diversification across different sectors has not yet been tested in the UK but our success in Europe will provide a strong impetus when we have the UK capacity to diversify.

 

We will continue to see the benefits of increasingly being the UK and Eastern Europe market leader in this wide sector.

 

 

Progress on Strategic Priorities

 

Shareholders may recall that early in 2025 we tested the market's appetite for their interest in acquiring our 'Forgings' and 'Petrol Station Superstructures and Branding' businesses. Whilst interest was expressed, mainly from financial buyers, it wasn't at levels that we felt valued the business fairly given their prospects. 

 

Following a sale process, I am pleased to report that, at the time of this announcement, we have encouraging interest from potential buyers for our recently merged 'Petrol Station Superstructures and Branding' business.

 

Presently, I am not in a position to give more detail as we are currently negotiating with potential buyers but I am hoping that an announcement can be made before the end of the summer. 

 

Meanwhile, we have received unsolicited interest in the 'Forgings' business but have not undertaken a formal sale process. We intend to revisit this once the 'Petrol Station Superstructures and Branding' process is approaching a satisfactory conclusion. 

 

Board Changes

 

It is with considerable regret and sadness that this will be my last Chairman's statement as I have realised that age brings notable challenges and that I can be of most benefit to the company as an adviser, with substantial experience and knowhow, rather than as an active Board member.

 

I have been with the Company for over 50 years, the majority of those as Chairman and Chief Executive, and have led the evolution of the Company from an international coal mining equipment business through many changes to its current position as a leading innovative and growing international defence company.

 

I am honoured that the Board has asked me to assume the title of 'Life President' of the Company and I have signed an agreement which begins immediately so that I am available to help on any issue or initiative.

 

I will, therefore, be stepping down today from the Board and I am delighted to announce that Anthony Wreford will become the independent Non-Executive Chairman with immediate effect. Anthony first advised our business at the time of the hostile Dobson Park bid for the Company in 1988 and we reengaged with him some two to three years ago as part of our review of strategic priorities. In an independent advisory role, he has played an important part in our recent strategic decisions. His appointment will help a smooth handover given his familiarity with our strategy and our senior management. Further information in accordance with the AIM Rules will be provided in a separate announcement today.

 

I am also pleased to announce that, with immediate effect, Michael O'Connell has been appointed as Group CEO following his tenure as Group Managing Director. Michael and I have worked together for over 40 years and he is fully aligned with my approach to the business, customer relationships and the principles by which we have grown this business.

 

This is a brilliant business with tremendous employees and I am so proud of how we have built the Company over the past 40 years. As the largest shareholder in the Company and my strong belief in the Company's prospects, it is my intention to remain a substantial shareholder for the foreseeable future.

 

I look forward to keeping in touch with employees, customers and shareholders who have supported and contributed to our growth and success. I thank them for the support they have shown me during my tenure as both Chairman and Chief Executive.

 

Whilst this is, inevitably, a sad day for me, I leave the management of the businesses in very capable hands.

 

 

 

Summary and Final Dividend

 

As we have previously communicated, these results confirm a year of strategic progress and new opportunities without these being yet reflected in the overall financial performance. I am confident that many of the market barriers that have constrained us last year will ease during the current financial year.

 

I, therefore, leave the Board confident that our prospects remain excellent.

 

The Board recommends the payment of a final dividend of 20p per share (2025 - 18p), making a total for the year of 26p per share (2025 - 23p). The dividend is expected to be paid on 18th September 2026 to shareholders on the Register at the close of business on 21st August 2026.

 

Michael Bell

15th July 2026

 

 

 

 

MS INTERNATIONAL plc 

 

 

Michael Bell

 

Tel: 01302 322133

 

Shore Capital (Nominated Adviser and Broker)

 

 

Patrick Castle / Daniel Bush / Lucy Bowden

 

Tel: 020 7408 4090

 

 

Copies of this announcement are available from the Company's registered office at MS INTERNATIONAL plc, Balby Carr Bank, Doncaster, DN4 8DH, England. The Notice of AGM will be posted to shareholders on or before 17th August 2026. The full Annual Report and Accounts will be posted to shareholders no later than 17th August 2026. They will be made available on the Company's website at www.msiplc.com and will be delivered to the Registrar of Companies after it has been laid before the Company's members at the Annual General Meeting to be held on 9th September 2026 at The Holiday Inn, Warmsworth, Doncaster.

 

This announcement contains inside information for the purposes of Article 7 of Regulation (EU) No 596/2014 which is part of UK law by virtue of the European Union (Withdrawal) Act 2018.

 

Consolidated income statement

 

For the year ended 30th April 2026

2026

 

2025

Continuing operations

Total

 

Total

£'000

 

£'000

Revenue

115,007

 

117,503

Cost of sales

(75,473)

 

(77,505)

Gross profit

39,534

 

39,998

Distribution costs

(4,987)

(4,727)

Administrative expenses

(19,727)

 

(16,476)

Derivative losses

(867)

 

(73)

(25,581)

 

(21,276)

Group operating profit

13,953

 

18,722

Interest received

1,214

1,354

Interest paid

(111)

(26)

1,103

 

1,328

Profit before taxation

15,056

 

20,050

Taxation

(4,036)

 

(5,519)

Profit for the year attributable to equity holders of the parent

11,020

 

14,531

Basic earnings per share

67.4p

 

90.0p

Diluted earnings per share

65.7p

 

87.0p

Consolidated statement of comprehensive income

 

For the year ended 30th April 2026

2026

 

2025

Total

 

Total

£'000

 

£'000

Profit for the year attributable to equity holders of the parent

 

11,020

 

14,531

Exchange differences on retranslation of foreign operations

 

 

(777)

 

435

Net other comprehensive loss to be reclassified to profit or loss in subsequent years

 

(777)

 

435

Revaluation of land and buildings

(86)

 

1,080

Deferred tax on transfer of building

 (180)

 

-

Deferred tax on revaluation surplus on land and buildings

51

 

52

Net other comprehensive (loss)/income not being reclassified to profit or loss in subsequent years

 

(215)

1,132

Total comprehensive income for the year attributable to equity holders of the parent

 

10,028

 

16,098

 

 

Consolidated and company statement of changes in equity

For the year ended 30th April 2026

Share capital

Capital redemption reserve

Other reserves

Revaluation reserve

Special reserve

Currency translation reserve

Treasury shares

Retained earnings

Total shareholders' funds

 

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

 

(a) Group

 

At 30th April 2024

1,784

957

2,815

9,923

1,629

(607)

(3,702)

39,661

52,460

Profit for the year

14,531

14,531

Other comprehensive (loss)/income

(1,677)

435

2,809

1,567

Total comprehensive (loss)/income

(1,677)

435

17,340

16,098

Equity settled share-based payment expense

-

-

-

78

 

78

Deferred tax on share option relief

-

-

-

192

 

192

Purchase of own shares

-

-

-

(4,483)

 

(4,483)

Exercise of share options

-

-

-

798

(447)

 

351

Dividends paid

-

-

-

(3,507)

(3,507)

Transactions with owners recognised directly in equity

-

-

-

(3,685)

(3,684)

 

(7,369)

At 30th April 2025

1,784

957

2,815

8,246

1,629

(172)

(7,387)

53,317

61,189

Profit for the year

11,020

11,020

Other comprehensive (loss)/income

(136)

(777)

(79)

(992)

Total comprehensive (loss)/income

(136)

(777)

10,941

10,028

Equity settled share-based payment expense

-

-

71

 

71

Deferred tax on share option relief

-

-

608

608

Exercise of share options

-

-

881

(544)

337

Dividends paid

-

-

(3,922)

(3,922)

Transactions with owners recognised directly in equity

881

(3,787)

(2,906)

At 30th April 2026

 

1,784

 

957

 

2,815

8,110

 

1,629

 

(949)

 

(6,506)

 

60,471

 

68,311

(b) Company

 

At 30th April 2024

1,784

957

7,620

1,629

(3,702)

22,367

30,655

Profit for the year

4,293

4,293

Other comprehensive income

Total comprehensive income

4,293

4,293

Equity settled share-based payment expense

78

 

78

Deferred tax on share option relief

-

-

-

-

-

-

192

 

192

Purchase of own shares

(4,483)

(4,483)

Exercise of share options

798

(447)

351

Dividends paid

-

-

-

-

-

-

(3,507)

 

(3,507)

Transactions with owners recognised directly in equity

(3,685)

(3,684)

(7,369)

At 30th April 2025

1,784

957

7,620

1,629

(7,387)

22,976

27,579

Profit for the year

(77)

(77)

Other comprehensive income

Total comprehensive income

(77)

(77)

Equity settled share-based payment expense

71

 

71

Deferred tax on share option relief

608

608

Exercise of share options

-

-

-

-

-

-

881

(544)

337

Dividends paid

(3,922)

(3,922)

Transactions with owners recognised directly in equity

881

(3,787)

(2,906)

At 30th April 2026

 

1,784

 

957

 

7,620

 

1,629

 

 

(6,506)

 

19,112

 

24,596

 

 

Consolidated and company statements of financial position

At 30th April 2026

Group

 

Company

 

2026

 

2025

2026

 

2025

£'000

 

£'000

£'000

 

£'000

ASSETS

 

Non-current assets

 

Property, plant and equipment

30,578

 

30,257

318

 

1,571

Right-of-use assets

895

 

385

 - 

 

5,421

Intangible assets

2,901

 

2,367

 - 

 

 - 

Investments in subsidiaries

 - 

 

 - 

15,312

 

16,449

Deferred income tax asset

4

 

7

1,115

 

584

Derivative assets

4

 

 - 

4

 

 - 

Trade and other receivables

 - 

 

 - 

7,289

 

8,492

Contract assets

540

 

428

 - 

 

 - 

34,922

 

33,444

24,038

 

32,517

Current assets

 

Inventories

20,677

 

30,733

 - 

 

3,109

Derivative asset

263

 

1,134

263

 

1,134

Trade and other receivables

20,471

 

33,669

7,362

 

4,355

Contract assets

4,919

 

7,376

 - 

 

 - 

Cash and cash equivalents

45,080

 

23,745

2,050

 

9,087

Restricted cash held in Escrow

1,446

 

4,038

 - 

 

 - 

92,856

 

100,695

9,675

 

17,685

TOTAL ASSETS

 

127,778

 

134,139

33,713

 

50,202

EQUITY AND LIABILITIES

 

Equity

 

Share capital

1,784

 

1,784

1,784

 

1,784

Capital redemption reserve

957

 

957

957

 

957

Other reserves

2,815

 

2,815

7,620

 

7,620

Revaluation reserve

8,110

 

8,246

 - 

 

 - 

Special reserve

1,629

 

1,629

1,629

 

1,629

Currency translation reserve

(949)

 

(172)

 - 

 

 - 

Treasury shares

(6,506)

 

(7,387)

(6,506)

 

(7,387)

Retained earnings

60,471

 

53,317

19,112

 

22,976

TOTAL EQUITY SHAREHOLDERS' FUNDS

 

68,311

 

61,189

24,596

 

27,579

Non-current liabilities

 

Contract liabilities

2,198

 

7,208

 - 

 

 - 

Deferred income tax liability

2,310

 

2,242

 - 

 

 - 

Lease liabilities

677

 

61

 - 

 

5,123

Trade and other payables

1,253

 

623

921

 

 - 

6,438

 

10,134

921

 

5,123

Current liabilities

 

Trade and other payables

18,694

 

15,863

8,196

 

13,759

Warranty provision

899

 

929

 - 

 

 - 

Current tax liabilities

1,003

 

1

 - 

 

 - 

Contract liabilities

32,200

 

45,670

 - 

 

3,092

Lease liabilities

233

 

353

 - 

 

649

53,029

 

62,816

8,196

 

17,500

TOTAL EQUITY AND LIABILITIES

 

127,778

 

134,139

33,713

 

50,202

 

Consolidated and company cash flow statements

 

 

For the year ended 30th April 2026

Group

 

Company

 

 

2026

 

2025

2026

 

2025

£'000

 

£'000

£'000

 

£'000

Profit/(loss) before taxation

15,056

 

20,050

(5,797)

 

(537)

Adjustments to reconcile profit/(loss) before taxation to cash generated from operating activities:

 

Depreciation charge of owned assets and right-of-use assets

2,740

 

2,514

1,098

 

1,382

Amortisation charge

138

 

89

 

Profit on disposal of property, plant and equipment

(82)

 

(194)

(33)

 

(190)

Profit on disposal of right of use assets

 

(374)

 

Loss on transfer of group companies

 

2,943

 

Equity settled share-based payment expense

71

 

78

71

 

78

Finance income

(1,103)

 

(1,328)

(5)

 

(212)

Foreign exchange movements

(1,131)

 

(117)

 

Decrease/(increase) in inventories

10,067

 

(5,862)

1,422

 

(1,286)

Decrease/(increase) in receivables

14,994

 

(13,105)

(1,600)

 

1,929

Decrease in derivatives

867

 

73

867

 

73

Increase/(decrease) in payables

3,431

 

(3,332)

(1,105)

 

3,666

(Decrease)/increase in contract liabilities

(18,256)

 

2,055

(2,299)

 

1,308

Cash generated from operating activities

 

26,792

 

921

(4,812)

 

6,211

Net interest received

1,136

 

1,350

133

 

399

Taxation (paid)/received

(1,915)

 

(5,520)

572

 

193

Net cash inflow/(outflow) from operating activities

 

26,013

 

(3,249)

(4,107)

 

6,803

Investing activities

 

Dividends received from subsidiaries

 

5,000

 

1,500

Purchase of property, plant and equipment

(2,716)

 

(3,733)

(253)

 

(932)

Purchase of intangible assets

(673)

 

(18)

 

Proceeds on disposal of property, plant and equipment

127

 

281

84

 

236

Cash disposed on transfer of divisions to group companies

 

(3,458)

 

Investment in shares of subsidiary company

 

(105)

 

Decrease in cash held in the Escrow account maturing in more than 90 days

2,592

 

3,132

 

Net cash (outflow)/inflow from investing activities

(670)

 

(338)

1,268

 

804

Financing activities

 

Buy back of own shares

 

(4,483)

 

(4,483)

Money received from the exercise of share options

337

 

351

337

 

351

Lease payments

(471)

 

(393)

(613)

 

(817)

Dividends paid

(3,922)

 

(3,507)

(3,922)

 

(3,507)

Net cash outflow from financing activities

 

(4,056)

 

(8,032)

(4,198)

 

(8,456)

Increase/(decrease) in cash and cash equivalents

 

21,287

 

(11,619)

(7,037)

 

(849)

Opening cash and cash equivalents

23,745

 

35,509

9,087

 

9,936

Exchange differences on cash and cash equivalents

48

 

(145)

 

Closing cash and cash equivalents

 

45,080

 

23,745

2,050

 

9,087

 

The financial information set out above does not constitute the Company's statutory accounts for the periods ended 30th April 2026 or 30th April 2025 but is derived from those accounts. Statutory accounts for 2025 have been delivered to the Registrar of Companies and those for 2026 will be delivered following the Company's Annual General Meeting. The auditors have reported on those accounts; their reports were unqualified and did not contain a statement under section 498 (2) or (3) of the Companies Act 2006.

 

The accounting policies applied in this financial information are aligned with those in the Group's financial statements for the years ended 30th April 2026 and 30th April 2025. Those financial statements were prepared in accordance with UK-adopted international accounting standards and the applicable legal requirements of the Companies Act 2006, except for the revaluation of certain financial instruments and properties, and in accordance with the requirements of the AIM Rules.

 

1. Segment information

 

For management and reporting purposes, the Group operated through three trading divisions during the years ended 30th April 2026 and 30th April 2025. This includes 'Defence and Security', 'Forgings', and 'Petrol Station Superstructures and Branding'. Following a restructure of the Group during the year, the previously reported 'Corporate Branding' segment now forms part of the 'Petrol Station Superstructures and Branding' segment. With effect from the current financial year, the two former divisions now constitute a single operating segment and this change resulted from the operational integration under single management. Accordingly, the prior year has also been restated for comparative purposes.

 

These divisions are the basis on which the Group reports its primary business segment information. The Board, which includes the chief operating decision maker, considers each trading division as a separate operating segment and monitors the operating results of its business units separately for the purpose of making decisions about resource allocation and performance assessment. Therefore, Group financing (including finance costs and finance revenue) and income taxes are managed on a group basis and are therefore not allocated to operating segments.

 

'Defence and

Security'

'Forgings'

'Petrol Station Superstructures and Branding'

Total

 

 

2026

 

2025

2026

 

2025

2026

 

2025

2026

 

2025

 

 

£'000

 

£'000

£'000

 

£'000

£'000

 

£'000

£'000

 

£'000

Segmental revenue

 

Total revenue

 

 

71,598

 

82,449

13,446

 

13,770

30,193

 

21,836

115,237

 

118,055

Revenue from other segments

 

 

 

 

(230)

 

(552)

(230)

 

(552)

Revenue from external customers

 

 

71,598

 

82,449

13,446

 

13,770

29,963

 

21,284

115,007

 

117,503

Revenue recognised at a point in time

62,651

77,901

13,446

13,770

29,963

21,284

106,060

112,955

Revenue recognised over time

8,947

4,548

8,947

4,548

Revenue from external customers

71,598

82,449

13,446

13,770

29,963

21,284

115,007

117,503

 

 

 

 

 

Segment result

 

Operating profit/(loss)

 

 

12,762

 

17,740

(547)

 

573

1,738

 

409

13,953

 

18,722

Segmental assets

 

Assets attributable to segments

 

 

80,269

 

82,770

5,851

 

6,603

15,403

 

17,674

101,523

 

107,047

Unallocated assets*

26,255

 

27,092

Total assets

127,778

 

134,139

Segmental liabilities

 

Liabilities attributable to segments

 

 

44,716

 

58,101

2,145

 

1,435

7,073

 

7,976

53,934

 

67,512

Unallocated liabilities*

5,533

 

5,438

Total liabilities

59,467

 

72,950

Other segmental information

 

Capital expenditure

 

 

2,296

 

2,898

19

 

378

401

 

457

2,716

 

3,733

Depreciation

 

 

1,234

 

1,000

530

 

594

976

 

920

2,740

 

2,514

Amortisation

 

 

95

 

46

 

43

 

43

138

 

89

 

* Unallocated assets include certain fixed assets (including all UK properties), current assets and deferred income tax assets. Unallocated liabilities include the defined pension benefit scheme liability, the deferred income tax liability, and certain current liabilities.

Assets and liabilities attributable to segments comprise the assets and liabilities of each segment adjusted to reflect the elimination of the cost of investment in subsidiaries and the provision of financing loans provided by 'MS INTERNATIONAL plc'.

Revenue between segments is determined on an arm's length basis. Segment results, assets, and liabilities include items directly attributable to the segment as well as those that can be allocated on a reasonable basis.

Geographical analysis

 

The following table presents revenue, assets, liabilities and capital expenditure by geographical location for the years ended 30th April 2026 and 30th April 2025. The Group's geographical segments are based on the location of the Group's divisions.

United Kingdom

Europe

USA

South America

Total

2026

2025

2026

 

2025

2026

 

2025

2026

 

2025

2026

 

2025

£'000

£'000

£'000

 

£'000

£'000

 

£'000

£'000

 

£'000

£'000

 

£'000

External revenue by origin

59,949

80,124

9,319

 

6,563

43,894

 

28,829

1,845

 

1,987

115,007

 

117,503

Non-current assets

26,563

25,509

3,219

 

2,775

5,133

 

5,121

7

 

39

34,922

 

33,444

Current assets

82,017

78,828

3,419

 

2,938

6,494

 

17,986

926

 

943

92,856

 

100,695

Liabilities

39,186

41,773

3,130

 

2,410

17,093

 

28,649

58

 

118

59,467

 

72,950

Capital expenditure

2,180

3,580

 

54

536

 

95

 

4

2,716

 

3,733

 

Revenue disaggregated by customer base is shown as follows:

2026

 

2025

£'000

 

%

 

£'000

%

United Kingdom

38,776

 

34%

 

21,899

19%

Asia and Middle East

16,599

 

14%

 

46,756

40%

USA

43,802

 

38%

 

28,829

25%

Europe

13,778

 

12%

 

17,072

14%

South America

1,955

 

2%

 

2,876

2%

Rest of World

97

 

0%

 

71

0%

Total revenue

115,007

 

100%

 

117,503

100%

 

 

 

 

The Group's largest customer, which is reported in the 'Defence and Security' division, contributed 17.7% to the Group's revenue (2025 - 37.1% from a different customer). The Group's second and third largest customer, also reported in the 'Defence and Security' division, were the only other customers that contributed more than 10% to the Group's revenue as shown in the table below.

 

 

 

 

 

2026

 

2025

£'000

 

%

 

£'000

%

 

 

 

 

'Defence and Security' - Customer 1

20,301

 

17.7%

 

4,383

3.7%

'Defence and Security' - Customer 2

12,795

 

11.1%

 

15,996

13.6%

'Defence and Security' - Customer 3

11,818

 

10.3%

 

43,546

37.1%

Other customers contributing less than 10% of turnover

70,093

 

60.9%

 

53,578

45.6%

Total revenue

115,007

 

100%

 

117,503

100%

 

2. Derivative financial instruments

 

 

 

 

 

 

 

 

 

 

 

The Group and Company have in place a number of forward currency contracts in respect of USD denominated cash inflows in the 'Defence and Security' division. During the year, forward currency contracts totalling $28,250,000 at an average exchange rate of 1.3195 have been taken out.

 

 

 

 

 

 

The Group and Company has chosen not to adopt hedge accounting with respect to forward exchange contracts and as a result a loss of £867,000 (2025 - £73,000 loss) arising from the change in the fair value of the contracts has been included within operating profit.

 

 

 

 

 

 

2026

 

US Dollar

 

Sterling

 

Average forward rate

Change in fair value

 

 

$'000

 

£'000

 

£'000

 

 

 

 

 

 

 

Non-current derivative asset

 

269

 

204

1.3210

4

Current derivative asset

 

14,271

 

10,807

1.3206

263

Total

 

14,540

 

11,011

 

1.3206

 

267

 

 

 

 

 

 

 

2025

 

US Dollar

 

Sterling

 

Average forward rate

Change in fair value

 

 

$'000

 

£'000

 

£'000

 

 

 

 

 

 

Non-current derivative asset

 

-

 

-

 

-

-

Current derivative asset

 

28,400

 

22,412

 

1.2672

1,134

Total

 

28,400

 

22,412

 

1.2672

1,134

 

 

 

 

 

 

 

 

In the tables above the US Dollar represents the total amount payable under the forward exchange contracts and the Sterling represents the total amount receivable under the forward exchange contracts.

 

 

 

 

 

 

 

 

3. Employee information

 

 

 

 

 

The average number of employees, including executive directors, during the year was as follows:

 

 

 

 

 

Group

 

Company

 

2026

2025

2026

 

2025

 

Number

Number

Number

 

Number

Production

 

237

253

69

 

73

Technical

 

79

81

19

 

21

Distribution

 

27

28

2

 

2

Administration

 

94

92

42

 

40

 

437

454

132

 

136

(a) Staff costs

Including executive directors, employment costs were as follows:

Group

 

Company

2026

2025

2026

 

2025

£'000

£'000

£'000

 

£'000

Wages and salaries

26,597

25,633

8,878

 

9,328

Social security costs

5,743

3,562

2,497

 

896

Pension costs

826

834

342

 

398

Redundancy costs

160

15

 

Equity settled share-based payment expense

71

78

71

 

78

Cash settled share-based payment provision

457

 

 

330

457

 

330

33,854

30,452

12,245

 

11,030

(b) Directors' emoluments

2026

 

2025

£'000

 

£'000

Short-term employee benefits

4,993

 

3,735

Pension contributions

78

 

133

Gain on exercise of share options

842

 

1,385

5,913

 

5,253

 

During the year one executive director (2025 - two directors) exercised LTIP share options totalling 50,000 (2025 - 100,000) at an exercise price of £0 (2025 - £0) per share. The gain on these options was the difference between the market price at the date of exercise of £12.25 (2025 - £9.75 to £11.50 per share), and the exercise price of £0 (2025 - £0) per share.

Between July 2025 and October 2025 four directors exercised CSOP share options totalling 26,664 (2025 - 38,334) at an exercise price of £1.41 per share. The gain on these options is the difference between the market price at the date of exercise, which ranged from £11.00 per share to £14.40 per share (2025 - £9.75 to £11.50 per share), and the exercise price of £1.41 (2025 - £1.41) per share.

 

4. Taxation

 

(a) Tax expense

 

The charge for taxation comprises:

2026

 

2025

£'000

 

£'000

Current tax

 

United Kingdom corporation tax

2,261

 

5,495

Foreign corporation tax

1,156

 

275

Adjustments in respect of previous years

63

 

(155)

Group current tax expense

3,480

 

5,615

Deferred tax

 

Origination and reversal of temporary differences

659

 

(41)

Adjustments in respect of previous years

(103)

 

(55)

Group deferred tax expense/(credit)

556

 

(96)

Total tax expense on profit

 

4,036

 

5,519

Tax relating to items charged to other comprehensive income:

2026

2025

£'000

£'000

 

 

Deferred tax on revaluation surplus on land and buildings

129

 

(52)

Deferred tax expense/(credit) in the Consolidated statement of comprehensive income

129

 

(52)

Tax relating to items charged directly to equity:

2026

2025

£'000

£'000

Deferred tax on share option relief

(608)

(192)

Total tax credit charged directly to equity

(608)

(192)

(b) Factors affecting the tax charge for the year

 

 

The tax charge assessed for the year is higher than (2025 - higher than) the standard rate of corporation tax in the UK of 25% (2025 - 25%). The differences are explained below:

 

2026

 

2025

 

£'000

 

£'000

 

 

Profit before tax

15,056

 

20,050

 

Profit multiplied by standard rate of corporation tax of 25% (2025 - 25%)

3,764

 

5,013

 

 

 

Effects of:

 

Expenses not deductible for tax purposes

234

327

 

Adjustments in respect of overseas tax rates

(6)

21

 

Unrecognised tax losses

69

367

 

Dual residency tax

15

 

1

 

Current tax adjustment in respect of previous years

63

 

(155)

 

Deferred tax adjustment in respect of previous years

(103)

 

(55)

 

Total taxation expense for the year

4,036

 

5,519

 

 

 

(c) Factors affecting future tax charge

 

 

At the reporting date, there are no factors that would affect the future tax charge and therefore deferred income taxation has been provided at the rate at the reporting date of 25%.

 

 

5. Earnings per share

 

The calculation of basic earnings per share of 67.4p (2025 - 90.0p) is based on the profit for the year attributable to equity holders of the parent of £11,020,000 (2025 - £14,531,000) and on a weighted average number of ordinary shares in issue of 16,351,904 (2025 - 16,153,308). At 30th April 2026 there were 692,901 (2025 - 720,870) dilutive shares on option with an effect of 413,177 (2025 - 545,606) giving a diluted earnings per share of 65.7p (2025 - 87.0p).

2026

 

2025

Number of ordinary shares in issue at start of the year

17,841,073

 

17,841,073

Number of ordinary shares in issue at the end of the year

17,841,073

 

17,841,073

 

Weighted average number of shares in issue

17,841,073

 

17,841,073

Less weighted average number of shared held in the ESOT

(4,686)

 

(19,105)

Less weighted average number of shares purchased by the Company

(1,484,483)

 

(1,668,660)

Weighted average number of shares to be used in basic EPS calculation

16,351,904

 

16,153,308

Dilutive effect of 692,901 (2025 - 720,870) shares on option

413,177

 

545,606

Weighted average diluted shares

16,765,081

 

16,698,914

Profit for the year attributable to equity holders of the parent in £

11,020,000

 

14,531,000

Basic earnings per share

67.4p

 

90.0p

Diluted earnings per share

65.7p

 

87.0p

6. Dividends paid and proposed

 

2026

 

2025

£'000

 

£'000

Declared and paid during the year:

Final dividend for 2025: 18p (2024 - 16.5p)

2,938

 

2,703

Interim dividend for 2026: 6p (2025 - 5p)

984

 

804

3,922

 

3,507

 

 

Proposed for approval by shareholders at the AGM:

 

 

Final dividend for 2026: 20p (2025 - 18p)

3,286

 

2,910

 

7. Trade and other receivables

 

Current trade and other receivables

 

Group

 

Company

 

2026

 

2025

2026

 

2025

£'000

 

£'000

£'000

 

£'000

Trade receivables (net of allowance for expected credit losses)

14,130

 

25,673

-

 

1,782

Amounts owed by subsidiary undertakings

-

 

-

6,445

 

1,733

Prepayments (*)

3,032

 

3,265

75

 

358

Other receivables (**)

3,203

 

4,082

106

 

11

Income tax receivable

106

 

649

736

 

471

20,471

 

33,669

7,362

 

4,355

(*) Included in Prepayments in the Group is £1,690,000 (2025 - £1,964,000) for the payment in advance to certain suppliers in relation to contracts within the 'Defence and Security' division. There are no payments in advance within the Company (2025 - nil).

 

(**) Included in Other receivables in the Group is £1,780,000 (2025 - £3,497,000) of costs in relation to obtaining a contract, which will be expensed to profit and loss in line with future recognition of revenue on certain contracts. There are no costs in relation to obtaining a contract within the Company (2025 - nil).

 

Non-current trade and other receivable

Group

Company

 

2026

2025

2026

2025

 

£'000

£'000

£'000

£'000

 

Amounts owed by subsidiary undertakings

-

-

7,289

8,492

Total non-current trade and other receivables

-

-

7,289

8,492

 

(a) Trade receivables

Trade receivables are denominated in the following currencies:

Group

 

Company

 

2026

 

2025

2026

 

2025

£'000

 

£'000

£'000

£'000

Sterling

10,281

 

15,230

-

 

1,524

Euro

1,723

 

822

-

 

258

US dollar

1,605

 

9,063

-

 

-

Other currencies

521

 

558

-

 

-

14,130

 

25,673

-

 

1,782

Trade receivables are non-interest bearing, generally have 30 day terms, and are shown net of provision for expected credit losses. The aged analysis of trade receivables after provision for expected credit losses is as follows:

 

 

Group

 

Company

2026

2025

2026

2025

 

 

 

 

 

 

£'000

 

£'000

 

£'000

 

£'000

Not past due

8,354 

19,426 

1,718 

< 30 days

1,272 

715 

37 

30-60 days

273 

4,556 

60-90 days

92 

49 

18 

> 90 days

4,139 

927 

Total

14,130 

25,673 

1,782 

In the Group, trade receivables with a nominal value of £716,000 (2025 - £14,000) were impaired and fully provided as at 30th April 2026. During the year, expected credit losses of £13,000 (2025 - £12,000) were recovered and expected credit losses of £715,000 (2025 - £11,000) were incurred.

In the Company, trade receivables with a nominal value of £15,000 (2025 - £11,000) were impaired and fully provided as at 31st January 2026, being the date the net assets of the trading divisions 'MSI-Forks', 'Global-MSI' and 'Petrol Sign' were transferred to subsidiary companies. During the year, expected credit losses of £nil (2025 - £5,000) were recovered and expected credit losses of £4,000 (2025 - £11,000) were incurred. At the balance sheet date there were no trade receivables outstanding in the Company.

(b) Amounts owed by subsidiary undertakings

All amounts due from Group companies are repayable on demand and are not charged interest. The majority of intercompany balances are to group entities with liquid assets and are capable of being fully repaid on demand, with the exception of loans to 'MSI-Sign Group BV' and 'MSI-Sign Group GmbH' for which an expected credit loss allowance of £2,081,000 (2025 - £2,842,000) is held. It is expected that all such loans will be settled within 12 months of the balance sheet date and the balances have been classified as current assets accordingly.

In terms of the expected credit loss allowance relating to 'MSI-Sign Group B.V.' and 'MSI-Sign Group GmbH' there has been a release of £761,000 (2025 - £257,000 release) during the year.

The loans to 'MS INTERNATIONAL Estates Limited' and 'MS INTERNATIONAL Estates LLC', which although are repayable on demand, are supported by properties which are not immediately realisable. As a result they have been classified within non-current trade and other payables.

The directors have assessed the likelihood of default and the loss in the event of default as well as the balance at the reporting date and conclude that there is no further impairment of the receivable.

The amounts receivable at the reporting date can be categorised as:

Company

2026

 

2025

£'000

 

£'000

Current: amounts due from companies backed by liquid assets

6,445

 

1,733

Non-current: amounts due from 'MS INTERNATIONAL Estates Limited'

7,289

 

7,631

Non-current: amounts due from 'MS INTERNATIONAL Estates LLC'

-

 

861

13,734

 

10,225

 

8. Cash and cash equivalents

 

Group

 

Company

 

2026

 

2025

2026

 

2025

£'000

 

£'000

£'000

 

£'000

Cash at bank and in hand

45,080

 

23,745

2,050

 

9,087

Restricted cash held in Escrow - maturing in more than 90 days

1,446

 

4,038

 - 

 

 - 

Total cash

46,526

 

27,783

2,050

 

9,087

The balance held in Escrow provides security to both Lloyds Bank plc and Barclays Bank plc in respect of certain guarantees, indemnities, and performance bonds totalling £1,446,000 (2025 - £4,038,000) given by the Group in the ordinary course of business.

The Company is party to a cross guarantee between 'MS INTERNATIONAL plc' and 'MSI-Defence Systems Ltd' which has been put in place to ensure compliance with banking operations.

9. Net funds

 

(a) Analysis of net funds

 

 

 

 

 

 

Group

 

Company

 

2026

 

2025

2026

 

2025

£'000

 

£'000

£'000

 

£'000

 

 

 

 

Cash and cash equivalents

45,080

 

23,745

2,050

 

9,087

Restricted cash held in Escrow

1,446

 

4,038

 

Lease liabilities

(910)

 

(414)

 

(5,772)

45,616

 

27,369

2,050

 

3,315

(b) Group movement in net funds

 

Cash and cash equivalent

 

Restricted cash held in Escrow

 

Lease liabilities

 

Total

£'000

 

£'000

 

£'000

 

£'000

At 30th April 2024

35,509

7,170

(804)

41,875

Cash flows

(11,619)

(3,132)

393

(14,358)

Foreign exchange adjustments

(145)

19

(126)

Interest

(22)

(22)

At 30th April 2025

 

 

 

 

 

 

23,745

4,038

(414)

27,369

Cash flows

21,287

(2,592)

471

19,166

New leases

(981)

(981)

Cancellation of leases

70

70

Foreign exchange adjustments

48

(23)

25

Interest

(33)

(33)

At 30th April 2026

45,080

 

1,446

 

(910)

 

45,616

 

(c) Company movement in net funds

 

 

 

Cash and cash equivalents

 

Lease liabilities

 

Total

 

 

£'000

 

£'000

 

£'000

At 30th April 2024

9,936

(6,401)

3,535

Cash flows

(849)

817

(32)

Interest

(188)

(188)

At 30th April 2025

 

 

 

 

 

9,087

(5,772)

3,315

Cash flows

(7,037)

613

(6,424)

Transfer of leases to group companies

5,286

5,286

Interest

(127)

(127)

At 30th April 2026

 

 

2,050

 

 

2,050

 

 

10. Reserves

 

Capital redemption reserve

The balance classified as capital redemption reserve represents the nominal value of issued share capital of the Company, repurchased.

Other reserves

 

Following the transfer of assets held at valuation by the Company to a subsidiary company, a reserve has been created which is non-distributable. This is equal to the revaluation reserve previously arising.

Additionally, it includes the non-distributable retained reserve for the revaluation reserve previously showing in the Company for properties now transferred to other members of the Group.

Revaluation reserve

 

The asset revaluation reserve is used to record increases in the fair value of land and buildings and decreases to the extent that such decrease relates to an increase on the same assets previously recognised in equity.

Special reserve

 

The special reserve is a distributable reserve created following the cancellation of a share premium account by way of court order in March 1993.

Currency translation reserve

 

The foreign currency translation reserve is used to record exchange differences arising from the translation of the financial statements of foreign subsidiaries. It is also used to record the effect of hedging net investments in foreign operations.

Treasury shares

 

The treasury share reserve is detailed as follows:

2026

 

2025

£'000

 

£'000

 

 

Employee Share Ownership Trust (a)

2

 

3

Shares in treasury (b)

6,504

 

7,384

6,506

 

7,387

(a) The Employee Share Ownership Trust

The Employee Share Ownership Trust ("ESOT") provides for the issue of options over ordinary shares in the Company to Group employees, including executive directors, at the discretion of the Remuneration Committee. The trustee of the ESOT is Ocorian Ltd, an independent company registered in Jersey.

At 30th April 2026 the ESOT held 4,045 shares (2025 - 6,045), which represents 0.02% (2025 - 0.04%) of the issued share capital of the Company excluding treasury shares. The market value of these shares was £68,000 (2025 - £61,000) at 30th April 2026.

A reconciliation of the movement in the number of shares held by the ESOT is as follows:

Number

£'000

ESOT shares at 30th April 2024

91,048

37

Exercise of CSOP share options

(85,003)

(34)

ESOT shares at 30th April 2025

6,045

3

Exercise of CSOP share options

(2,000)

(1)

ESOT shares at 30th April 2026

 

 

 

4,045

 

2

 

 

 

 

 

 

 

During the year, 264,139 (2025 - 349,007) share options were exercised by Group employees, of which 2,000 (2025 - 85,003) were satisfied by the transfer of shares from the ESOT. These shares have been valued at a weighted average cost of £0.41 (2025 - £0.41) per share.

 

 

 

 

 

 

 

The assets, liabilities, income, and costs of the ESOT have been incorporated into the Company's financial statements. Total ESOT costs charged to the income statement in the year amounts to £9,000 (2025 - £11,000). The Company made no payments (2025 - £1,000) into the ESOT bank accounts during the year. Details of the outstanding share options for directors are included in the Directors' remuneration report.

 

 

 

 

 

 

 

(b) Shares in treasury

 

 

 

 

 

 

 

A reconciliation of the movement in the Company's own 10p ordinary shares held in treasury is shown below:

 

 

 

 

 

Number

 

£'000

 

 

 

 

 

 

 

Treasury shares at 30th April 2024

 

 

 

1,516,327

 

3,665

Purchase of 415,000 shares

 

 

 

415,000

 

4,483

Exercise of LTIP shares

 

 

 

(100,000)

 

(329)

Exercise of CSOP share options

 

 

 

(164,004)

 

(435)

Treasury shares at 30th April 2025

 

 

 

1,667,323

 

7,384

Exercise of LTIP shares

 

 

 

(50,000)

 

(168)

Exercise of CSOP share options

 

 

 

(212,139)

 

(712)

Treasury shares at 30th April 2026

 

 

 

1,405,184

 

6,504

 

 

 

 

 

 

 

During the year, 264,139 (2025 - 349,007) share options were exercised, of which 262,139 (2025 - 264,004) were satisfied by the transfer of shares held in treasury by the Company. The share issued from treasury have been valued at a weighted average cost of £3.36 (2025 - £2.89) per share totalling £880,000 (2025 - £764,000).

 

11. Contracts with customers

The Group and Company have recognised the following assets and liabilities relating to contracts with customers:

Group

Company

2026

2025

2026

2025

£'000

£'000

£'000

£'000

Non-current contract assets

540

428

-

-

Current contract assets

4,919

7,376

Contract assets

5,459

7,804

-

 

-

Current contract liabilities

(32,200)

(45,670)

(3,092)

Non-current contract liabilities

(2,198)

(7,208)

Contract liabilities

(34,398)

(52,878)

(3,092)

 

 

Net contract liabilities

(28,939)

(45,074)

(3,092)

At 30th April 2026 there was no provision for expected credit losses relating to contract assets (2025 - nil).

A reconciliation of the movements in contract liabilities during the year is shown below:

Group

 

Company

£'000

 

£'000

 

 

 

Contract liabilities as at 30th April 2024

52,635

1,784

New contract liabilities

79,641

5,679

Revenue recognised in the year:

 - that was included in the contract liability balance as at 30th April 2025

(29,569)

(1,775)

 - relating to new contract liabilities in the year

(55,234)

(2,596)

Transfer of retentions to contract assets

7,604

Exchange differences

(2,199)

Contract liabilities as at 30th April 2025

52,878

3,092

New contract liabilities

55,519

2,543

Revenue recognised in the year:

 

 - that was included in the contract liability balance as at 30th April 2025

(44,859)

(3,092)

 - relating to new contract liabilities in the year

(26,565)

(1,750)

Transfer of retentions to contract assets

(2,345)

Transfer of contract liabilities to group company

(793)

Exchange differences

(230)

Contract liabilities as at 30th April 2026

34,398

Contract liabilities relate to amounts invoiced on a contract before performance obligations are met and revenue is recognised. Included in the contract liabilities balance as at 30th April 2026 is £7,823,000 (2025 - £12,171,000) relating to unpaid invoices. As the contracts are non-cancellable, they have not been netted off against trade debtors. 

Of the existing contracts that were unsatisfied or partially unsatisfied at 30th April 2026, revenue is expected to be recognised as follows:

Group

Company

£'000

£'000

2027

32,200

-

2028

2,198

2029

Total

34,398

-

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact [email protected] or visit www.rns.com.RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
FR SFMFUIEMSEFW

Related Shares:

Ms Intl.
FTSE 100 Latest
Value10,868.05
Change-29.22