Aeroflot - Russian Airlines (MOEX:AFLT)
Russia · Delayed Price · Currency is RUB 27.60
-0.18 (-0.65%)
At close: Jul 8, 2022
MOEX:AFLT Income Statement
Financials in millions RUB. Fiscal year is January - December.
Millions RUB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
Operating Revenue | 891,551 | 881,329 | 838,980 | 596,579 | 396,429 | 457,219 |
Other Revenue | 21,577 | 20,932 | 17,805 | 15,615 | 16,887 | 34,514 |
| 913,128 | 902,261 | 856,785 | 612,194 | 413,316 | 491,733 | |
Revenue Growth (YoY) | 4.54% | 5.31% | 39.95% | 48.12% | -15.95% | 62.73% |
Cost of Revenue | 763,348 | 749,150 | 682,061 | 488,792 | 386,304 | 394,655 |
Gross Profit | 149,780 | 153,111 | 174,724 | 123,402 | 27,012 | 97,078 |
Other Operating Expenses | -39,947 | -56,098 | -68,327 | -199,354 | -86,010 | -18,838 |
Operating Expenses | 72,970 | 58,915 | 45,645 | -63,396 | 40,093 | 101,668 |
Operating Income | 76,810 | 94,196 | 129,079 | 186,798 | -13,081 | -4,590 |
Interest Expense | -65,587 | -60,352 | -59,985 | -73,832 | -55,028 | -41,319 |
Interest & Investment Income | 21,504 | 21,504 | 21,843 | 15,946 | 12,651 | 7,026 |
Earnings From Equity Investments | 324 | 85 | 2,437 | 18 | 284 | 153 |
Currency Exchange Gain (Loss) | 41,912 | 41,912 | -14,539 | -118,769 | 113,035 | 5,124 |
Other Non Operating Income (Expenses) | -25,658 | 2,434 | -4,779 | -17,437 | -117,168 | -8,198 |
EBT Excluding Unusual Items | 49,305 | 99,779 | 74,056 | -7,276 | -59,307 | -41,804 |
Gain (Loss) on Sale of Investments | -108 | 351 | 614 | 471 | -398 | -265 |
Gain (Loss) on Sale of Assets | -5,229 | -5,229 | -1,584 | -4,545 | -293 | -428 |
Asset Writedown | -3,013 | -3,013 | -32,442 | - | 7 | 3 |
Other Unusual Items | 51,277 | 51,277 | 1,565 | - | - | - |
Pretax Income | 92,232 | 143,165 | 42,209 | -11,350 | -59,991 | -42,494 |
Income Tax Expense | 25,542 | 37,660 | -12,811 | 2,671 | -9,620 | -8,034 |
Earnings From Continuing Operations | 66,690 | 105,505 | 55,020 | -14,021 | -50,371 | -34,460 |
Minority Interest in Earnings | 1,760 | -813 | 3,481 | 5,159 | 10 | 354 |
Net Income | 68,450 | 104,692 | 58,501 | -8,862 | -50,361 | -34,106 |
Net Income to Common | 68,450 | 104,692 | 58,501 | -8,862 | -50,361 | -34,106 |
Net Income Growth | -17.49% | 78.96% | - | - | - | - |
Shares Outstanding (Basic) | 3,928 | 3,928 | 3,928 | 3,928 | 3,118 | 2,397 |
Shares Outstanding (Diluted) | 3,935 | 3,928 | 3,928 | 3,928 | 3,118 | 2,397 |
Shares Change (YoY) | 0.16% | - | - | 25.97% | 30.11% | 78.18% |
EPS (Basic) | 17.43 | 26.65 | 14.89 | -2.26 | -16.15 | -14.23 |
EPS (Diluted) | 17.39 | 26.65 | 14.89 | -2.26 | -16.15 | -14.23 |
EPS Growth | -17.63% | 78.96% | - | - | - | - |
Free Cash Flow | -57,022 | -45,307 | 111,985 | 77,734 | 71,597 | 71,235 |
Free Cash Flow Per Share | -14.49 | -11.53 | 28.51 | 19.79 | 22.96 | 29.72 |
Dividend Per Share | - | - | 5.270 | - | - | - |
Gross Margin | 16.40% | 16.97% | 20.39% | 20.16% | 6.54% | 19.74% |
Operating Margin | 8.41% | 10.44% | 15.07% | 30.51% | -3.16% | -0.93% |
Profit Margin | 7.50% | 11.60% | 6.83% | -1.45% | -12.19% | -6.94% |
Free Cash Flow Margin | -6.25% | -5.02% | 13.07% | 12.70% | 17.32% | 14.49% |
EBITDA | 98,517 | 117,999 | 143,421 | 198,132 | -5,144 | -1,373 |
EBITDA Margin | 10.79% | 13.08% | 16.74% | 32.36% | -1.24% | -0.28% |
D&A For EBITDA | 21,707 | 23,803 | 14,342 | 11,334 | 7,937 | 3,217 |
EBIT | 76,810 | 94,196 | 129,079 | 186,798 | -13,081 | -4,590 |
EBIT Margin | 8.41% | 10.44% | 15.07% | 30.51% | -3.16% | -0.93% |
Effective Tax Rate | 27.69% | 26.30% | - | - | - | - |
Revenue as Reported | 913,128 | 902,261 | 856,785 | 612,194 | 413,316 | 491,733 |