MOEX:AMEZ Income Statement

Financials in millions RUB. Fiscal year is January - December.

Millions RUB. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	27,190	37,004	46,222	43,127	40,073
Revenue Growth (YoY)	-26.52%	-19.94%	7.18%	7.62%	62.98%
Cost of Revenue	23,857	28,749	31,674	29,711	27,297
Gross Profit	3,332	8,255	14,547	13,416	12,776
Selling, General & Admin	3,448	3,575	3,460	2,959	2,625
Other Operating Expenses	1,102	551.63	503.44	475.74	292.3
Operating Expenses	4,550	4,126	3,963	3,434	2,917
Operating Income	-1,218	4,129	10,584	9,982	9,859
Interest Expense	-2,600	-1,554	-148.66	-132.01	-202.94
Interest & Investment Income	-	3,905	2,186	1,225	319.01
Currency Exchange Gain (Loss)	-	-16.15	-0.45	-119.08	188.39
Other Non Operating Income (Expenses)	2,071	-15.51	-13.95	-22.78	-44.59
EBT Excluding Unusual Items	-1,747	6,448	12,608	10,933	10,119
Gain (Loss) on Sale of Investments	-	-2.39	-1.16	-0.57	-12.04
Gain (Loss) on Sale of Assets	-	26.16	21.79	25.92	39.82
Asset Writedown	-	-	175.7	3.52	4,753
Legal Settlements	-	17.87	3.18	2.6	11.5
Pretax Income	-1,747	6,490	12,807	10,964	14,911
Income Tax Expense	-358.73	1,684	3,078	2,249	3,237
Net Income	-1,388	4,806	9,729	8,715	11,674
Net Income to Common	-1,388	4,806	9,729	8,715	11,674
Net Income Growth	-	-50.60%	11.63%	-25.35%	2067.60%
Shares Outstanding (Basic)	389	388	388	422	490
Shares Outstanding (Diluted)	389	388	388	422	490
Shares Change (YoY)	0.24%	-0.11%	-7.90%	-14.02%	-0.10%
EPS (Basic)	-3.57	12.39	25.05	20.67	23.80
EPS (Diluted)	-3.57	12.39	25.05	20.67	23.80
EPS Growth	-	-50.54%	21.20%	-13.17%	2069.84%
Free Cash Flow	-7,302	-5,996	6,895	9,542	6,853
Free Cash Flow Per Share	-18.78	-15.46	17.75	22.63	13.97
Gross Margin	12.26%	22.31%	31.47%	31.11%	31.88%
Operating Margin	-4.48%	11.16%	22.90%	23.14%	24.60%
Profit Margin	-5.11%	12.99%	21.05%	20.21%	29.13%
Free Cash Flow Margin	-26.85%	-16.20%	14.92%	22.13%	17.10%
EBITDA	-273.14	5,055	11,504	10,930	10,453
EBITDA Margin	-1.00%	13.66%	24.89%	25.34%	26.08%
D&A For EBITDA	944.91	926.68	920.13	947.72	593.72
EBIT	-1,218	4,129	10,584	9,982	9,859
EBIT Margin	-4.48%	11.16%	22.90%	23.14%	24.60%
Effective Tax Rate	-	25.95%	24.04%	20.51%	21.71%

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