RN-Western Siberia (MOEX: CHGZ)
Russia
· Delayed Price · Currency is RUB 39.00
+0.60 (1.56%)
At close: Jul 8, 2022
RN-Western Siberia Income Statement
Financials in millions RUB. Fiscal year is January - December.
Millions RUB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | 2016 - 2012 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '21 Dec 31, 2021 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | Dec '18 Dec 31, 2018 | Dec '17 Dec 31, 2017 | 2016 - 2012 |
| Revenue | 63.58 | 63.58 | 56.26 | 56.04 | 41.66 | 39.59 | Upgrade
|
| Revenue Growth (YoY) | 13.01% | 13.01% | 0.39% | 34.52% | 5.23% | 5.61% | Upgrade
|
| Cost of Revenue | 59.2 | 59.2 | 55.65 | 55.83 | 40.65 | 38.18 | Upgrade
|
| Gross Profit | 4.38 | 4.38 | 0.61 | 0.22 | 1.01 | 1.41 | Upgrade
|
| Selling, General & Admin | 55.41 | 55.41 | 77.6 | 79.06 | 81.57 | 69.95 | Upgrade
|
| Other Operating Expenses | 1.29 | 1.29 | 1.25 | 1.19 | 1.09 | 0.43 | Upgrade
|
| Operating Expenses | 56.7 | 56.7 | 78.85 | 80.25 | 82.65 | 70.38 | Upgrade
|
| Operating Income | -52.33 | -52.33 | -78.24 | -80.03 | -81.64 | -68.97 | Upgrade
|
| Interest & Investment Income | 102.38 | 102.38 | 101.57 | 149.49 | 155.24 | 203.58 | Upgrade
|
| Other Non Operating Income (Expenses) | 0.03 | 0.03 | 0.06 | 0.13 | 0.46 | 0.2 | Upgrade
|
| EBT Excluding Unusual Items | 50.09 | 50.09 | 23.39 | 69.59 | 74.06 | 134.81 | Upgrade
|
| Legal Settlements | - | - | - | - | - | -0.53 | Upgrade
|
| Pretax Income | 50.09 | 50.09 | 23.39 | 69.59 | 74.06 | 134.29 | Upgrade
|
| Income Tax Expense | 10.41 | 10.41 | 5.09 | 14.59 | 14.99 | 27.11 | Upgrade
|
| Net Income | 39.68 | 39.68 | 18.3 | 55 | 59.07 | 107.18 | Upgrade
|
| Net Income to Common | 39.68 | 39.68 | 18.3 | 55 | 59.07 | 107.18 | Upgrade
|
| Net Income Growth | 116.84% | 116.84% | -66.73% | -6.89% | -44.89% | -42.85% | Upgrade
|
| Shares Outstanding (Basic) | 27 | 27 | 18 | 28 | 30 | 27 | Upgrade
|
| Shares Outstanding (Diluted) | 27 | 27 | 18 | 28 | 30 | 27 | Upgrade
|
| Shares Change (YoY) | 46.28% | 46.28% | -33.45% | -6.89% | 10.23% | 0.01% | Upgrade
|
| EPS (Basic) | 1.48 | 1.48 | 1.00 | 2.00 | 2.00 | 4.00 | Upgrade
|
| EPS (Diluted) | 1.48 | 1.48 | 1.00 | 2.00 | 2.00 | 4.00 | Upgrade
|
| EPS Growth | 48.23% | 48.23% | -50.00% | 0% | -50.00% | -42.86% | Upgrade
|
| Free Cash Flow | -70.25 | -70.25 | -80.31 | -94.28 | -94.88 | -94.75 | Upgrade
|
| Free Cash Flow Per Share | -2.62 | -2.62 | -4.39 | -3.43 | -3.21 | -3.54 | Upgrade
|
| Gross Margin | 6.88% | 6.88% | 1.08% | 0.38% | 2.43% | 3.57% | Upgrade
|
| Operating Margin | -82.30% | -82.30% | -139.07% | -142.81% | -195.97% | -174.21% | Upgrade
|
| Profit Margin | 62.42% | 62.42% | 32.53% | 98.14% | 141.79% | 270.73% | Upgrade
|
| Free Cash Flow Margin | -110.50% | -110.50% | -142.75% | -168.24% | -227.74% | -239.33% | Upgrade
|
| EBITDA | -51.34 | -51.34 | -76.2 | -78.22 | -80.12 | -67.92 | Upgrade
|
| EBITDA Margin | -80.75% | -80.75% | -135.45% | -139.58% | -192.33% | -171.56% | Upgrade
|
| D&A For EBITDA | 0.98 | 0.98 | 2.04 | 1.81 | 1.52 | 1.05 | Upgrade
|
| EBIT | -52.33 | -52.33 | -78.24 | -80.03 | -81.64 | -68.97 | Upgrade
|
| EBIT Margin | -82.30% | -82.30% | -139.07% | -142.81% | -195.97% | -174.21% | Upgrade
|
| Effective Tax Rate | 20.77% | 20.77% | 21.75% | 20.97% | 20.24% | 20.18% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.