European Eltech Public Joint Stock Company (MOEX:EELT)
Russia · Delayed Price · Currency is RUB 5.28
+0.08 (1.54%)
At close: Jul 8, 2022
MOEX:EELT 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 | Jun '26 Jun 30, 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 |
| 11,451 | 9,903 | 6,951 | 5,947 | 7,129 | 4,557 | |
Revenue Growth | 59.32% | 42.46% | 16.89% | -16.57% | 56.43% | 29.22% |
Cost of Revenue | 8,925 | 7,659 | 5,057 | 4,471 | 5,354 | 3,518 |
Gross Profit | 2,526 | 2,244 | 1,895 | 1,476 | 1,774 | 1,039 |
Selling, General & Admin | 1,150 | 941.65 | 785.23 | 679.69 | 526.65 | 481.02 |
Other Operating Expenses | 61.47 | -5.81 | 45.31 | -0.04 | 53.65 | 5.18 |
Operating Expenses | 1,212 | 935.84 | 830.54 | 679.64 | 580.3 | 486.19 |
Operating Income | 1,315 | 1,309 | 1,064 | 796.24 | 1,194 | 553.04 |
Interest Expense | -291.72 | -269.39 | -143.05 | -22.74 | -16.83 | -47.43 |
Interest & Investment Income | 32.48 | 25.27 | 12.4 | 68.68 | 7.14 | 1.38 |
Currency Exchange Gain (Loss) | 0.47 | -3.44 | 0.54 | -0.08 | -6.91 | -0.2 |
Other Non Operating Income (Expenses) | 13.29 | 15.65 | 3.38 | -15.61 | 17.32 | - |
EBT Excluding Unusual Items | 1,070 | 1,077 | 937.41 | 826.49 | 1,195 | 506.8 |
Gain (Loss) on Sale of Assets | - | - | - | 72.35 | -1.48 | -1.17 |
Asset Writedown | - | - | - | - | 1.28 | -1.61 |
Legal Settlements | - | - | - | - | -45.39 | - |
Pretax Income | 1,070 | 1,077 | 937.41 | 898.84 | 1,149 | 504.03 |
Income Tax Expense | 278.49 | 265.06 | 232.61 | 205.33 | 201.54 | 96.66 |
Earnings From Continuing Operations | 791.03 | 811.6 | 704.8 | 693.51 | 947.54 | 407.37 |
Minority Interest in Earnings | - | - | - | -1.81 | -2.8 | -1.26 |
Net Income | 791.03 | 811.6 | 704.8 | 691.7 | 944.73 | 406.11 |
Net Income to Common | 791.03 | 811.6 | 704.8 | 691.7 | 944.73 | 406.11 |
Net Income Growth | 37.16% | 15.15% | 1.89% | -26.78% | 132.63% | 10.64% |
Shares Outstanding (Basic) | 552 | 552 | 561 | 539 | 530 | 527 |
Shares Outstanding (Diluted) | 552 | 552 | 561 | 539 | 530 | 527 |
Shares Change | -1.67% | -1.67% | 4.20% | 1.67% | 0.44% | -0.85% |
EPS (Basic) | 1.43 | 1.47 | 1.26 | 1.28 | 1.78 | 0.77 |
EPS (Diluted) | 1.43 | 1.47 | 1.26 | 1.28 | 1.78 | 0.77 |
EPS Growth | 39.49% | 17.11% | -2.21% | -27.98% | 131.60% | 11.59% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | -580.99 | 798.55 | -657.52 | 665.9 | -94.88 | 1,059 |
Free Cash Flow Per Share | -1.05 | 1.45 | -1.17 | 1.24 | -0.18 | 2.01 |
Dividend Per Share | 0.600 | 0.850 | 0.260 | 0.570 | 0.750 | 0.310 |
Dividend Growth | 17.65% | 226.92% | -54.39% | -24.00% | 141.94% | 14.82% |
Gross Margin | 22.06% | 22.66% | 27.26% | 24.82% | 24.89% | 22.80% |
Operating Margin | 11.48% | 13.21% | 15.31% | 13.39% | 16.75% | 12.14% |
Profit Margin | 6.91% | 8.20% | 10.14% | 11.63% | 13.25% | 8.91% |
Free Cash Flow Margin | -5.07% | 8.06% | -9.46% | 11.20% | -1.33% | 23.23% |
EBITDA | 1,460 | 1,457 | 1,201 | 900.19 | 1,250 | 590.07 |
EBITDA Margin | 12.75% | 14.71% | 17.28% | 15.14% | 17.54% | 12.95% |
D&A For EBITDA | 145.51 | 147.98 | 136.95 | 103.95 | 56.21 | 37.03 |
EBIT | 1,315 | 1,309 | 1,064 | 796.24 | 1,194 | 553.04 |
EBIT Margin | 11.48% | 13.21% | 15.31% | 13.39% | 16.75% | 12.14% |
Effective Tax Rate | 26.04% | 24.62% | 24.81% | 22.84% | 17.54% | 19.18% |
Advertising Expenses | - | - | - | 32.26 | - | - |