MOEX:FESH 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	171,583	184,978	172,004	162,639	113,709
Revenue Growth (YoY)	-7.24%	7.54%	5.76%	43.03%	82.91%
Cost of Revenue	120,722	111,172	97,787	72,665	54,580
Gross Profit	50,861	73,806	74,217	89,974	59,129
Selling, General & Admin	20,636	21,071	23,755	19,639	12,470
Other Operating Expenses	-351	1,233	1,930	-1	551
Operating Expenses	37,121	36,876	37,199	26,286	19,930
Operating Income	13,740	36,930	37,018	63,688	39,199
Interest Expense	-9,165	-7,976	-4,717	-4,509	-3,335
Interest & Investment Income	2,369	929	1,500	1,408	252
Earnings From Equity Investments	19	19	40	30	82
Currency Exchange Gain (Loss)	-8,800	4,338	8,476	-2,457	106
Other Non Operating Income (Expenses)	-1,078	-1,082	-836	-1,280	-214
EBT Excluding Unusual Items	-2,915	33,158	41,481	56,880	36,090
Impairment of Goodwill	-	-503	-	-	-
Gain (Loss) on Sale of Investments	-	-	5	4	-
Asset Writedown	2,518	-130	1,352	-12,793	4,221
Pretax Income	-397	32,525	42,838	44,091	40,311
Income Tax Expense	2,772	7,117	4,987	4,703	2,461
Earnings From Continuing Operations	-3,169	25,408	37,851	39,388	37,850
Minority Interest in Earnings	842	1,376	-149	-775	-544
Net Income	-2,327	26,784	37,702	38,613	37,306
Net Income to Common	-2,327	26,784	37,702	38,613	37,306
Net Income Growth	-	-28.96%	-2.36%	3.50%	364.81%
Shares Outstanding (Basic)	2,951	2,951	2,951	2,951	2,951
Shares Outstanding (Diluted)	2,951	2,951	2,951	2,951	2,951
EPS (Basic)	-0.79	9.08	12.77	13.08	12.64
EPS (Diluted)	-0.79	9.08	12.77	13.08	12.64
EPS Growth	-	-28.96%	-2.36%	3.50%	364.81%
Free Cash Flow	17,300	19,219	-16,199	26,539	14,941
Free Cash Flow Per Share	5.86	6.51	-5.49	8.99	5.06
Gross Margin	29.64%	39.90%	43.15%	55.32%	52.00%
Operating Margin	8.01%	19.96%	21.52%	39.16%	34.47%
Profit Margin	-1.36%	14.48%	21.92%	23.74%	32.81%
Free Cash Flow Margin	10.08%	10.39%	-9.42%	16.32%	13.14%
EBITDA	24,572	46,538	44,911	68,893	44,783
EBITDA Margin	14.32%	25.16%	26.11%	42.36%	39.38%
D&A For EBITDA	10,832	9,608	7,893	5,205	5,584
EBIT	13,740	36,930	37,018	63,688	39,199
EBIT Margin	8.01%	19.96%	21.52%	39.16%	34.47%
Effective Tax Rate	-	21.88%	11.64%	10.67%	6.11%

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