Gaz-service 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 2022	FY 2021	FY 2020
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Selling, General & Admin	16.89	17.59	17.76	16.26	11
Other Operating Expenses	128.47	109.69	-	-	9.01
Operating Expenses	145.36	127.27	18.34	16.84	20.01
Operating Income	-145.36	-127.27	-18.34	-16.84	-20.01
Interest Expense	-	-	-0.13	-0.19	-
Interest & Investment Income	383.03	404.63	1,979	796.32	51.83
Earnings From Equity Investments	2,638	3,271	-	-	1,215
Other Non Operating Income (Expenses)	-	-	-3.45	-1.82	-
EBT Excluding Unusual Items	2,875	3,548	1,957	777.47	1,247
Gain (Loss) on Sale of Investments	155.16	100.48	25.29	6.5	3.64
Pretax Income	3,031	3,649	1,983	783.97	1,251
Income Tax Expense	96.77	-233.75	27.08	7.48	7.29
Net Income	2,934	3,882	1,955	776.49	1,244
Net Income to Common	2,934	3,882	1,955	776.49	1,244
Net Income Growth	-24.43%	98.54%	151.84%	-37.56%	17.62%
Shares Outstanding (Basic)	206	207	207	207	207
Shares Outstanding (Diluted)	206	207	207	207	207
Shares Change	-0.03%	-	-	-0.03%	0.03%
EPS (Basic)	14.21	18.80	9.47	3.76	6.02
EPS (Diluted)	14.21	18.80	9.47	3.76	6.02
EPS Growth	-24.41%	98.54%	151.84%	-37.54%	17.59%

Additional Metrics

Fiscal Year	FY 2025	FY 2024	FY 2022	FY 2021	FY 2020
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Dividend Per Share	-	18.771	8.959	3.590	5.840
Dividend Growth	-	109.52%	149.56%	-38.53%	-
EBITDA	-	-	-17.76	-16.26	-
D&A For EBITDA	-	-	0.58	0.58	-
EBIT	-145.36	-127.27	-18.34	-16.84	-20.01
Effective Tax Rate	3.19%	-	1.37%	0.95%	0.58%