MOEX:GMKN Income Statement

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

Millions USD. 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	13,763	12,535	14,409	16,876	17,852
Revenue Growth (YoY)	9.80%	-13.01%	-14.62%	-5.47%	14.84%
Cost of Revenue	6,740	5,779	6,038	5,721	4,734
Gross Profit	7,023	6,756	8,371	11,155	13,118
Selling, General & Admin	1,463	1,212	1,271	1,520	1,104
Other Operating Expenses	1,572	1,713	1,519	2,087	2,457
Operating Expenses	3,198	2,977	2,838	3,657	3,684
Operating Income	3,825	3,779	5,533	7,498	9,434
Interest Expense	-596	-656	-432	-364	-172
Interest & Investment Income	171	69	41	150	52
Currency Exchange Gain (Loss)	35	-388	-1,507	140	-29
Other Non Operating Income (Expenses)	-1	-10	7	-5	-72
EBT Excluding Unusual Items	3,434	2,794	3,642	7,419	9,213
Merger & Restructuring Charges	-	-	-	-	3
Gain (Loss) on Sale of Assets	-34	-36	-4	-180	-6
Asset Writedown	-156	-389	-131	-40	75
Other Unusual Items	-	-	-	172	-
Pretax Income	3,286	2,404	3,534	7,379	9,285
Income Tax Expense	816	589	664	1,525	2,311
Earnings From Continuing Operations	2,470	1,815	2,870	5,854	6,974
Minority Interest in Earnings	-523	-502	-486	-396	-462
Net Income	1,947	1,313	2,384	5,458	6,512
Net Income to Common	1,947	1,313	2,384	5,458	6,512
Net Income Growth	48.29%	-44.92%	-56.32%	-16.19%	92.38%
Shares Outstanding (Basic)	15,286	15,286	15,286	15,286	15,550
Shares Outstanding (Diluted)	15,286	15,286	15,286	15,286	15,550
Shares Change (YoY)	-	-	-	-1.70%	-1.73%
EPS (Basic)	0.13	0.09	0.16	0.36	0.42
EPS (Diluted)	0.13	0.09	0.16	0.36	0.42
EPS Growth	48.29%	-44.92%	-56.32%	-14.74%	95.77%
Free Cash Flow	3,449	2,047	2,740	359	4,359
Free Cash Flow Per Share	0.23	0.13	0.18	0.02	0.28
Dividend Per Share	-	-	0.099	-	0.398
Dividend Growth	-	-	-	-	77.77%
Gross Margin	51.03%	53.90%	58.10%	66.10%	73.48%
Operating Margin	27.79%	30.15%	38.40%	44.43%	52.85%
Profit Margin	14.15%	10.47%	16.55%	32.34%	36.48%
Free Cash Flow Margin	25.06%	16.33%	19.02%	2.13%	24.42%
EBITDA	5,348	4,964	6,698	8,528	10,432
EBITDA Margin	38.86%	39.60%	46.48%	50.53%	58.44%
D&A For EBITDA	1,523	1,185	1,165	1,030	998
EBIT	3,825	3,779	5,533	7,498	9,434
EBIT Margin	27.79%	30.15%	38.40%	44.43%	52.85%
Effective Tax Rate	24.83%	24.50%	18.79%	20.67%	24.89%
Revenue as Reported	13,763	12,535	14,409	16,876	17,852

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.