Mining and Metallurgical Company Norilsk Nickel (MOEX:GMKN)
Russia · Delayed Price · Currency is RUB 167.20
+1.70 (1.03%)
At close: Jul 8, 2022
MOEX:GMKN Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 13,393 | 12,535 | 14,409 | 16,876 | 17,852 | 15,545 | |
Revenue Growth (YoY) | 4.19% | -13.01% | -14.62% | -5.47% | 14.84% | 14.61% |
Cost of Revenue | 6,473 | 5,790 | 6,038 | 5,721 | 4,734 | 4,750 |
Gross Profit | 6,920 | 6,745 | 8,371 | 11,155 | 13,118 | 10,795 |
Selling, General & Admin | 1,305 | 1,201 | 1,271 | 1,520 | 1,104 | 959 |
Other Operating Expenses | 1,551 | 1,713 | 1,519 | 2,087 | 2,457 | 3,057 |
Operating Expenses | 2,908 | 2,966 | 2,838 | 3,657 | 3,684 | 4,263 |
Operating Income | 4,012 | 3,779 | 5,533 | 7,498 | 9,434 | 6,532 |
Interest Expense | -748 | -656 | -432 | -364 | -172 | -558 |
Interest & Investment Income | 96 | 69 | 41 | 150 | 52 | 73 |
Currency Exchange Gain (Loss) | -364 | -388 | -1,507 | 140 | -29 | -1,026 |
Other Non Operating Income (Expenses) | -98 | -10 | 7 | -5 | -72 | -268 |
EBT Excluding Unusual Items | 2,898 | 2,794 | 3,642 | 7,419 | 9,213 | 4,753 |
Merger & Restructuring Charges | - | - | - | - | 3 | 10 |
Gain (Loss) on Sale of Assets | -43 | -36 | -4 | -180 | -6 | - |
Asset Writedown | -411 | -389 | -131 | -40 | 75 | -61 |
Other Unusual Items | - | - | - | 172 | - | -123 |
Pretax Income | 2,462 | 2,404 | 3,534 | 7,379 | 9,285 | 4,579 |
Income Tax Expense | 634 | 589 | 664 | 1,525 | 2,311 | 945 |
Earnings From Continuing Operations | 1,828 | 1,815 | 2,870 | 5,854 | 6,974 | 3,634 |
Minority Interest in Earnings | -499 | -502 | -486 | -396 | -462 | -249 |
Net Income | 1,329 | 1,313 | 2,384 | 5,458 | 6,512 | 3,385 |
Net Income to Common | 1,329 | 1,313 | 2,384 | 5,458 | 6,512 | 3,385 |
Net Income Growth | -40.67% | -44.92% | -56.32% | -16.19% | 92.38% | -41.46% |
Shares Outstanding (Basic) | 15,286 | 15,286 | 15,286 | 15,286 | 15,550 | 15,825 |
Shares Outstanding (Diluted) | 15,286 | 15,286 | 15,286 | 15,286 | 15,550 | 15,825 |
Shares Change (YoY) | - | - | - | -1.70% | -1.73% | - |
EPS (Basic) | 0.09 | 0.09 | 0.16 | 0.36 | 0.42 | 0.21 |
EPS (Diluted) | 0.09 | 0.09 | 0.16 | 0.36 | 0.42 | 0.21 |
EPS Growth | -40.67% | -44.92% | -56.32% | -14.74% | 95.77% | -41.46% |
Free Cash Flow | 2,886 | 2,047 | 2,740 | 359 | 4,359 | 6,602 |
Free Cash Flow Per Share | 0.19 | 0.13 | 0.18 | 0.02 | 0.28 | 0.42 |
Dividend Per Share | - | - | 0.099 | - | 0.398 | 0.224 |
Dividend Growth | - | - | - | - | 77.77% | -27.92% |
Gross Margin | 51.67% | 53.81% | 58.10% | 66.10% | 73.48% | 69.44% |
Operating Margin | 29.96% | 30.15% | 38.40% | 44.43% | 52.85% | 42.02% |
Profit Margin | 9.92% | 10.47% | 16.55% | 32.34% | 36.48% | 21.77% |
Free Cash Flow Margin | 21.55% | 16.33% | 19.02% | 2.13% | 24.42% | 42.47% |
EBITDA | 5,310 | 4,964 | 6,698 | 8,528 | 10,432 | 7,687 |
EBITDA Margin | 39.65% | 39.60% | 46.48% | 50.53% | 58.44% | 49.45% |
D&A For EBITDA | 1,298 | 1,185 | 1,165 | 1,030 | 998 | 1,155 |
EBIT | 4,012 | 3,779 | 5,533 | 7,498 | 9,434 | 6,532 |
EBIT Margin | 29.96% | 30.15% | 38.40% | 44.43% | 52.85% | 42.02% |
Effective Tax Rate | 25.75% | 24.50% | 18.79% | 20.67% | 24.89% | 20.64% |
Revenue as Reported | 13,393 | 12,535 | 14,409 | 16,876 | 17,852 | 15,545 |
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.