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 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 |
| 15,596 | 13,763 | 12,535 | 14,409 | 16,876 | 17,852 | |
Revenue Growth | 13.32% | 9.80% | -13.01% | -14.62% | -5.47% | 14.84% |
Cost of Revenue | 7,089 | 6,740 | 5,779 | 6,038 | 5,721 | 4,734 |
Gross Profit | 8,507 | 7,023 | 6,756 | 8,371 | 11,155 | 13,118 |
Selling, General & Admin | 1,594 | 1,463 | 1,212 | 1,271 | 1,520 | 1,104 |
Other Operating Expenses | 1,803 | 1,572 | 1,713 | 1,519 | 2,087 | 2,457 |
Operating Expenses | 3,560 | 3,198 | 2,977 | 2,838 | 3,657 | 3,684 |
Operating Income | 4,947 | 3,825 | 3,779 | 5,533 | 7,498 | 9,434 |
Interest Expense | -396 | -596 | -656 | -432 | -364 | -172 |
Interest & Investment Income | 182 | 171 | 69 | 41 | 150 | 52 |
Currency Exchange Gain (Loss) | -155 | 35 | -388 | -1,507 | 140 | -29 |
Other Non Operating Income (Expenses) | 41 | -1 | -10 | 7 | -5 | -72 |
EBT Excluding Unusual Items | 4,619 | 3,434 | 2,794 | 3,642 | 7,419 | 9,213 |
Merger & Restructuring Charges | - | - | - | - | - | 3 |
Gain (Loss) on Sale of Assets | -35 | -34 | -36 | -4 | -180 | -6 |
Asset Writedown | 131 | -156 | -389 | -131 | -40 | 75 |
Other Unusual Items | - | - | - | - | 172 | - |
Pretax Income | 4,757 | 3,286 | 2,404 | 3,534 | 7,379 | 9,285 |
Income Tax Expense | 1,128 | 816 | 589 | 664 | 1,525 | 2,311 |
Earnings From Continuing Operations | 3,629 | 2,470 | 1,815 | 2,870 | 5,854 | 6,974 |
Minority Interest in Earnings | -768 | -523 | -502 | -486 | -396 | -462 |
Net Income | 2,861 | 1,947 | 1,313 | 2,384 | 5,458 | 6,512 |
Net Income to Common | 2,861 | 1,947 | 1,313 | 2,384 | 5,458 | 6,512 |
Net Income Growth | 46.94% | 48.29% | -44.92% | -56.32% | -16.19% | 92.38% |
Shares Outstanding (Basic) | 15,286 | 15,286 | 15,286 | 15,286 | 15,286 | 15,550 |
Shares Outstanding (Diluted) | 15,286 | 15,286 | 15,286 | 15,286 | 15,286 | 15,550 |
Shares Change | - | - | - | - | -1.70% | -1.73% |
EPS (Basic) | 0.19 | 0.13 | 0.09 | 0.16 | 0.36 | 0.42 |
EPS (Diluted) | 0.19 | 0.13 | 0.09 | 0.16 | 0.36 | 0.42 |
EPS Growth | 46.94% | 48.29% | -44.92% | -56.32% | -14.74% | 95.77% |
Free Cash Flow | 3,158 | 3,449 | 2,047 | 2,740 | 359 | 4,359 |
Free Cash Flow Per Share | 0.21 | 0.23 | 0.13 | 0.18 | 0.02 | 0.28 |
Dividend Per Share | - | - | - | 0.099 | - | 0.398 |
Dividend Growth | - | - | - | - | - | 77.77% |
Gross Margin | 54.55% | 51.03% | 53.90% | 58.10% | 66.10% | 73.48% |
Operating Margin | 31.72% | 27.79% | 30.15% | 38.40% | 44.43% | 52.85% |
Profit Margin | 18.34% | 14.15% | 10.47% | 16.55% | 32.34% | 36.48% |
Free Cash Flow Margin | 20.25% | 25.06% | 16.33% | 19.02% | 2.13% | 24.42% |
EBITDA | 6,582 | 5,348 | 4,964 | 6,698 | 8,528 | 10,432 |
EBITDA Margin | 42.20% | 38.86% | 39.60% | 46.48% | 50.53% | 58.44% |
D&A For EBITDA | 1,635 | 1,523 | 1,185 | 1,165 | 1,030 | 998 |
EBIT | 4,947 | 3,825 | 3,779 | 5,533 | 7,498 | 9,434 |
EBIT Margin | 31.72% | 27.79% | 30.15% | 38.40% | 44.43% | 52.85% |
Effective Tax Rate | 23.71% | 24.83% | 24.50% | 18.79% | 20.67% | 24.89% |
Revenue as Reported | 15,596 | 13,763 | 12,535 | 14,409 | 16,876 | 17,852 |