Korshynov Mining Plant Public Joint Stock Company (MOEX: KOGK)
Russia
· Delayed Price · Currency is RUB 35,200
-600 (-1.68%)
At close: Jul 8, 2022
MOEX: KOGK Income Statement
Financials in millions RUB. Fiscal year is January - December.
Millions RUB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | 2016 - 2012 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '22 Sep 30, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | Dec '18 Dec 31, 2018 | Dec '17 Dec 31, 2017 | 2016 - 2012 |
| Operating Revenue | 12,387 | 15,159 | 12,872 | 15,686 | 9,989 | 11,492 | Upgrade
|
| Other Revenue | 68.7 | 52.68 | 68.84 | 75.87 | - | - | Upgrade
|
| Revenue | 12,456 | 15,211 | 12,941 | 15,762 | 9,989 | 11,492 | Upgrade
|
| Revenue Growth (YoY) | -26.53% | 17.54% | -17.90% | 57.79% | -13.08% | 30.86% | Upgrade
|
| Cost of Revenue | 8,867 | 7,079 | 7,150 | 7,327 | 6,641 | 6,179 | Upgrade
|
| Gross Profit | 3,589 | 8,133 | 5,791 | 8,435 | 3,349 | 5,313 | Upgrade
|
| Selling, General & Admin | 5,128 | 3,751 | 3,531 | 4,007 | 3,025 | 3,129 | Upgrade
|
| Other Operating Expenses | 980.9 | 363.79 | 390.56 | 265.69 | 192.61 | 303.29 | Upgrade
|
| Operating Expenses | 6,109 | 4,115 | 3,921 | 4,273 | 3,218 | 3,432 | Upgrade
|
| Operating Income | -2,520 | 4,018 | 1,870 | 4,162 | 131.02 | 1,881 | Upgrade
|
| Interest Expense | -127.89 | - | - | - | -0.21 | -3.93 | Upgrade
|
| Interest & Investment Income | 3,630 | 1,970 | 1,460 | 1,924 | 2,195 | 2,931 | Upgrade
|
| Currency Exchange Gain (Loss) | 0.97 | 0.97 | -20.86 | 16.87 | -13.2 | -13.02 | Upgrade
|
| Other Non Operating Income (Expenses) | 147.35 | 89.12 | 60.38 | 89.93 | 156.38 | 223.43 | Upgrade
|
| EBT Excluding Unusual Items | 1,130 | 6,078 | 3,369 | 6,192 | 2,469 | 5,019 | Upgrade
|
| Gain (Loss) on Sale of Assets | 6.7 | 6.7 | 0.25 | -3.32 | -11.19 | 18.45 | Upgrade
|
| Asset Writedown | 1.74 | 1.74 | -4.05 | - | - | - | Upgrade
|
| Legal Settlements | -80.84 | -80.84 | -93.54 | -53.76 | -25.91 | -57.37 | Upgrade
|
| Pretax Income | 1,058 | 6,005 | 3,272 | 6,135 | 2,431 | 4,980 | Upgrade
|
| Income Tax Expense | -74.54 | 928.87 | 119.57 | 213.94 | 103.8 | 261.94 | Upgrade
|
| Net Income | 1,132 | 5,076 | 3,152 | 5,921 | 2,328 | 4,718 | Upgrade
|
| Net Income to Common | 1,132 | 5,076 | 3,152 | 5,921 | 2,328 | 4,718 | Upgrade
|
| Net Income Growth | -83.73% | 61.03% | -46.76% | 154.39% | -50.66% | 91.51% | Upgrade
|
| Shares Outstanding (Basic) | 0 | 0 | 0 | 0 | 0 | 0 | Upgrade
|
| Shares Outstanding (Diluted) | 0 | 0 | 0 | 0 | 0 | 0 | Upgrade
|
| Shares Change (YoY) | -0.04% | - | - | - | - | - | Upgrade
|
| EPS (Basic) | 4530.67 | 20295.32 | 12603.46 | 23673.62 | 9305.92 | 18862.70 | Upgrade
|
| EPS (Diluted) | 4530.67 | 20295.32 | 12603.46 | 23673.62 | 9305.92 | 18862.70 | Upgrade
|
| EPS Growth | -83.72% | 61.03% | -46.76% | 154.39% | -50.66% | 91.51% | Upgrade
|
| Free Cash Flow | - | 1,124 | 6,774 | 2,796 | 1,084 | 257.52 | Upgrade
|
| Free Cash Flow Per Share | - | 4494.03 | 27082.08 | 11180.23 | 4335.45 | 1029.55 | Upgrade
|
| Gross Margin | 28.81% | 53.47% | 44.75% | 53.51% | 33.52% | 46.23% | Upgrade
|
| Operating Margin | -20.23% | 26.41% | 14.45% | 26.40% | 1.31% | 16.37% | Upgrade
|
| Profit Margin | 9.09% | 33.37% | 24.36% | 37.57% | 23.30% | 41.05% | Upgrade
|
| Free Cash Flow Margin | - | 7.39% | 52.34% | 17.74% | 10.86% | 2.24% | Upgrade
|
| EBITDA | -2,353 | 4,224 | 2,130 | 4,524 | 464.94 | 2,272 | Upgrade
|
| EBITDA Margin | -18.89% | 27.77% | 16.46% | 28.70% | 4.65% | 19.77% | Upgrade
|
| D&A For EBITDA | 166.21 | 206.53 | 260.29 | 362.42 | 333.92 | 390.89 | Upgrade
|
| EBIT | -2,520 | 4,018 | 1,870 | 4,162 | 131.02 | 1,881 | Upgrade
|
| EBIT Margin | -20.23% | 26.41% | 14.45% | 26.40% | 1.31% | 16.37% | Upgrade
|
| Effective Tax Rate | - | 15.47% | 3.65% | 3.49% | 4.27% | 5.26% | Upgrade
|
| Revenue as Reported | 12,456 | 15,211 | 12,941 | 15,762 | 9,989 | 11,492 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.