MOEX:MAGN 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 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	609,865	768,466	763,390	699,817	890,650
Revenue Growth (YoY)	-20.64%	0.66%	9.08%	-21.43%	88.33%
Cost of Revenue	509,560	592,380	543,395	527,155	479,130
Gross Profit	100,305	176,086	219,995	172,662	411,519
Selling, General & Admin	80,414	76,818	73,300	60,713	54,179
Other Operating Expenses	-1,553	-453	4,707	5,576	75,640
Operating Expenses	78,861	76,365	78,007	79,753	129,819
Operating Income	21,444	99,721	141,988	92,909	281,700
Interest Expense	-7,537	-5,500	-6,514	-5,969	-2,776
Interest & Investment Income	21,319	18,897	10,878	5,170	2,101
Currency Exchange Gain (Loss)	-	1,037	4,931	3,119	2,326
Other Non Operating Income (Expenses)	-45,087	-6,780	-4,218	-6,317	-4,127
EBT Excluding Unusual Items	-9,861	107,375	147,065	88,912	279,224
Gain (Loss) on Sale of Investments	-	76	36	13	-
Gain (Loss) on Sale of Assets	-	2,118	273	-587	-
Asset Writedown	-878	-	-	-	18,760
Legal Settlements	-	189	-33	-18	-150.08
Pretax Income	-10,739	109,758	147,341	89,341	299,034
Income Tax Expense	4,116	30,018	28,981	18,973	64,835
Earnings From Continuing Operations	-14,855	79,740	118,360	70,368	234,200
Minority Interest in Earnings	794	116	-183	-194	-225.12
Net Income	-14,061	79,856	118,177	70,174	233,975
Net Income to Common	-14,061	79,856	118,177	70,174	233,975
Net Income Growth	-	-32.43%	68.41%	-70.01%	424.70%
Shares Outstanding (Basic)	11,174	11,174	11,174	11,174	11,174
Shares Outstanding (Diluted)	11,174	11,174	11,174	11,174	11,174
EPS (Basic)	-1.26	7.15	10.58	6.28	20.94
EPS (Diluted)	-1.33	7.15	10.58	6.28	20.94
EPS Growth	-	-32.43%	68.41%	-70.01%	424.71%
Free Cash Flow	-7,427	14,402	20,869	63,950	119,764
Free Cash Flow Per Share	-0.67	1.29	1.87	5.72	10.72
Dividend Per Share	-	-	2.752	-	-
Gross Margin	16.45%	22.91%	28.82%	24.67%	46.20%
Operating Margin	3.52%	12.98%	18.60%	13.28%	31.63%
Profit Margin	-2.31%	10.39%	15.48%	10.03%	26.27%
Free Cash Flow Margin	-1.22%	1.87%	2.73%	9.14%	13.45%
EBITDA	81,508	151,606	194,256	149,980	319,896
EBITDA Margin	13.36%	19.73%	25.45%	21.43%	35.92%
D&A For EBITDA	60,064	51,885	52,268	57,071	38,195
EBIT	21,444	99,721	141,988	92,909	281,700
EBIT Margin	3.52%	12.98%	18.60%	13.28%	31.63%
Effective Tax Rate	-	27.35%	19.67%	21.24%	21.68%
Advertising Expenses	-	-	-	-	225.12

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