Magnitogorsk Iron & Steel Works (MOEX:MAGN)
Russia
· Delayed Price · Currency is RUB 31.50
-0.75 (-2.33%)
At close: Jul 8, 2022
MOEX:MAGN Income Statement
Financials in millions RUB. Fiscal year is January - December.
Millions RUB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2015 - 2019 |
| Revenue | 768,466 | 763,390 | 699,817 | 11,869 | 6,395 | Upgrade
|
| Revenue Growth (YoY) | 0.66% | 9.08% | 5796.18% | 85.60% | -15.48% | Upgrade
|
| Cost of Revenue | 592,380 | 543,395 | 527,155 | 6,385 | 4,089 | Upgrade
|
| Gross Profit | 176,086 | 219,995 | 172,662 | 5,484 | 2,306 | Upgrade
|
| Selling, General & Admin | 76,818 | 73,300 | 60,713 | 722 | 548 | Upgrade
|
| Other Operating Expenses | -453 | 4,707 | 5,576 | 1,008 | 687 | Upgrade
|
| Operating Expenses | 76,365 | 78,007 | 79,753 | 1,730 | 1,237 | Upgrade
|
| Operating Income | 99,721 | 141,988 | 92,909 | 3,754 | 1,069 | Upgrade
|
| Interest Expense | -5,500 | -6,514 | -5,969 | -37 | -37 | Upgrade
|
| Interest & Investment Income | 18,897 | 10,878 | 5,170 | 28 | 23 | Upgrade
|
| Currency Exchange Gain (Loss) | 1,037 | 4,931 | 3,119 | 31 | -129 | Upgrade
|
| Other Non Operating Income (Expenses) | -6,780 | -4,218 | -6,317 | -55 | -75 | Upgrade
|
| EBT Excluding Unusual Items | 107,375 | 147,065 | 88,912 | 3,721 | 851 | Upgrade
|
| Gain (Loss) on Sale of Investments | 76 | 36 | 13 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 2,118 | 273 | -587 | - | -56 | Upgrade
|
| Asset Writedown | - | - | - | 250 | 3 | Upgrade
|
| Legal Settlements | 189 | -33 | -18 | -2 | -17 | Upgrade
|
| Pretax Income | 109,758 | 147,341 | 89,341 | 3,985 | 790 | Upgrade
|
| Income Tax Expense | 30,018 | 28,981 | 18,973 | 864 | 186 | Upgrade
|
| Earnings From Continuing Operations | 79,740 | 118,360 | 70,368 | 3,121 | 604 | Upgrade
|
| Minority Interest in Earnings | 116 | -183 | -194 | -3 | -1 | Upgrade
|
| Net Income | 79,856 | 118,177 | 70,174 | 3,118 | 603 | Upgrade
|
| Net Income to Common | 79,856 | 118,177 | 70,174 | 3,118 | 603 | Upgrade
|
| Net Income Growth | -32.43% | 68.41% | 2150.61% | 417.08% | -29.06% | Upgrade
|
| Shares Outstanding (Basic) | 11,174 | 11,174 | 11,174 | 11,174 | 11,174 | Upgrade
|
| Shares Outstanding (Diluted) | 11,174 | 11,174 | 11,174 | 11,174 | 11,174 | Upgrade
|
| EPS (Basic) | 7.15 | 10.58 | 6.28 | 0.28 | 0.05 | Upgrade
|
| EPS (Diluted) | 7.15 | 10.58 | 6.28 | 0.28 | 0.05 | Upgrade
|
| EPS Growth | -32.43% | 68.41% | 2150.61% | 417.09% | -29.06% | Upgrade
|
| Free Cash Flow | 14,402 | 20,869 | 63,950 | 1,596 | 543 | Upgrade
|
| Free Cash Flow Per Share | 1.29 | 1.87 | 5.72 | 0.14 | 0.05 | Upgrade
|
| Dividend Per Share | - | 2.752 | - | - | 0.053 | Upgrade
|
| Dividend Growth | - | - | - | - | -37.95% | Upgrade
|
| Gross Margin | 22.91% | 28.82% | 24.67% | 46.20% | 36.06% | Upgrade
|
| Operating Margin | 12.98% | 18.60% | 13.28% | 31.63% | 16.72% | Upgrade
|
| Profit Margin | 10.39% | 15.48% | 10.03% | 26.27% | 9.43% | Upgrade
|
| Free Cash Flow Margin | 1.87% | 2.73% | 9.14% | 13.45% | 8.49% | Upgrade
|
| EBITDA | 151,606 | 194,256 | 149,980 | 4,263 | 1,553 | Upgrade
|
| EBITDA Margin | 19.73% | 25.45% | 21.43% | 35.92% | 24.29% | Upgrade
|
| D&A For EBITDA | 51,885 | 52,268 | 57,071 | 509 | 484 | Upgrade
|
| EBIT | 99,721 | 141,988 | 92,909 | 3,754 | 1,069 | Upgrade
|
| EBIT Margin | 12.98% | 18.60% | 13.28% | 31.63% | 16.72% | Upgrade
|
| Effective Tax Rate | 27.35% | 19.67% | 21.24% | 21.68% | 23.54% | Upgrade
|
| Advertising Expenses | - | - | - | 3 | 2 | Upgrade
|
Updated Oct 24, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.