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 | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 808,850 | 763,390 | 699,817 | 11,869 | 6,395 | 7,566 | Upgrade
|
| Revenue Growth (YoY) | 14.61% | 9.08% | 5796.18% | 85.60% | -15.48% | -7.89% | Upgrade
|
| Cost of Revenue | 543,325 | 485,213 | 475,221 | 6,385 | 4,089 | 4,862 | Upgrade
|
| Gross Profit | 265,525 | 278,177 | 224,596 | 5,484 | 2,306 | 2,704 | Upgrade
|
| Selling, General & Admin | 136,926 | 131,482 | 112,647 | 722 | 548 | 602 | Upgrade
|
| Other Operating Expenses | -306 | 787 | 5,576 | 1,008 | 687 | 874 | Upgrade
|
| Operating Expenses | 138,545 | 136,189 | 131,687 | 1,730 | 1,237 | 1,486 | Upgrade
|
| Operating Income | 126,980 | 141,988 | 92,909 | 3,754 | 1,069 | 1,218 | Upgrade
|
| Interest Expense | -5,473 | -5,869 | -5,969 | -37 | -37 | -38 | Upgrade
|
| Interest & Investment Income | 16,849 | 10,871 | 5,170 | 28 | 23 | 24 | Upgrade
|
| Currency Exchange Gain (Loss) | -5,862 | - | 3,119 | 31 | -129 | -13 | Upgrade
|
| Other Non Operating Income (Expenses) | 3,864 | 5,165 | 1,632 | -55 | -75 | -87 | Upgrade
|
| EBT Excluding Unusual Items | 136,358 | 152,155 | 96,861 | 3,721 | 851 | 1,104 | Upgrade
|
| Gain (Loss) on Sale of Investments | 36 | 36 | 20 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 285 | 280 | -594 | - | -56 | - | Upgrade
|
| Asset Writedown | -5,097 | -5,097 | -7,949 | 250 | 3 | 1 | Upgrade
|
| Legal Settlements | -33 | -33 | -18 | -2 | -17 | -10 | Upgrade
|
| Pretax Income | 131,549 | 147,341 | 89,341 | 3,985 | 790 | 1,095 | Upgrade
|
| Income Tax Expense | 30,611 | 28,981 | 18,973 | 864 | 186 | 239 | Upgrade
|
| Earnings From Continuing Operations | 100,938 | 118,360 | 70,368 | 3,121 | 604 | 856 | Upgrade
|
| Minority Interest in Earnings | 184 | -183 | -194 | -3 | -1 | -6 | Upgrade
|
| Net Income | 101,122 | 118,177 | 70,174 | 3,118 | 603 | 850 | Upgrade
|
| Net Income to Common | 101,122 | 118,177 | 70,174 | 3,118 | 603 | 850 | Upgrade
|
| Net Income Growth | 10.04% | 68.41% | 2150.61% | 417.08% | -29.06% | -35.36% | Upgrade
|
| Shares Outstanding (Basic) | 11,174 | 11,174 | 11,174 | 11,174 | 11,174 | 11,174 | Upgrade
|
| Shares Outstanding (Diluted) | 11,174 | 11,174 | 11,174 | 11,174 | 11,174 | 11,174 | Upgrade
|
| EPS (Basic) | 9.05 | 10.58 | 6.28 | 0.28 | 0.05 | 0.08 | Upgrade
|
| EPS (Diluted) | 9.05 | 10.58 | 6.28 | 0.28 | 0.05 | 0.08 | Upgrade
|
| EPS Growth | 10.04% | 68.41% | 2150.61% | 417.09% | -29.06% | -35.36% | Upgrade
|
| Free Cash Flow | 17,542 | 20,869 | 63,950 | 1,596 | 543 | 882 | Upgrade
|
| Free Cash Flow Per Share | 1.57 | 1.87 | 5.72 | 0.14 | 0.05 | 0.08 | Upgrade
|
| Dividend Per Share | 5.246 | 2.752 | - | - | 0.053 | 0.086 | Upgrade
|
| Dividend Growth | - | - | - | - | -37.95% | 1.10% | Upgrade
|
| Gross Margin | 32.83% | 36.44% | 32.09% | 46.20% | 36.06% | 35.74% | Upgrade
|
| Operating Margin | 15.70% | 18.60% | 13.28% | 31.63% | 16.72% | 16.10% | Upgrade
|
| Profit Margin | 12.50% | 15.48% | 10.03% | 26.27% | 9.43% | 11.23% | Upgrade
|
| Free Cash Flow Margin | 2.17% | 2.73% | 9.14% | 13.45% | 8.49% | 11.66% | Upgrade
|
| EBITDA | 183,824 | 194,256 | 149,980 | 4,263 | 1,553 | 1,728 | Upgrade
|
| EBITDA Margin | 22.73% | 25.45% | 21.43% | 35.92% | 24.29% | 22.84% | Upgrade
|
| D&A For EBITDA | 56,844 | 52,268 | 57,071 | 509 | 484 | 510 | Upgrade
|
| EBIT | 126,980 | 141,988 | 92,909 | 3,754 | 1,069 | 1,218 | Upgrade
|
| EBIT Margin | 15.70% | 18.60% | 13.28% | 31.63% | 16.72% | 16.10% | Upgrade
|
| Effective Tax Rate | 23.27% | 19.67% | 21.24% | 21.68% | 23.54% | 21.83% | Upgrade
|
| Advertising Expenses | - | - | - | 3 | 2 | 3 | Upgrade
|
Updated Oct 24, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.