Magnit (MOEX:MGNT)
Russia · Delayed Price · Currency is RUB 4,439.00
+19.00 (0.43%)
At close: Jul 8, 2022
Magnit Income Statement
Financials in millions RUB. Fiscal year is January - December.
Millions RUB. 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 |
| 3,723,190 | 3,509,226 | 3,043,434 | 2,544,689 | 2,351,996 | 1,856,079 | |
Revenue Growth | 14.33% | 15.30% | 19.60% | 8.19% | 26.72% | 19.46% |
Cost of Revenue | 2,884,467 | 2,737,661 | 2,369,797 | 1,976,230 | 1,824,543 | 1,429,458 |
Gross Profit | 838,723 | 771,564 | 673,636 | 568,459 | 527,454 | 426,621 |
Selling, General & Admin | 738,524 | 677,175 | 563,391 | 453,873 | 414,914 | 338,987 |
Other Operating Expenses | -52,354 | -45,929 | -38,508 | -29,702 | -25,250 | -21,258 |
Operating Expenses | 686,169 | 631,246 | 524,884 | 424,172 | 389,664 | 317,729 |
Operating Income | 152,553 | 140,318 | 148,753 | 144,287 | 137,790 | 108,892 |
Interest Expense | -226,816 | -190,617 | -102,122 | -85,232 | -68,156 | -49,125 |
Interest & Investment Income | 34,835 | 25,524 | 16,542 | 24,202 | 13,338 | 2,547 |
Currency Exchange Gain (Loss) | 1,241 | -2,938 | 1,653 | 8,249 | -333.28 | 280.75 |
Other Non Operating Income (Expenses) | 28.69 | - | - | - | - | - |
EBT Excluding Unusual Items | -38,158 | -27,713 | 64,826 | 91,506 | 82,638 | 62,595 |
Impairment of Goodwill | -6,523 | -6,523 | - | - | -25,512 | - |
Gain (Loss) on Sale of Assets | -973.85 | -1,243 | -306.02 | -299.38 | -5,056 | -498.11 |
Asset Writedown | -1,997 | -1,739 | -5,249 | -9,179 | -11,000 | -2,371 |
Other Unusual Items | 1,697 | 2,532 | 770.67 | 708 | 1,795 | 2,890 |
Pretax Income | -45,955 | -34,685 | 60,042 | 82,736 | 42,865 | 62,615 |
Income Tax Expense | -4,679 | -3,109 | 15,709 | 24,058 | 14,932 | 14,497 |
Earnings From Continuing Operations | -41,276 | -31,576 | 44,334 | 58,678 | 27,933 | 48,118 |
Minority Interest in Earnings | 454.66 | 685.99 | -230.51 | - | - | - |
Net Income | -40,821 | -30,890 | 44,103 | 58,678 | 27,933 | 48,118 |
Net Income to Common | -40,821 | -30,890 | 44,103 | 58,678 | 27,933 | 48,118 |
Net Income Growth | - | - | -24.84% | 110.07% | -41.95% | 45.84% |
Shares Outstanding (Basic) | 68 | 68 | 68 | 88 | 98 | 98 |
Shares Outstanding (Diluted) | 68 | 68 | 68 | 89 | 99 | 98 |
Shares Change | -0.00% | -0.13% | -23.47% | -10.01% | 0.23% | 0.25% |
EPS (Basic) | -601.66 | -455.28 | 650.02 | 663.15 | 284.96 | 491.81 |
EPS (Diluted) | -601.66 | -455.28 | 649.23 | 661.03 | 283.16 | 488.91 |
EPS Growth | - | - | -1.79% | 133.45% | -42.08% | 45.48% |
Additional Metrics
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 |
Free Cash Flow | -26,118 | -141,369 | 37,330 | 82,883 | 192,240 | 116,688 |
Free Cash Flow Per Share | -384.95 | -2083.64 | 549.52 | 933.71 | 1948.82 | 1185.62 |
Dividend Per Share | - | - | 560.000 | 412.130 | - | 294.370 |
Dividend Growth | - | - | 35.88% | - | - | -40.00% |
Gross Margin | 22.53% | 21.99% | 22.13% | 22.34% | 22.43% | 22.98% |
Operating Margin | 4.10% | 4.00% | 4.89% | 5.67% | 5.86% | 5.87% |
Profit Margin | -1.10% | -0.88% | 1.45% | 2.31% | 1.19% | 2.59% |
Free Cash Flow Margin | -0.70% | -4.03% | 1.23% | 3.26% | 8.17% | 6.29% |
EBITDA | 324,987 | 308,072 | 213,927 | 200,320 | 192,987 | 156,649 |
EBITDA Margin | 8.73% | 8.78% | 7.03% | 7.87% | 8.21% | 8.44% |
D&A For EBITDA | 172,433 | 167,754 | 65,174 | 56,033 | 55,197 | 47,758 |
EBIT | 152,553 | 140,318 | 148,753 | 144,287 | 137,790 | 108,892 |
EBIT Margin | 4.10% | 4.00% | 4.89% | 5.67% | 5.86% | 5.87% |
Effective Tax Rate | - | - | 26.16% | 29.08% | 34.84% | 23.15% |
Advertising Expenses | - | 27,637 | 21,114 | 14,600 | 11,819 | 11,475 |