Moscow City Telephone Network (MOEX:MGTS)
Russia · Delayed Price · Currency is RUB 1,470.00
+15.00 (1.03%)
At close: Jul 8, 2022
MOEX:MGTS 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 |
| 48,553 | 44,809 | 43,602 | 42,642 | 41,125 | |
Revenue Growth | 8.36% | 2.77% | 2.25% | 3.69% | -0.09% |
Cost of Revenue | 14,384 | 12,381 | 12,485 | 12,577 | 12,043 |
Gross Profit | 34,169 | 32,428 | 31,117 | 30,065 | 29,082 |
Selling, General & Admin | 9,789 | 9,670 | 9,795 | 9,530 | 9,692 |
Other Operating Expenses | -1,528 | -1,401 | -1,665 | -1,947 | -441 |
Operating Expenses | 16,655 | 16,821 | 16,343 | 16,821 | 18,215 |
Operating Income | 17,514 | 15,607 | 14,774 | 13,244 | 10,867 |
Interest Expense | -1,545 | -1,381 | -1,210 | -1,200 | -1,245 |
Interest & Investment Income | 20,667 | 16,205 | 8,326 | 6,247 | 3,244 |
Earnings From Equity Investments | 249 | - | - | - | - |
Other Non Operating Income (Expenses) | 1,394 | 618 | -20 | 118 | 299 |
EBT Excluding Unusual Items | 38,279 | 31,049 | 21,870 | 18,409 | 13,165 |
Impairment of Goodwill | - | - | - | - | -228 |
Gain (Loss) on Sale of Investments | - | - | - | - | 193 |
Gain (Loss) on Sale of Assets | - | - | 891 | 1,856 | 4,186 |
Legal Settlements | - | - | - | - | 597 |
Pretax Income | 38,279 | 31,049 | 22,761 | 20,265 | 17,913 |
Income Tax Expense | 9,542 | 6,529 | 4,199 | 3,800 | 2,758 |
Earnings From Continuing Operations | 28,737 | 24,520 | 18,562 | 16,465 | 15,155 |
Minority Interest in Earnings | - | -20 | -16 | -29 | -31 |
Net Income | 28,737 | 24,500 | 18,546 | 16,436 | 15,124 |
Preferred Dividends & Other Adjustments | 4,682 | 3,992 | 3,022 | 2,678 | 2,464 |
Net Income to Common | 24,055 | 20,508 | 15,524 | 13,758 | 12,660 |
Net Income Growth | 17.30% | 32.10% | 12.84% | 8.67% | 17.05% |
Shares Outstanding (Basic) | 80 | 80 | 80 | 80 | 80 |
Shares Outstanding (Diluted) | 80 | 80 | 80 | 80 | 80 |
Shares Change | - | - | - | - | - |
EPS (Basic) | 301.79 | 257.29 | 194.76 | 172.60 | 158.83 |
EPS (Diluted) | 301.79 | 257.29 | 194.76 | 172.60 | 158.83 |
EPS Growth | 17.30% | 32.10% | 12.84% | 8.67% | 17.05% |
Additional Metrics
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 |
Free Cash Flow | 16,493 | 10,909 | 10,879 | 14,448 | 7,958 |
Free Cash Flow Per Share | 206.91 | 136.86 | 136.48 | 181.26 | 99.84 |
Gross Margin | 70.38% | 72.37% | 71.37% | 70.51% | 70.72% |
Operating Margin | 36.07% | 34.83% | 33.88% | 31.06% | 26.42% |
Profit Margin | 49.54% | 45.77% | 35.60% | 32.26% | 30.78% |
Free Cash Flow Margin | 33.97% | 24.35% | 24.95% | 33.88% | 19.35% |
EBITDA | 24,607 | 22,690 | 20,324 | 20,007 | 17,202 |
EBITDA Margin | 50.68% | 50.64% | 46.61% | 46.92% | 41.83% |
D&A For EBITDA | 7,093 | 7,083 | 5,550 | 6,763 | 6,335 |
EBIT | 17,514 | 15,607 | 14,774 | 13,244 | 10,867 |
EBIT Margin | 36.07% | 34.83% | 33.88% | 31.06% | 26.42% |
Effective Tax Rate | 24.93% | 21.03% | 18.45% | 18.75% | 15.40% |