Moscow Exchange MICEX-RTS (MOEX:MOEX)
Russia · Delayed Price · Currency is RUB 85.20
-0.11 (-0.13%)
At close: Jul 8, 2022
Moscow Exchange MICEX-RTS 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 | Mar '26 Mar 31, 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 |
Operating Revenue | 81,671 | 78,655 | 62,983 | 52,242 | 37,487 | 41,554 |
Other Revenue | 62,482 | 60,167 | 93,017 | 55,813 | 44,990 | 14,769 |
| 144,153 | 138,823 | 156,001 | 108,055 | 82,477 | 56,323 | |
Revenue Growth (YoY) | -4.35% | -11.01% | 44.37% | 31.01% | 46.44% | 11.58% |
Gross Profit | 143,691 | 138,823 | 156,001 | 108,055 | 82,477 | 56,323 |
Selling, General & Admin | 48,850 | 49,797 | 44,489 | 25,161 | 20,932 | 18,106 |
Other Operating Expenses | 1,953 | 1,799 | 1,571 | 3,289 | 2,532 | 1,996 |
Operating Expenses | 49,380 | 48,689 | 47,117 | 26,787 | 36,557 | 19,475 |
Operating Income | 94,311 | 90,134 | 108,884 | 81,267 | 45,920 | 36,849 |
Interest Expense | -11,252 | -11,726 | -10,221 | -4,087 | -3,054 | -1,190 |
Currency Exchange Gain (Loss) | 2,494 | 1,569 | -878.4 | 480.4 | 3,693 | -676.9 |
Other Non Operating Income (Expenses) | 76.3 | 76.3 | 21.5 | -67 | -271.9 | - |
EBT Excluding Unusual Items | 85,630 | 80,053 | 97,806 | 77,594 | 46,286 | 34,982 |
Impairment of Goodwill | -275.4 | -275.4 | - | -54 | -966.4 | - |
Asset Writedown | -438.4 | -438.4 | -76.1 | -173 | -9.3 | - |
Pretax Income | 84,916 | 79,339 | 97,730 | 77,367 | 45,311 | 34,982 |
Income Tax Expense | 21,342 | 19,948 | 18,482 | 16,597 | 9,020 | 6,884 |
Earnings From Continuing Operations | 63,574 | 59,391 | 79,248 | 60,770 | 36,291 | 28,098 |
Minority Interest in Earnings | -148.1 | -144.7 | -2.1 | 7.7 | -20 | -2.4 |
Net Income | 63,426 | 59,246 | 79,246 | 60,777 | 36,271 | 28,095 |
Net Income to Common | 63,426 | 59,246 | 79,246 | 60,777 | 36,271 | 28,095 |
Net Income Growth | -12.95% | -25.24% | 30.39% | 67.56% | 29.10% | 11.68% |
Shares Outstanding (Basic) | 2,267 | 2,266 | 2,262 | 2,259 | 2,258 | 2,258 |
Shares Outstanding (Diluted) | 2,269 | 2,269 | 2,270 | 2,270 | 2,272 | 2,276 |
Shares Change (YoY) | -0.04% | -0.04% | 0.02% | -0.10% | -0.14% | 0.74% |
EPS (Basic) | 27.98 | 26.15 | 35.03 | 26.91 | 16.07 | 12.44 |
EPS (Diluted) | 27.96 | 26.11 | 34.91 | 26.78 | 15.96 | 12.35 |
EPS Growth | -12.88% | -25.21% | 30.36% | 67.79% | 29.23% | 10.86% |
Free Cash Flow | -273,154 | 97,581 | 534,704 | -78,945 | 1,209,083 | 94,027 |
Free Cash Flow Per Share | -120.37 | 43.00 | 235.52 | -34.78 | 532.10 | 41.32 |
Dividend Per Share | - | - | 26.110 | 17.350 | 4.840 | - |
Dividend Growth | - | - | 50.49% | 258.47% | - | - |
Gross Margin | 99.68% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
Operating Margin | 65.42% | 64.93% | 69.80% | 75.21% | 55.68% | 65.42% |
Profit Margin | 44.00% | 42.68% | 50.80% | 56.25% | 43.98% | 49.88% |
Free Cash Flow Margin | -189.49% | 70.29% | 342.76% | -73.06% | 1465.96% | 166.94% |
EBITDA | 97,424 | 92,990 | 111,055 | 83,340 | 48,155 | 38,888 |
EBITDA Margin | 67.58% | 66.98% | 71.19% | 77.13% | 58.39% | 69.04% |
D&A For EBITDA | 3,114 | 2,856 | 2,171 | 2,073 | 2,235 | 2,039 |
EBIT | 94,311 | 90,134 | 108,884 | 81,267 | 45,920 | 36,849 |
EBIT Margin | 65.42% | 64.93% | 69.80% | 75.21% | 55.68% | 65.42% |
Effective Tax Rate | 25.13% | 25.14% | 18.91% | 21.45% | 19.91% | 19.68% |