Morion Inc. (MOEX: MORI)
Russia
· Delayed Price · Currency is RUB 4.310
0.00 (0.00%)
At close: Aug 10, 2020
Morion Income Statement
Financials in millions RUB. Fiscal year is January - December.
Millions RUB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | 2016 - 2012 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '21 Dec 31, 2021 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | Dec '18 Dec 31, 2018 | Dec '17 Dec 31, 2017 | 2016 - 2012 |
| Revenue | 2,323 | 2,323 | 1,689 | 1,415 | 1,363 | 1,202 | Upgrade
|
| Revenue Growth (YoY) | 37.55% | 37.55% | 19.33% | 3.83% | 13.38% | -2.95% | Upgrade
|
| Cost of Revenue | 1,925 | 1,925 | 1,344 | 1,096 | 1,072 | 975.67 | Upgrade
|
| Gross Profit | 398.26 | 398.26 | 344.82 | 319.62 | 291.09 | 226.54 | Upgrade
|
| Selling, General & Admin | 40.14 | 40.14 | 30.29 | 31.31 | 43.94 | 37.34 | Upgrade
|
| Other Operating Expenses | 92.27 | 92.27 | 100.77 | 67.27 | 80.8 | 55.06 | Upgrade
|
| Operating Expenses | 134.13 | 134.13 | 131.1 | 98.58 | 124.81 | 93.73 | Upgrade
|
| Operating Income | 264.13 | 264.13 | 213.71 | 221.04 | 166.28 | 132.81 | Upgrade
|
| Interest Expense | -1.18 | -1.18 | -0.63 | -0.93 | - | - | Upgrade
|
| Interest & Investment Income | 5.86 | 5.86 | 5.59 | 9.82 | 11.79 | 18.2 | Upgrade
|
| Currency Exchange Gain (Loss) | 0.72 | 0.72 | 10.04 | -3.36 | 6.2 | -0.93 | Upgrade
|
| EBT Excluding Unusual Items | 269.52 | 269.52 | 228.71 | 226.57 | 184.28 | 150.09 | Upgrade
|
| Gain (Loss) on Sale of Investments | 1.77 | 1.77 | 3.95 | 4.89 | 1.84 | 1.18 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.21 | 0.21 | 0.03 | 0.45 | 0.06 | 0.01 | Upgrade
|
| Asset Writedown | 0.02 | 0.02 | - | -0.31 | -0.01 | - | Upgrade
|
| Other Unusual Items | 0.01 | 0.01 | 0.01 | 0.07 | 0.24 | 0.76 | Upgrade
|
| Pretax Income | 271.53 | 271.53 | 232.7 | 231.67 | 186.4 | 152.03 | Upgrade
|
| Income Tax Expense | 49.7 | 49.7 | 37.3 | 49.96 | 49.2 | 36.93 | Upgrade
|
| Earnings From Continuing Operations | 221.82 | 221.82 | 195.4 | 181.71 | 137.2 | 115.1 | Upgrade
|
| Minority Interest in Earnings | -0.94 | -0.94 | -0.35 | -0.16 | -0.34 | -0.19 | Upgrade
|
| Net Income | 220.88 | 220.88 | 195.05 | 181.56 | 136.86 | 114.91 | Upgrade
|
| Net Income to Common | 220.88 | 220.88 | 195.05 | 181.56 | 136.86 | 114.91 | Upgrade
|
| Net Income Growth | 13.24% | 13.24% | 7.43% | 32.66% | 19.11% | -1.85% | Upgrade
|
| Shares Outstanding (Basic) | 165 | 165 | 165 | 165 | 165 | 165 | Upgrade
|
| Shares Outstanding (Diluted) | 165 | 165 | 165 | 165 | 165 | 165 | Upgrade
|
| EPS (Basic) | 1.34 | 1.34 | 1.18 | 1.10 | 0.83 | 0.70 | Upgrade
|
| EPS (Diluted) | 1.34 | 1.34 | 1.18 | 1.10 | 0.83 | 0.70 | Upgrade
|
| EPS Growth | 13.24% | 13.24% | 7.43% | 32.66% | 19.11% | -1.85% | Upgrade
|
| Free Cash Flow | -63.59 | -63.59 | 236.8 | 150.33 | -85.47 | -74.47 | Upgrade
|
| Free Cash Flow Per Share | -0.39 | -0.39 | 1.44 | 0.91 | -0.52 | -0.45 | Upgrade
|
| Dividend Per Share | - | - | 0.461 | - | - | - | Upgrade
|
| Gross Margin | 17.14% | 17.14% | 20.42% | 22.58% | 21.36% | 18.84% | Upgrade
|
| Operating Margin | 11.37% | 11.37% | 12.65% | 15.62% | 12.20% | 11.05% | Upgrade
|
| Profit Margin | 9.51% | 9.51% | 11.55% | 12.83% | 10.04% | 9.56% | Upgrade
|
| Free Cash Flow Margin | -2.74% | -2.74% | 14.02% | 10.62% | -6.27% | -6.19% | Upgrade
|
| EBITDA | 303.98 | 303.98 | 251.85 | 262.1 | 203.1 | 173.05 | Upgrade
|
| EBITDA Margin | 13.09% | 13.09% | 14.91% | 18.52% | 14.90% | 14.39% | Upgrade
|
| D&A For EBITDA | 39.86 | 39.86 | 38.13 | 41.06 | 36.82 | 40.24 | Upgrade
|
| EBIT | 264.13 | 264.13 | 213.71 | 221.04 | 166.28 | 132.81 | Upgrade
|
| EBIT Margin | 11.37% | 11.37% | 12.65% | 15.62% | 12.20% | 11.05% | Upgrade
|
| Effective Tax Rate | 18.31% | 18.31% | 16.03% | 21.56% | 26.39% | 24.29% | Upgrade
|
| Advertising Expenses | 1.74 | 1.74 | 0.9 | 3.35 | 5.32 | 5.1 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.