MOEX:MRKP 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
Revenue	166,060	143,566	132,029	114,011	106,687
Revenue Growth (YoY)	15.67%	8.74%	15.80%	6.87%	10.28%
Operations & Maintenance	5,128	3,403	3,034	1,846	1,827
Selling, General & Admin	183.89	104.86	46.48	43.12	61.94
Provision for Bad Debts	29.69	252.33	122.1	90.28	115
Other Operating Expenses	128,781	116,443	107,244	95,576	88,307
Total Operating Expenses	134,123	120,203	110,447	97,556	90,311
Operating Income	31,937	23,363	21,582	16,455	16,376
Interest Expense	-5,857	-5,751	-3,278	-2,824	-1,991
Interest Income	4,916	4,307	1,348	720.89	170.07
Net Interest Expense	-940.5	-1,444	-1,930	-2,103	-1,820
Other Non-Operating Income (Expenses)	353.2	1,160	-72.53	72.55	-1,659
EBT Excluding Unusual Items	31,350	23,079	19,579	14,424	12,897
Gain (Loss) on Sale of Assets	1,097	-117.4	-227.92	-117.52	-21.98
Asset Writedown	245.43	-2,061	-537.11	-	-
Insurance Settlements	68.99	154.76	142.09	71.18	49.02
Other Unusual Items	-	176.45	-	-	-
Pretax Income	32,761	21,232	18,956	14,378	12,924
Income Tax Expense	9,203	4,799	4,934	3,333	2,972
Earnings From Continuing Ops.	23,559	16,433	14,023	11,045	9,952
Net Income	23,559	16,433	14,023	11,045	9,952
Net Income to Common	23,559	16,433	14,023	11,045	9,952
Net Income Growth	43.36%	17.19%	26.96%	10.98%	54.80%
Shares Outstanding (Basic)	112,698	112,698	112,698	112,698	112,698
Shares Outstanding (Diluted)	112,698	112,698	112,698	112,698	112,698
EPS (Basic)	0.21	0.15	0.12	0.10	0.09
EPS (Diluted)	0.21	0.15	0.12	0.10	0.09
EPS Growth	43.36%	17.19%	26.96%	10.98%	54.80%
Free Cash Flow	6,589	8,910	8,453	10,978	2,207
Free Cash Flow Per Share	0.06	0.08	0.07	0.10	0.02
Dividend Per Share	-	0.050	0.039	0.032	0.028
Dividend Growth	-	29.32%	20.63%	15.70%	7.32%
Profit Margin	14.19%	11.45%	10.62%	9.69%	9.33%
Free Cash Flow Margin	3.97%	6.21%	6.40%	9.63%	2.07%
EBITDA	45,969	36,110	33,038	26,624	25,452
EBITDA Margin	27.68%	25.15%	25.02%	23.35%	23.86%
D&A For EBITDA	14,032	12,747	11,457	10,168	9,076
EBIT	31,937	23,363	21,582	16,455	16,376
EBIT Margin	19.23%	16.27%	16.35%	14.43%	15.35%
Effective Tax Rate	28.09%	22.60%	26.03%	23.18%	22.99%

Source: S&P Global Market Intelligence. Utility template. Financial Sources.