MOEX:MRSB Income Statement

Financials in millions RUB. Fiscal year is January - December.

Millions RUB. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	8,837	8,356	7,639	6,774	6,949	7,007
Revenue Growth (YoY)	13.40%	9.38%	12.78%	-2.52%	-0.83%	7.91%
Selling, General & Admin	4,300	4,003	3,582	3,052	2,999	2,968
Provision for Bad Debts	1.37	-	-	-	4.84	1.66
Other Operating Expenses	4,006	3,871	3,629	3,448	3,875	3,994
Total Operating Expenses	8,307	7,875	7,211	6,500	6,880	6,964
Operating Income	529.68	481.27	428.4	274.07	69.38	42.88
Interest Expense	-51.21	-51.75	-37.22	-63.59	-41.18	-40.79
Interest Income	21.47	12.75	2.38	2.57	1.24	1.91
Net Interest Expense	-29.74	-39.01	-34.84	-61.03	-39.94	-38.87
Other Non-Operating Income (Expenses)	-263.62	-194.01	-210.84	-87.68	145.24	86.58
EBT Excluding Unusual Items	236.32	248.25	182.72	125.37	174.69	90.59
Gain (Loss) on Sale of Assets	-	-	-	-	1.09	0.02
Insurance Settlements	-	-	-	0.27	0.02	-
Legal Settlements	38.75	40.62	13.01	5.44	11.87	12.2
Other Unusual Items	0.19	0.49	0.2	0.13	0.13	0.01
Pretax Income	275.26	289.36	195.92	131.21	187.79	102.81
Income Tax Expense	84.75	76.77	51.45	36.06	45.78	29.99
Net Income	190.51	212.59	144.47	95.16	142.02	72.82
Net Income to Common	190.51	212.59	144.47	95.16	142.02	72.82
Net Income Growth	6.43%	47.14%	51.83%	-33.00%	95.02%	57.18%
Shares Outstanding (Basic)	1,349	1,345	1,350	1,340	1,345	1,345
Shares Outstanding (Diluted)	1,349	1,345	1,350	1,340	1,345	1,345
Shares Change (YoY)	0.00%	-0.35%	0.75%	-0.36%	-	-
EPS (Basic)	0.14	0.16	0.11	0.07	0.11	0.05
EPS (Diluted)	0.14	0.16	0.11	0.07	0.11	0.05
EPS Growth	6.43%	47.66%	50.70%	-32.76%	95.02%	57.18%
Free Cash Flow	307.16	145.55	297.56	132.74	116.71	146.57
Free Cash Flow Per Share	0.23	0.11	0.22	0.10	0.09	0.11
Dividend Per Share	-	-	-	-	0.023	0.037
Dividend Growth	-	-	-	-	-37.92%	-
Profit Margin	2.16%	2.54%	1.89%	1.41%	2.04%	1.04%
Free Cash Flow Margin	3.48%	1.74%	3.90%	1.96%	1.68%	2.09%
EBITDA	-	-	-	332.41	127.72	89.93
EBITDA Margin	-	-	-	4.91%	1.84%	1.28%
D&A For EBITDA	-	-	-	58.34	58.34	47.05
EBIT	529.68	481.27	428.4	274.07	69.38	42.88
EBIT Margin	5.99%	5.76%	5.61%	4.05%	1.00%	0.61%
Effective Tax Rate	30.79%	26.53%	26.26%	27.48%	24.38%	29.17%

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