MOEX:MRSB 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	9,517	8,356	7,639	6,774	6,949
Revenue Growth (YoY)	13.90%	9.38%	12.78%	-2.52%	-0.83%
Selling, General & Admin	4,601	4,003	3,582	3,052	2,999
Provision for Bad Debts	-	-	-	-	4.84
Other Operating Expenses	4,359	3,871	3,629	3,448	3,875
Total Operating Expenses	8,960	7,875	7,211	6,500	6,880
Operating Income	557.46	481.27	428.4	274.07	69.38
Interest Expense	-288.54	-51.75	-37.22	-63.59	-41.18
Interest Income	-	12.75	2.38	2.57	1.24
Net Interest Expense	-288.54	-39.01	-34.84	-61.03	-39.94
Other Non-Operating Income (Expenses)	101.1	-194.01	-210.84	-87.68	145.24
EBT Excluding Unusual Items	370.02	248.25	182.72	125.37	174.69
Gain (Loss) on Sale of Assets	-	-	-	-	1.09
Insurance Settlements	-	-	-	0.27	0.02
Legal Settlements	-	40.62	13.01	5.44	11.87
Other Unusual Items	-	0.49	0.2	0.13	0.13
Pretax Income	370.02	289.36	195.92	131.21	187.79
Income Tax Expense	102.09	76.77	51.45	36.06	45.78
Net Income	267.93	212.59	144.47	95.16	142.02
Net Income to Common	267.93	212.59	144.47	95.16	142.02
Net Income Growth	26.04%	47.14%	51.83%	-33.00%	95.02%
Shares Outstanding (Basic)	1,346	1,345	1,350	1,340	1,345
Shares Outstanding (Diluted)	1,346	1,345	1,350	1,340	1,345
Shares Change (YoY)	0.07%	-0.35%	0.75%	-0.36%	-
EPS (Basic)	0.20	0.16	0.11	0.07	0.11
EPS (Diluted)	0.20	0.16	0.11	0.07	0.11
EPS Growth	25.95%	47.66%	50.70%	-32.76%	95.02%
Free Cash Flow	306.98	145.55	297.56	132.74	116.71
Free Cash Flow Per Share	0.23	0.11	0.22	0.10	0.09
Dividend Per Share	-	0.092	-	-	0.023
Dividend Growth	-	-	-	-	-37.92%
Profit Margin	2.81%	2.54%	1.89%	1.41%	2.04%
Free Cash Flow Margin	3.23%	1.74%	3.90%	1.96%	1.68%
EBITDA	-	-	-	332.41	127.72
EBITDA Margin	-	-	-	4.91%	1.84%
D&A For EBITDA	-	-	-	58.34	58.34
EBIT	557.46	481.27	428.4	274.07	69.38
EBIT Margin	5.86%	5.76%	5.61%	4.05%	1.00%
Effective Tax Rate	27.59%	26.53%	26.26%	27.48%	24.38%

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