Mordovia Energy Retail Company (MOEX:MRSB)
Russia · Delayed Price · Currency is RUB 0.3250
+0.0040 (1.25%)
At close: Jul 8, 2022
MOEX:MRSB 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 | Jun '26 Jun 30, 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 |
| 10,306 | 9,517 | 8,356 | 7,639 | 6,774 | 6,949 | |
Revenue Growth | 16.62% | 13.90% | 9.38% | 12.78% | -2.52% | -0.83% |
Selling, General & Admin | 4,934 | 4,601 | 4,003 | 3,582 | 3,052 | 2,999 |
Provision for Bad Debts | -0.76 | - | - | - | - | 4.84 |
Other Operating Expenses | 4,743 | 4,359 | 3,871 | 3,629 | 3,448 | 3,875 |
Total Operating Expenses | 9,677 | 8,960 | 7,875 | 7,211 | 6,500 | 6,880 |
Operating Income | 629.35 | 557.46 | 481.27 | 428.4 | 274.07 | 69.38 |
Interest Expense | -27.78 | -38.86 | -51.75 | -37.22 | -63.59 | -41.18 |
Interest Income | 29.39 | 28.4 | 12.75 | 2.38 | 2.57 | 1.24 |
Net Interest Expense | 1.62 | -10.46 | -39.01 | -34.84 | -61.03 | -39.94 |
Other Non-Operating Income (Expenses) | -215.94 | -218.97 | -194.01 | -210.84 | -87.68 | 145.24 |
EBT Excluding Unusual Items | 415.03 | 328.03 | 248.25 | 182.72 | 125.37 | 174.69 |
Gain (Loss) on Sale of Assets | 9.32 | - | - | - | - | 1.09 |
Insurance Settlements | - | - | - | - | 0.27 | 0.02 |
Legal Settlements | 28.85 | 41.99 | 40.62 | 13.01 | 5.44 | 11.87 |
Other Unusual Items | - | - | 0.49 | 0.2 | 0.13 | 0.13 |
Pretax Income | 453.2 | 370.02 | 289.36 | 195.92 | 131.21 | 187.79 |
Income Tax Expense | 125.76 | 102.09 | 76.77 | 51.45 | 36.06 | 45.78 |
Net Income | 327.44 | 267.93 | 212.59 | 144.47 | 95.16 | 142.02 |
Net Income to Common | 327.44 | 267.93 | 212.59 | 144.47 | 95.16 | 142.02 |
Net Income Growth | 71.88% | 26.04% | 47.14% | 51.83% | -33.00% | 95.02% |
Shares Outstanding (Basic) | 1,347 | 1,346 | 1,345 | 1,350 | 1,340 | 1,345 |
Shares Outstanding (Diluted) | 1,347 | 1,346 | 1,345 | 1,350 | 1,340 | 1,345 |
Shares Change | -0.11% | 0.07% | -0.35% | 0.75% | -0.36% | - |
EPS (Basic) | 0.24 | 0.20 | 0.16 | 0.11 | 0.07 | 0.11 |
EPS (Diluted) | 0.24 | 0.20 | 0.16 | 0.11 | 0.07 | 0.11 |
EPS Growth | 72.07% | 25.95% | 47.66% | 50.70% | -32.76% | 95.02% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 323.31 | 306.98 | 145.55 | 297.56 | 132.74 | 116.71 |
Free Cash Flow Per Share | 0.24 | 0.23 | 0.11 | 0.22 | 0.10 | 0.09 |
Dividend Per Share | 0.104 | 0.104 | 0.092 | - | - | 0.023 |
Dividend Growth | 13.36% | 13.36% | - | - | - | -37.92% |
Profit Margin | 3.18% | 2.81% | 2.54% | 1.89% | 1.41% | 2.04% |
Free Cash Flow Margin | 3.14% | 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 | 629.35 | 557.46 | 481.27 | 428.4 | 274.07 | 69.38 |
EBIT Margin | 6.11% | 5.86% | 5.76% | 5.61% | 4.05% | 1.00% |
Effective Tax Rate | 27.75% | 27.59% | 26.53% | 26.26% | 27.48% | 24.38% |