MOEX:MTSS 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	Mar '26 Mar 31, 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
Revenue	832,947	807,186	703,741	605,991	541,749	527,921
Revenue Growth (YoY)	14.44%	14.70%	16.13%	11.86%	2.62%	7.78%
Cost of Revenue	357,174	348,775	276,847	217,629	192,933	199,887
Gross Profit	475,773	458,411	426,894	388,362	348,816	328,034
Selling, General & Admin	152,052	147,999	147,687	125,834	106,909	94,973
Other Operating Expenses	8,020	6,298	4,111	-172	-1,255	-929
Operating Expenses	317,821	309,790	296,586	271,788	246,413	218,007
Operating Income	157,952	148,621	130,308	116,574	102,403	110,027
Interest Expense	-146,719	-146,778	-100,874	-58,457	-58,056	-40,986
Interest & Investment Income	9,630	9,630	5,335	2,261	1,690	1,520
Earnings From Equity Investments	10,161	10,348	6,102	6,222	4,805	5,746
Currency Exchange Gain (Loss)	3,147	3,147	1,133	-4,739	3,404	-560
Other Non Operating Income (Expenses)	3,046	7,089	1,139	-6,854	-6,289	893
EBT Excluding Unusual Items	37,217	32,057	43,143	55,007	47,957	76,640
Gain (Loss) on Sale of Investments	14,964	14,964	-7,665	10,976	-	-
Asset Writedown	-	-	-	-	-489	10
Other Unusual Items	-	-	-	-587	2,533	2,187
Pretax Income	52,181	47,021	35,478	65,396	50,001	78,837
Income Tax Expense	10,982	8,384	3,959	12,767	13,648	15,360
Earnings From Continuing Operations	41,199	38,637	31,519	52,629	36,353	63,477
Earnings From Discontinued Operations	106	-	19,781	2,900	-2,918	792
Net Income to Company	41,305	38,637	51,300	55,529	33,435	64,269
Minority Interest in Earnings	-3,815	-3,417	-2,252	-977	-861	-796
Net Income	37,490	35,220	49,048	54,552	32,574	63,473
Net Income to Common	37,490	35,220	49,048	54,552	32,574	63,473
Net Income Growth	179.02%	-28.19%	-10.09%	67.47%	-48.68%	3.36%
Shares Outstanding (Basic)	1,669	1,669	1,679	1,689	1,680	1,693
Shares Outstanding (Diluted)	1,684	1,682	1,694	1,708	1,705	1,702
Shares Change (YoY)	-0.31%	-0.69%	-0.87%	0.18%	0.21%	-3.40%
EPS (Basic)	22.46	21.10	29.21	32.31	19.39	37.49
EPS (Diluted)	22.26	20.94	28.96	31.93	19.10	37.30
EPS Growth	179.87%	-27.69%	-9.29%	67.17%	-48.79%	6.98%
Free Cash Flow	201,478	213,182	91,847	87,568	119,968	69,765
Free Cash Flow Per Share	119.63	126.75	54.23	51.25	70.34	40.99
Dividend Per Share	-	-	35.000	35.000	34.290	44.400
Dividend Growth	-	-	-	2.07%	-22.77%	-20.73%
Gross Margin	57.12%	56.79%	60.66%	64.09%	64.39%	62.14%
Operating Margin	18.96%	18.41%	18.52%	19.24%	18.90%	20.84%
Profit Margin	4.50%	4.36%	6.97%	9.00%	6.01%	12.02%
Free Cash Flow Margin	24.19%	26.41%	13.05%	14.45%	22.14%	13.21%
EBITDA	222,032	210,445	187,230	176,719	162,256	168,129
EBITDA Margin	26.66%	26.07%	26.61%	29.16%	29.95%	31.85%
D&A For EBITDA	64,080	61,824	56,922	60,145	59,853	58,102
EBIT	157,952	148,621	130,308	116,574	102,403	110,027
EBIT Margin	18.96%	18.41%	18.52%	19.24%	18.90%	20.84%
Effective Tax Rate	21.05%	17.83%	11.16%	19.52%	27.30%	19.48%
Revenue as Reported	832,947	807,186	703,741	605,991	541,749	527,921