M.video (MOEX: MVID)
Russia
· Delayed Price · Currency is RUB 202.00
+1.50 (0.75%)
At close: Jul 8, 2022
M.video Income Statement
Financials in millions RUB. Fiscal year is January - December.
Millions RUB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 457,070 | 434,390 | 402,462 | 476,364 | 422,089 | 365,216 | Upgrade
|
| Revenue Growth (YoY) | 25.97% | 7.93% | -15.51% | 12.86% | 15.57% | 13.75% | Upgrade
|
| Cost of Revenue | 363,228 | 343,012 | 319,355 | 388,785 | 322,844 | 274,143 | Upgrade
|
| Gross Profit | 93,842 | 91,378 | 83,107 | 87,579 | 99,245 | 91,073 | Upgrade
|
| Selling, General & Admin | 77,670 | 74,808 | 75,878 | 86,977 | 73,752 | 72,277 | Upgrade
|
| Other Operating Expenses | 290 | 273 | -519 | 589 | 597 | -5,434 | Upgrade
|
| Operating Expenses | 77,960 | 75,081 | 75,359 | 87,566 | 74,349 | 66,843 | Upgrade
|
| Operating Income | 15,882 | 16,297 | 7,748 | 13 | 24,896 | 24,230 | Upgrade
|
| Interest Expense | -29,694 | -24,281 | -21,472 | -14,417 | -12,723 | -12,949 | Upgrade
|
| Interest & Investment Income | 623 | 532 | 1,335 | 142 | 491 | 295 | Upgrade
|
| Earnings From Equity Investments | - | - | - | -945 | -2,468 | -1,955 | Upgrade
|
| Currency Exchange Gain (Loss) | 402 | -322 | 32 | 22 | -10 | -12 | Upgrade
|
| EBT Excluding Unusual Items | -12,787 | -7,774 | -12,357 | -15,185 | 10,186 | 9,609 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | -1,013 | 8,147 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 185 | - | - | -10 | -23 | -116 | Upgrade
|
| Other Unusual Items | - | - | - | 2,190 | -1,946 | - | Upgrade
|
| Pretax Income | -12,602 | -7,774 | -13,370 | -4,858 | 8,217 | 9,493 | Upgrade
|
| Income Tax Expense | -1,797 | -1,161 | -3,071 | -855 | 1,676 | 2,359 | Upgrade
|
| Earnings From Continuing Operations | -10,805 | -6,613 | -10,299 | -4,003 | 6,541 | 7,134 | Upgrade
|
| Net Income | -10,805 | -6,613 | -10,299 | -4,003 | 6,541 | 7,134 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | - | 80 | - | - | Upgrade
|
| Net Income to Common | -10,805 | -6,613 | -10,299 | -4,083 | 6,541 | 7,134 | Upgrade
|
| Net Income Growth | - | - | - | - | -8.31% | -17.19% | Upgrade
|
| Shares Outstanding (Basic) | 178 | 178 | 178 | 178 | 178 | 178 | Upgrade
|
| Shares Outstanding (Diluted) | 178 | 178 | 178 | 178 | 178 | 178 | Upgrade
|
| Shares Change (YoY) | 0.04% | 0.02% | 0.12% | 0.06% | 0.13% | -0.48% | Upgrade
|
| EPS (Basic) | -60.56 | -37.07 | -57.75 | -22.92 | 36.79 | 40.13 | Upgrade
|
| EPS (Diluted) | -60.57 | -37.07 | -57.75 | -22.92 | 36.74 | 40.13 | Upgrade
|
| EPS Growth | - | - | - | - | -8.44% | -16.79% | Upgrade
|
| Free Cash Flow | 18,785 | 14,444 | 2,993 | 14,233 | 27,828 | 13,384 | Upgrade
|
| Free Cash Flow Per Share | 105.29 | 80.97 | 16.78 | 79.90 | 156.32 | 75.28 | Upgrade
|
| Dividend Per Share | - | - | - | 35.000 | 38.000 | 63.370 | Upgrade
|
| Dividend Growth | - | - | - | -7.89% | -40.03% | - | Upgrade
|
| Gross Margin | 20.53% | 21.04% | 20.65% | 18.38% | 23.51% | 24.94% | Upgrade
|
| Operating Margin | 3.47% | 3.75% | 1.93% | 0.00% | 5.90% | 6.63% | Upgrade
|
| Profit Margin | -2.36% | -1.52% | -2.56% | -0.86% | 1.55% | 1.95% | Upgrade
|
| Free Cash Flow Margin | 4.11% | 3.33% | 0.74% | 2.99% | 6.59% | 3.66% | Upgrade
|
| EBITDA | 19,137 | 20,203 | 12,432 | 4,835 | 29,585 | 28,606 | Upgrade
|
| EBITDA Margin | 4.19% | 4.65% | 3.09% | 1.01% | 7.01% | 7.83% | Upgrade
|
| D&A For EBITDA | 3,255 | 3,906 | 4,684 | 4,822 | 4,689 | 4,376 | Upgrade
|
| EBIT | 15,882 | 16,297 | 7,748 | 13 | 24,896 | 24,230 | Upgrade
|
| EBIT Margin | 3.47% | 3.75% | 1.93% | 0.00% | 5.90% | 6.63% | Upgrade
|
| Effective Tax Rate | - | - | - | - | 20.40% | 24.85% | Upgrade
|
| Advertising Expenses | - | 4,438 | 5,030 | 7,963 | 5,688 | 5,914 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.