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 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 |
| 261,699 | 324,761 | 451,642 | 434,390 | 402,462 | 476,364 | |
Revenue Growth | -37.84% | -28.09% | 3.97% | 7.93% | -15.51% | 12.86% |
Cost of Revenue | 246,783 | 287,074 | 360,677 | 343,012 | 319,355 | 388,785 |
Gross Profit | 14,916 | 37,687 | 90,965 | 91,378 | 83,107 | 87,579 |
Selling, General & Admin | 68,830 | 71,928 | 80,127 | 74,808 | 75,878 | 86,977 |
Other Operating Expenses | 204 | 260 | 89 | 273 | -519 | 589 |
Operating Expenses | 69,034 | 72,188 | 80,216 | 75,081 | 75,359 | 87,566 |
Operating Income | -54,118 | -34,501 | 10,749 | 16,297 | 7,748 | 13 |
Interest Expense | -48,496 | -52,760 | -40,301 | -24,281 | -21,472 | -14,417 |
Interest & Investment Income | 381 | 663 | 1,227 | 532 | 1,335 | 142 |
Earnings From Equity Investments | - | - | - | - | - | -945 |
Currency Exchange Gain (Loss) | 5 | 118 | -52 | -322 | 32 | 22 |
Other Non Operating Income (Expenses) | -923 | -917 | -212 | - | - | - |
EBT Excluding Unusual Items | -103,151 | -87,397 | -28,589 | -7,774 | -12,357 | -15,185 |
Gain (Loss) on Sale of Investments | - | - | - | - | -1,013 | 8,147 |
Gain (Loss) on Sale of Assets | 2,755 | 2,483 | 1,201 | - | - | -10 |
Other Unusual Items | 3,186 | 1,907 | - | - | - | 2,190 |
Pretax Income | -97,210 | -83,007 | -27,388 | -7,774 | -13,370 | -4,858 |
Income Tax Expense | -22,613 | -19,369 | -7,267 | -1,161 | -3,071 | -855 |
Earnings From Continuing Operations | -74,597 | -63,638 | -20,121 | -6,613 | -10,299 | -4,003 |
Net Income | -74,597 | -63,638 | -20,121 | -6,613 | -10,299 | -4,003 |
Preferred Dividends & Other Adjustments | - | - | - | - | - | 80 |
Net Income to Common | -74,597 | -63,638 | -20,121 | -6,613 | -10,299 | -4,083 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 178 | 178 | 178 | 178 | 178 | 178 |
Shares Outstanding (Diluted) | 178 | 178 | 178 | 178 | 178 | 178 |
Shares Change | - | - | - | 0.02% | 0.12% | 0.06% |
EPS (Basic) | -418.19 | -356.76 | -112.80 | -37.07 | -57.75 | -22.92 |
EPS (Diluted) | -418.19 | -356.76 | -112.80 | -37.07 | -57.75 | -22.92 |
EPS Growth | - | - | - | - | - | - |
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 | -25,987 | -59,104 | -4,198 | 14,444 | 2,993 | 14,233 |
Free Cash Flow Per Share | -145.68 | -331.34 | -23.53 | 80.97 | 16.78 | 79.90 |
Dividend Per Share | - | - | - | - | - | 35.000 |
Dividend Growth | - | - | - | - | - | -7.90% |
Gross Margin | 5.70% | 11.61% | 20.14% | 21.04% | 20.65% | 18.39% |
Operating Margin | -20.68% | -10.62% | 2.38% | 3.75% | 1.93% | 0.00% |
Profit Margin | -28.51% | -19.60% | -4.46% | -1.52% | -2.56% | -0.86% |
Free Cash Flow Margin | -9.93% | -18.20% | -0.93% | 3.33% | 0.74% | 2.99% |
EBITDA | -50,459 | -30,513 | 14,796 | 20,203 | 12,432 | 4,835 |
EBITDA Margin | -19.28% | -9.40% | 3.28% | 4.65% | 3.09% | 1.01% |
D&A For EBITDA | 3,659 | 3,988 | 4,047 | 3,906 | 4,684 | 4,822 |
EBIT | -54,118 | -34,501 | 10,749 | 16,297 | 7,748 | 13 |
EBIT Margin | -20.68% | -10.62% | 2.38% | 3.75% | 1.93% | 0.00% |
Advertising Expenses | - | 3,394 | 4,732 | 4,438 | 5,030 | 7,963 |