PIK-specialized homebuilder (MOEX:PIKK)
Russia · Delayed Price · Currency is RUB 757.00
+0.10 (0.01%)
At close: Jul 8, 2022
MOEX:PIKK 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 2021 | FY 2020 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 769,225 | 675,051 | 585,273 | 487,806 | 380,161 | |
Revenue Growth (YoY) | 13.95% | 15.34% | 19.98% | 28.32% | 35.47% |
Cost of Revenue | 577,289 | 504,261 | 431,274 | 374,100 | 274,952 |
Gross Profit | 191,936 | 170,790 | 153,999 | 113,706 | 105,209 |
Selling, General & Admin | 35,074 | 32,104 | 25,840 | 21,562 | 16,248 |
Other Operating Expenses | 2,387 | 6,849 | 4,272 | 4,009 | 1,438 |
Operating Expenses | 37,461 | 38,953 | 30,112 | 25,571 | 17,686 |
Operating Income | 154,475 | 131,837 | 123,887 | 88,135 | 87,523 |
Interest Expense | -32,927 | -32,663 | -41,212 | -13,864 | -4,753 |
Interest & Investment Income | 45,958 | 20,583 | 10,413 | 4,153 | 4,034 |
Earnings From Equity Investments | - | - | 8,897 | 2,222 | -212 |
Currency Exchange Gain (Loss) | 10,216 | -5,513 | -10,038 | 146 | 24 |
Other Non Operating Income (Expenses) | -56,185 | -65,909 | -17,189 | 46,133 | 18,283 |
EBT Excluding Unusual Items | 121,537 | 48,335 | 74,758 | 126,925 | 104,899 |
Gain (Loss) on Sale of Investments | -18,036 | 1,158 | - | - | - |
Gain (Loss) on Sale of Assets | 5,571 | -6,032 | -8,456 | -3,354 | 183 |
Asset Writedown | -6,215 | -4,861 | -2,492 | 792 | 101 |
Other Unusual Items | - | - | - | -221 | 92 |
Pretax Income | 102,857 | 38,600 | 63,810 | 124,142 | 105,275 |
Income Tax Expense | 34,089 | 9,934 | 11,500 | 20,557 | 18,782 |
Earnings From Continuing Operations | 68,768 | 28,666 | 52,310 | 103,585 | 86,493 |
Net Income to Company | 68,768 | 28,666 | 52,310 | 103,585 | 86,493 |
Minority Interest in Earnings | -269 | -142 | 60 | -739 | -112 |
Net Income | 68,499 | 28,524 | 52,370 | 102,846 | 86,381 |
Net Income to Common | 68,499 | 28,524 | 52,370 | 102,846 | 86,381 |
Net Income Growth | 140.15% | -45.53% | -49.08% | 19.06% | 92.38% |
Shares Outstanding (Basic) | 612 | 616 | 647 | 659 | 660 |
Shares Outstanding (Diluted) | 612 | 616 | 647 | 659 | 660 |
Shares Change (YoY) | -0.67% | -4.85% | -1.82% | -0.19% | - |
EPS (Basic) | 111.97 | 46.32 | 80.91 | 156.00 | 130.78 |
EPS (Diluted) | 111.97 | 46.32 | 80.91 | 156.00 | 130.78 |
EPS Growth | 141.76% | -42.76% | -48.13% | 19.29% | 92.38% |
Free Cash Flow | -77,208 | -122,186 | -200,759 | -180,183 | -53,748 |
Free Cash Flow Per Share | -126.21 | -198.40 | -310.17 | -273.32 | -81.38 |
Dividend Per Share | - | - | - | - | 45.430 |
Dividend Growth | - | - | - | - | 100.04% |
Gross Margin | 24.95% | 25.30% | 26.31% | 23.31% | 27.68% |
Operating Margin | 20.08% | 19.53% | 21.17% | 18.07% | 23.02% |
Profit Margin | 8.91% | 4.23% | 8.95% | 21.08% | 22.72% |
Free Cash Flow Margin | -10.04% | -18.10% | -34.30% | -36.94% | -14.14% |
EBITDA | 161,903 | 138,151 | 131,100 | 92,775 | 90,915 |
EBITDA Margin | 21.05% | 20.46% | 22.40% | 19.02% | 23.91% |
D&A For EBITDA | 7,428 | 6,314 | 7,213 | 4,640 | 3,392 |
EBIT | 154,475 | 131,837 | 123,887 | 88,135 | 87,523 |
EBIT Margin | 20.08% | 19.53% | 21.17% | 18.07% | 23.02% |
Effective Tax Rate | 33.14% | 25.74% | 18.02% | 16.56% | 17.84% |