Polyus (MOEX:PLZL)
Russia · Delayed Price · Currency is RUB 8,376.00
+151.00 (1.84%)
At close: Jul 8, 2022
Polyus Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 |
| 8,723 | 7,343 | 5,237 | 4,257 | 4,966 | |
Revenue Growth | 18.79% | 40.21% | 23.02% | -14.28% | -0.64% |
Cost of Revenue | 1,688 | 1,354 | 1,283 | 1,608 | 1,240 |
Gross Profit | 7,035 | 5,989 | 3,954 | 2,649 | 3,726 |
Selling, General & Admin | 474 | 420 | 399 | 376 | 316 |
Other Operating Expenses | 1,385 | 823 | 397 | 342 | 345 |
Operating Expenses | 1,859 | 1,243 | 796 | 718 | 661 |
Operating Income | 5,176 | 4,746 | 3,158 | 1,931 | 3,065 |
Interest Expense | -806 | -632 | -336 | -172 | -183 |
Interest & Investment Income | 191 | 231 | 56 | 32 | 14 |
Currency Exchange Gain (Loss) | 512 | -325 | -192 | -112 | -39 |
Other Non Operating Income (Expenses) | 134 | -99 | -667 | 243 | 22 |
EBT Excluding Unusual Items | 5,207 | 3,921 | 2,019 | 1,922 | 2,879 |
Gain (Loss) on Sale of Assets | -12 | 39 | 50 | 2 | -12 |
Asset Writedown | -29 | -1 | -22 | -5 | -16 |
Other Unusual Items | - | - | 28 | -27 | -93 |
Pretax Income | 5,166 | 3,959 | 2,075 | 1,892 | 2,758 |
Income Tax Expense | 1,377 | 878 | 390 | 345 | 480 |
Earnings From Continuing Operations | 3,789 | 3,081 | 1,685 | 1,547 | 2,278 |
Earnings From Discontinued Operations | - | 133 | 44 | - | - |
Net Income to Company | 3,789 | 3,214 | 1,729 | 1,547 | 2,278 |
Minority Interest in Earnings | - | 5 | - | 1 | -8 |
Net Income | 3,789 | 3,219 | 1,729 | 1,548 | 2,270 |
Net Income to Common | 3,789 | 3,219 | 1,729 | 1,548 | 2,270 |
Net Income Growth | 17.71% | 86.18% | 11.69% | -31.81% | 42.05% |
Shares Outstanding (Basic) | 949 | 947 | 1,164 | 1,354 | 1,349 |
Shares Outstanding (Diluted) | 952 | 950 | 1,169 | 1,360 | 1,354 |
Shares Change | 0.21% | -18.73% | -14.09% | 0.48% | 0.36% |
EPS (Basic) | 3.99 | 3.40 | 1.49 | 1.14 | 1.68 |
EPS (Diluted) | 3.98 | 3.39 | 1.48 | 1.14 | 1.68 |
EPS Growth | 17.40% | 129.27% | 29.93% | -32.14% | 41.52% |
Additional Metrics
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 | 2,757 | 1,938 | 1,708 | 526 | 1,806 |
Free Cash Flow Per Share | 2.90 | 2.04 | 1.46 | 0.39 | 1.33 |
Dividend Per Share | 1.351 | 1.861 | - | 0.599 | 0.772 |
Dividend Growth | -27.42% | - | - | -22.37% | -8.99% |
Gross Margin | 80.65% | 81.56% | 75.50% | 62.23% | 75.03% |
Operating Margin | 59.34% | 64.63% | 60.30% | 45.36% | 61.72% |
Profit Margin | 43.44% | 43.84% | 33.02% | 36.36% | 45.71% |
Free Cash Flow Margin | 31.61% | 26.39% | 32.61% | 12.36% | 36.37% |
EBITDA | 5,715 | 5,229 | 3,642 | 2,388 | 3,419 |
EBITDA Margin | 65.52% | 71.21% | 69.54% | 56.10% | 68.85% |
D&A For EBITDA | 539 | 483 | 484 | 457 | 354 |
EBIT | 5,176 | 4,746 | 3,158 | 1,931 | 3,065 |
EBIT Margin | 59.34% | 64.63% | 60.30% | 45.36% | 61.72% |
Effective Tax Rate | 26.66% | 22.18% | 18.80% | 18.23% | 17.40% |
Revenue as Reported | 8,723 | 7,343 | 5,237 | 4,257 | 4,966 |