Samolet Group Public Joint Stock Company (MOEX:SMLT)
Russia · Delayed Price · Currency is RUB 2,695.00
+45.00 (1.70%)
At close: Jul 8, 2022
MOEX:SMLT Income Statement
Financials in millions RUB. Fiscal year is January - December.
Millions RUB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 339,201 | 339,056 | 256,118 | 172,210 | 92,967 | 60,183 | Upgrade | |
Revenue Growth (YoY) | 4.18% | 32.38% | 48.72% | 85.24% | 54.47% | 17.67% | Upgrade |
Cost of Revenue | 225,590 | 228,775 | 167,191 | 120,226 | 68,429 | 44,786 | Upgrade |
Gross Profit | 113,611 | 110,281 | 88,927 | 51,984 | 24,538 | 15,397 | Upgrade |
Selling, General & Admin | 32,706 | 34,493 | 26,507 | 15,337 | 8,760 | 6,080 | Upgrade |
Other Operating Expenses | -5,969 | -3,596 | 2,690 | 541 | 1,064 | 540 | Upgrade |
Operating Expenses | 26,737 | 30,897 | 29,197 | 15,878 | 9,824 | 6,620 | Upgrade |
Operating Income | 86,874 | 79,384 | 59,730 | 36,106 | 14,714 | 8,777 | Upgrade |
Interest Expense | -42,047 | -29,145 | -16,379 | -9,116 | -6,620 | -3,482 | Upgrade |
Interest & Investment Income | 7,287 | 7,287 | 3,212 | 1,844 | 731 | 834 | Upgrade |
Earnings From Equity Investments | 3,000 | 2,864 | 8,603 | 3,981 | 3,211 | 13 | Upgrade |
Currency Exchange Gain (Loss) | - | - | - | - | - | -184 | Upgrade |
Other Non Operating Income (Expenses) | -48,580 | -50,080 | -24,544 | -13,558 | -34 | -156 | Upgrade |
EBT Excluding Unusual Items | 6,534 | 10,310 | 30,622 | 19,257 | 12,002 | 5,802 | Upgrade |
Gain (Loss) on Sale of Investments | -733 | -733 | -542 | - | - | - | Upgrade |
Asset Writedown | -766 | -939 | -1,457 | - | -85 | -143 | Upgrade |
Other Unusual Items | - | - | 4,443 | - | -1,087 | 86 | Upgrade |
Pretax Income | 5,035 | 8,638 | 33,066 | 19,257 | 10,830 | 5,745 | Upgrade |
Income Tax Expense | -248 | 480 | 6,968 | 3,974 | 2,407 | 1,281 | Upgrade |
Earnings From Continuing Operations | 5,283 | 8,158 | 26,098 | 15,283 | 8,423 | 4,464 | Upgrade |
Net Income to Company | 5,283 | 8,158 | 26,098 | 15,283 | 8,423 | 4,464 | Upgrade |
Minority Interest in Earnings | -1,242 | -2,750 | -9,734 | -3,892 | -1,890 | -1,232 | Upgrade |
Net Income | 4,041 | 5,408 | 16,364 | 11,391 | 6,533 | 3,232 | Upgrade |
Net Income to Common | 4,041 | 5,408 | 16,364 | 11,391 | 6,533 | 3,232 | Upgrade |
Net Income Growth | -64.71% | -66.95% | 43.66% | 74.36% | 102.13% | - | Upgrade |
Shares Outstanding (Basic) | 60 | 60 | 60 | 61 | 62 | 60 | Upgrade |
Shares Outstanding (Diluted) | 60 | 60 | 60 | 61 | 62 | 60 | Upgrade |
Shares Change (YoY) | 1.62% | 0.18% | -1.99% | -0.50% | 2.18% | 0.44% | Upgrade |
EPS (Basic) | 66.79 | 89.89 | 272.49 | 185.91 | 106.09 | 53.63 | Upgrade |
EPS (Diluted) | 66.79 | 89.89 | 272.49 | 185.91 | 106.09 | 53.63 | Upgrade |
EPS Growth | -65.28% | -67.01% | 46.57% | 75.23% | 97.81% | - | Upgrade |
Free Cash Flow | -240,636 | -282,244 | -144,587 | -170,699 | -99,579 | -15,473 | Upgrade |
Free Cash Flow Per Share | -3977.53 | -4691.41 | -2407.62 | -2785.88 | -1617.08 | -256.76 | Upgrade |
Dividend Per Share | - | - | - | 41.000 | 82.000 | 41.000 | Upgrade |
Dividend Growth | - | - | - | -50.00% | 100.00% | 720.00% | Upgrade |
Gross Margin | 33.49% | 32.53% | 34.72% | 30.19% | 26.39% | 25.58% | Upgrade |
Operating Margin | 25.61% | 23.41% | 23.32% | 20.97% | 15.83% | 14.58% | Upgrade |
Profit Margin | 1.19% | 1.59% | 6.39% | 6.62% | 7.03% | 5.37% | Upgrade |
Free Cash Flow Margin | -70.94% | -83.24% | -56.45% | -99.12% | -107.11% | -25.71% | Upgrade |
EBITDA | 90,183 | 81,510 | 60,410 | 36,805 | 14,910 | 8,948 | Upgrade |
EBITDA Margin | 26.59% | 24.04% | 23.59% | 21.37% | 16.04% | 14.87% | Upgrade |
D&A For EBITDA | 3,309 | 2,126 | 680 | 699 | 196 | 171 | Upgrade |
EBIT | 86,874 | 79,384 | 59,730 | 36,106 | 14,714 | 8,777 | Upgrade |
EBIT Margin | 25.61% | 23.41% | 23.32% | 20.97% | 15.83% | 14.58% | Upgrade |
Effective Tax Rate | - | 5.56% | 21.07% | 20.64% | 22.23% | 22.30% | Upgrade |
Advertising Expenses | - | 11,240 | 8,944 | 3,786 | 2,083 | 1,595 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.