MOEX:STSB 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
Period Ending	Sep '25 Sep 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
Revenue	30,906	27,371	24,593	22,233	21,113	19,480
Revenue Growth (YoY)	18.86%	11.30%	10.62%	5.31%	8.38%	2.62%
Selling, General & Admin	13,634	12,127	10,745	9,536	-	-
Provision for Bad Debts	2.26	2.26	3.05	6.91	178.5	183.56
Other Operating Expenses	15,757	13,946	12,887	11,822	20,637	19,015
Total Operating Expenses	29,393	26,076	23,636	21,364	20,816	19,198
Operating Income	1,513	1,296	956.81	868.4	296.77	281.26
Interest Expense	-175.13	-164.65	-97.94	-102.3	-105.95	-141.54
Interest Income	506.98	311.04	102.67	30.15	50.82	53.76
Net Interest Expense	331.85	146.39	4.74	-72.15	-55.13	-87.79
Income (Loss) on Equity Investments	5.67	73.75	3.93	3.81	87.61	70.51
Other Non-Operating Income (Expenses)	-26.01	-55.72	-230.67	-286.17	24.4	3.7
EBT Excluding Unusual Items	1,825	1,460	734.8	513.89	353.65	267.68
Gain (Loss) on Sale of Assets	10.1	1.72	0.61	4.28	3.8	0.3
Other Unusual Items	69.41	69.41	41.44	47.27	-	-
Pretax Income	1,904	1,531	776.86	565.43	357.45	267.98
Income Tax Expense	451.57	298.47	165.43	121.07	59.54	39.9
Net Income	1,453	1,233	611.43	444.36	297.91	228.08
Preferred Dividends & Other Adjustments	123.27	123.27	-	-	-	-
Net Income to Common	1,330	1,109	611.43	444.36	297.91	228.08
Net Income Growth	63.66%	101.60%	37.60%	49.16%	30.61%	202.71%
Shares Outstanding (Basic)	859	859	859	859	1,284	859
Shares Outstanding (Diluted)	859	859	859	859	1,284	859
Shares Change (YoY)	-	-	-	-33.10%	49.47%	-
EPS (Basic)	1.55	1.29	0.71	0.52	0.23	0.27
EPS (Diluted)	1.55	1.29	0.71	0.52	0.23	0.27
EPS Growth	-	81.44%	37.60%	122.95%	-12.62%	202.72%
Free Cash Flow	1,423	1,123	671.47	852.27	741.02	366.2
Free Cash Flow Per Share	1.66	1.31	0.78	0.99	0.58	0.43
Dividend Per Share	-	-	0.312	-	-	-
Profit Margin	4.30%	4.05%	2.49%	2.00%	1.41%	1.17%
Free Cash Flow Margin	4.61%	4.10%	2.73%	3.83%	3.51%	1.88%
EBITDA	1,653	1,393	1,017	903.29	324.38	312.62
EBITDA Margin	5.35%	5.09%	4.13%	4.06%	1.54%	1.60%
D&A For EBITDA	139.8	97.58	60	34.89	27.62	31.36
EBIT	1,513	1,296	956.81	868.4	296.77	281.26
EBIT Margin	4.90%	4.73%	3.89%	3.91%	1.41%	1.44%
Effective Tax Rate	23.71%	19.49%	21.29%	21.41%	16.66%	14.89%

Source: S&P Global Market Intelligence. Utility template. Financial Sources.