Unipro (MOEX:UPRO)
Russia
· Delayed Price · Currency is RUB 1.469
-0.001 (-0.07%)
At close: Jul 8, 2022
Unipro 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 | Mar '25 Mar 31, 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 |
| Revenue | 129,026 | 128,251 | 118,632 | 105,799 | 88,129 | 75,317 | Upgrade
|
| Revenue Growth (YoY) | 6.16% | 8.11% | 12.13% | 20.05% | 17.01% | -6.18% | Upgrade
|
| Fuel & Purchased Power | 60,510 | 60,510 | 55,662 | 48,305 | 42,305 | 35,120 | Upgrade
|
| Operations & Maintenance | 2,601 | 2,601 | 2,663 | 2,651 | 2,505 | 1,941 | Upgrade
|
| Selling, General & Admin | 3,214 | 3,214 | 2,820 | 2,460 | 2,344 | 2,171 | Upgrade
|
| Depreciation & Amortization | 5,784 | 5,784 | 8,130 | 7,566 | 7,877 | 6,140 | Upgrade
|
| Provision for Bad Debts | - | - | 601.8 | - | 557.99 | 449.12 | Upgrade
|
| Other Operating Expenses | 16,754 | 12,958 | 12,679 | 10,644 | 10,467 | 9,548 | Upgrade
|
| Total Operating Expenses | 88,863 | 85,067 | 82,556 | 71,626 | 66,055 | 55,368 | Upgrade
|
| Operating Income | 40,163 | 43,184 | 36,076 | 34,173 | 22,074 | 19,948 | Upgrade
|
| Interest Expense | -271.14 | -271.14 | -147.58 | -154.19 | -115.83 | -135 | Upgrade
|
| Interest Income | 13,020 | 13,020 | 4,392 | 1,006 | 179.27 | 314.09 | Upgrade
|
| Net Interest Expense | 12,749 | 12,749 | 4,244 | 852.14 | 63.44 | 179.09 | Upgrade
|
| Income (Loss) on Equity Investments | -648.08 | -648.08 | 36.02 | 93.6 | 280.88 | 204.59 | Upgrade
|
| Currency Exchange Gain (Loss) | 19.03 | 19.03 | -117.79 | 242.01 | -10.88 | -128.48 | Upgrade
|
| Other Non-Operating Income (Expenses) | 2,536 | -122.67 | -89.83 | -93.22 | -62.77 | -66.74 | Upgrade
|
| EBT Excluding Unusual Items | 54,818 | 55,182 | 40,149 | 35,267 | 22,345 | 20,137 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 88.85 | - | -522.18 | -880.6 | Upgrade
|
| Asset Writedown | -15,445 | -15,445 | -12,638 | -8,952 | -11,530 | -2,229 | Upgrade
|
| Insurance Settlements | - | - | - | - | - | 0.09 | Upgrade
|
| Pretax Income | 39,384 | 39,737 | 27,600 | 26,315 | 10,292 | 17,027 | Upgrade
|
| Income Tax Expense | 8,580 | 7,809 | 5,557 | 5,048 | 2,060 | 3,278 | Upgrade
|
| Earnings From Continuing Ops. | 30,803 | 31,927 | 22,043 | 21,268 | 8,233 | 13,750 | Upgrade
|
| Net Income | 30,803 | 31,927 | 22,043 | 21,268 | 8,233 | 13,750 | Upgrade
|
| Net Income to Common | 30,803 | 31,927 | 22,043 | 21,268 | 8,233 | 13,750 | Upgrade
|
| Net Income Growth | 21.09% | 44.84% | 3.65% | 158.33% | -40.12% | -27.08% | Upgrade
|
| Shares Outstanding (Basic) | 63,049 | 63,049 | 63,049 | 63,049 | 63,049 | 63,049 | Upgrade
|
| Shares Outstanding (Diluted) | 63,049 | 63,049 | 63,049 | 63,049 | 63,049 | 63,049 | Upgrade
|
| EPS (Basic) | 0.49 | 0.51 | 0.35 | 0.34 | 0.13 | 0.22 | Upgrade
|
| EPS (Diluted) | 0.49 | 0.51 | 0.35 | 0.34 | 0.13 | 0.22 | Upgrade
|
| EPS Growth | - | 44.84% | 3.65% | 158.33% | -40.12% | -27.08% | Upgrade
|
| Free Cash Flow | - | 22,596 | 17,239 | 28,805 | 16,452 | 12,100 | Upgrade
|
| Free Cash Flow Per Share | - | 0.36 | 0.27 | 0.46 | 0.26 | 0.19 | Upgrade
|
| Dividend Per Share | - | - | - | - | 0.190 | 0.238 | Upgrade
|
| Dividend Growth | - | - | - | - | -20.17% | 7.21% | Upgrade
|
| Profit Margin | 23.87% | 24.89% | 18.58% | 20.10% | 9.34% | 18.26% | Upgrade
|
| Free Cash Flow Margin | - | 17.62% | 14.53% | 27.23% | 18.67% | 16.07% | Upgrade
|
| EBITDA | 44,927 | 48,553 | 43,862 | 41,445 | 29,602 | 25,685 | Upgrade
|
| EBITDA Margin | 34.82% | 37.86% | 36.97% | 39.17% | 33.59% | 34.10% | Upgrade
|
| D&A For EBITDA | 4,764 | 5,368 | 7,786 | 7,272 | 7,528 | 5,737 | Upgrade
|
| EBIT | 40,163 | 43,184 | 36,076 | 34,173 | 22,074 | 19,948 | Upgrade
|
| EBIT Margin | 31.13% | 33.67% | 30.41% | 32.30% | 25.05% | 26.49% | Upgrade
|
| Effective Tax Rate | 21.79% | 19.65% | 20.13% | 19.18% | 20.01% | 19.25% | Upgrade
|
Updated Mar 1, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.