₽32.94 ($0.39)

+0.29 (+0.89%)

Weekly Expected Move ±3.2%

₽31 ₽32 ₽33 ₽34 ₽35

MCX · Industrials · Airlines, Airports & Air Services · Tech Score Neutral · Power 55 · ₽128.8B mcap · 1.03B float · 2.69% daily turnover

Revenue

$856.8B +40.0% ▲

5Y CAGR: +4.8%

Gross Profit

$174.7B +2583.1% ▲

5Y CAGR: +6.6%

Operating Income

$99.5B -45.4% ▼

5Y CAGR: +10.4%

Net Income

$58.5B +760.1% ▲

5Y CAGR: +40.6%

EPS (Diluted)

$14.89 +758.8% ▲

5Y CAGR: +12.8%

EBITDA

$114.4B -42.3% ▼

5Y CAGR: -7.7%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$302.2B	$491.7B	$413.3B	$612.2B	$856.8B
YoY Growth	-55.4%	+62.7%	-15.9%	+48.1%	+40.0%
Cost of Revenue	$352.2B	$441.4B	$495.2B	$605.7B	$682.1B
Gross Profit	-$50.0B	$50.3B	-$81.9B	$6.5B	$174.7B
Gross Margin	-16.6%	10.2%	-19.8%	1.1%	20.4%
R&D Expenses	$0	$80M	$0	$0	$0
SG&A Expenses	$32.5B	$50.1B	$0	$19.1B	$0
Operating Expenses	$42.1B	$37.6B	-$68.6B	-$175.7B	$75.2B
Operating Income	-$91.9B	-$8.5B	-$13.4B	$182.3B	$99.5B
Operating Margin	-30.4%	-1.7%	-3.2%	29.8%	11.6%
Interest Expense	$44.7B	$41.3B	$63.2B	$73.8B	$65.3B
Income Before Tax	-$153.5B	-$42.5B	-$60.0B	-$11.3B	$42.2B
Tax Expense	-$30.3B	-$8.0B	-$9.6B	$2.7B	-$12.8B
Net Income	-$117.6B	-$34.1B	-$50.4B	-$8.9B	$58.5B
Net Margin	-38.9%	-6.9%	-12.2%	-1.4%	6.8%
EPS (Diluted)	$-87.44	$-14.23	$-16.15	$-2.26	$14.89
EBITDA	$10.5B	$119.3B	$121.1B	$198.1B	$114.4B
Shares Outstanding	1.35B	2.40B	3.12B	3.93B	3.93B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$259.3B	$220.2B	$190.2B	$224.5B	$251.8B	$269.3B	$210.9B	$228.6B
Cost of Revenue	$204.5B	$176.1B	$138.9B	$183.2B	$220.6B	$203.6B	$198.2B	$211.5B
Gross Profit	$54.8B	$44.1B	$51.4B	$41.3B	$31.2B	$65.6B	$12.7B	$17.2B
Gross Margin	21.1%	20.0%	27.0%	18.4%	12.4%	24.4%	6.0%	7.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$9.3B	$9.3B	$0	$0
Operating Expenses	$41.6B	$27.1B	$32.2B	-$22.2B	-$9.2B	$61.5B	$8.0B	-$7.1B
Operating Income	$13.3B	$17.1B	$19.1B	$63.5B	$40.3B	$4.1B	$4.7B	$24.3B
Operating Margin	5.1%	7.8%	10.0%	28.3%	16.0%	1.5%	2.2%	10.6%
Interest Expense	$14.6B	$14.5B	$14.2B	$10.8B	$17.5B	$27.3B	$16.1B	$0
Income Before Tax	-$4.2B	-$8.4B	$37.6B	$62.7B	$46.5B	-$3.6B	-$13.4B	$14.8B
Tax Expense	-$21.8B	-$3.5B	$10.7B	$15.3B	$13.6B	-$1.9B	$1.4B	$3.4B
Net Income	$20.8B	-$3.8B	$25.6B	$47.5B	$33.2B	-$1.7B	-$10.7B	$10.3B
Net Margin	8.0%	-1.7%	13.4%	21.2%	13.2%	-0.6%	-5.1%	4.5%
EPS (Diluted)	$5.30	$-0.97	$6.50	$12.10	$8.46	$-0.42	$-2.72	$2.63
EBITDA	$17.5B	$20.5B	$81.8B	$40.6B	$72.0B	$20.9B	$11.0B	$32.4B
Shares Outstanding	3.93B	3.93B	3.93B	3.93B	3.93B	3.93B	3.93B	3.93B

AFLT.ME MCX