Also trades as: BANE.ME (MCX) · $vol 0M

₽737.50 ($8.76)

+4.00 (+0.55%)

Weekly Expected Move ±2.8%

₽696 ₽717 ₽738 ₽758 ₽779

MCX · Energy · Oil & Gas Integrated · Tech Score Sell · Power 44 · ₽209.2B mcap · 182M float · 0.110% daily turnover

Revenue

$1.14T +10.8% ▲

5Y CAGR: +8.1%

Gross Profit

$989.2B +14.8% ▲

5Y CAGR: +18.8%

Operating Income

$137.2B -29.4% ▼

5Y CAGR: +2.8%

Net Income

$104.7B -41.0% ▼

5Y CAGR: +1.3%

EPS (Diluted)

$616.42 -41.0% ▼

5Y CAGR: +1.3%

EBITDA

$188.6B -2.9% ▼

5Y CAGR: +0.8%

View Full Income Statement

Line Item	FY2019	FY2020	FY2021	FY2023	FY2024
Revenue	$792.7B	$508.9B	$851.5B	$1.03T	$1.14T
YoY Growth	+2.5%	-35.8%	+67.3%	+0.0%	+10.8%
Cost of Revenue	$389.8B	$304.5B	$432.0B	$170.0B	$153.5B
Gross Profit	$402.9B	$204.5B	$389.7B	$861.8B	$989.2B
Gross Margin	50.8%	40.2%	45.8%	83.5%	86.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$12.9B	$12.4B	$12.4B	$0	$0
Operating Expenses	$288.8B	$167.2B	$276.2B	$667.6B	$852.0B
Operating Income	$116.6B	-$11.2B	$114.2B	$194.2B	$137.2B
Operating Margin	14.7%	-2.2%	13.4%	18.8%	12.0%
Interest Expense	$8.6B	$6.7B	$6.3B	$0	$0
Income Before Tax	$97.9B	-$13.2B	$98.3B	$208.6B	$136.1B
Tax Expense	$21.1B	-$678M	$13.3B	$29.7B	$32.2B
Net Income	$76.6B	-$11.1B	$83.3B	$177.4B	$104.7B
Net Margin	9.7%	-2.2%	9.8%	17.2%	9.2%
EPS (Diluted)	$451.11	$-65.48	$490.77	$1044.82	$616.42
EBITDA	$156.8B	$41.2B	$152.1B	$194.2B	$188.6B
Shares Outstanding	170M	170M	170M	170M	170M

Line Item	FY2023 Q1	FY2023 Q2	FY2023 Q3	FY2023 Q4	FY2024 Q1	FY2024 Q2	FY2024 Q3	FY2024 Q4
Revenue	$206.7B	$206.7B	$314.4B	$304.0B	$280.0B	$282.3B	$290.2B	$290.2B
Cost of Revenue	$30.7B	$30.7B	$98.3B	$45.1B	$39.8B	$34.8B	$39.4B	$39.4B
Gross Profit	$176.0B	$176.0B	$216.0B	$258.9B	$240.2B	$247.5B	$250.8B	$250.8B
Gross Margin	85.2%	85.2%	68.7%	85.2%	85.8%	87.7%	86.4%	86.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0	$0	$0	$0
Operating Expenses	$128.7B	$128.7B	$133.2B	$224.4B	$201.0B	$209.2B	$220.9B	$220.9B
Operating Income	$38.4B	$38.4B	$82.8B	$34.5B	$39.2B	$38.3B	$29.9B	$29.9B
Operating Margin	18.6%	18.6%	26.3%	11.4%	14.0%	13.6%	10.3%	10.3%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$47.3B	$47.3B	$93.7B	$20.2B	$39.8B	$27.0B	$34.6B	$34.6B
Tax Expense	$9.1B	$9.1B	$18.4B	-$6.9B	$8.2B	$5.5B	$9.2B	$9.2B
Net Income	$38.2B	$38.2B	$74.3B	$26.4B	$31.7B	$21.4B	$25.8B	$25.8B
Net Margin	18.5%	18.5%	23.6%	8.7%	11.3%	7.6%	8.9%	8.9%
EPS (Diluted)	$225.24	$225.24	$438.73	$155.61	$186.87	$125.83	$151.86	$151.86
EBITDA	$51.7B	$51.7B	$95.2B	$34.5B	$50.2B	$50.5B	$44.0B	$44.0B
Shares Outstanding	170M	170M	170M	170M	170M	170M	170M	170M

BANEP.ME MCX