₽8.41 ($0.10)

-0.14 (-1.58%)

Weekly Expected Move ±4.8%

₽8 ₽8 ₽8 ₽9 ₽9

MCX · Financial Services · Banks - Regional · Tech Score Sell · Power 31 · ₽279.6B mcap · 9.86B float · 0.202% daily turnover

Revenue

$68.4B -41.4% ▼

5Y CAGR: -14.0%

Gross Profit

$68.4B -41.4% ▼

5Y CAGR: +9.6%

Operating Income

$28.8B -62.3% ▼

5Y CAGR: +13.8%

Net Income

$20.9B -65.1% ▼

5Y CAGR: +11.8%

EPS (Diluted)

$0.48 -71.6% ▼

5Y CAGR: +1.8%

EBITDA

$23.0B -85.0% ▼

5Y CAGR: +6.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$171.9B	$190.3B	$305.8B	$116.7B	$68.4B
YoY Growth	+39.6%	+4.3%	-30.4%	+168.7%	-41.4%
Cost of Revenue	$97.2B	$102.7B	$235.9B	$0	$0
Gross Profit	$74.7B	$87.6B	$69.9B	$116.7B	$68.4B
Gross Margin	43.5%	46.0%	22.9%	100.0%	100.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$5.7B	$8.1B	$10.9B	$40.3B	$39.6B
Operating Expenses	$37.2B	$55.1B	$61.5B	$40.3B	$39.6B
Operating Income	$37.5B	$32.5B	$8.5B	$76.4B	$28.8B
Operating Margin	21.8%	17.1%	2.8%	65.5%	42.1%
Interest Expense	$97.2B	$102.7B	$235.9B	$0	$0
Income Before Tax	$37.5B	$32.5B	$8.5B	$73.3B	$22.6B
Tax Expense	$7.5B	$6.3B	$986M	$13.5B	$1.7B
Net Income	$30.0B	$26.2B	$7.5B	$59.8B	$20.9B
Net Margin	17.5%	13.8%	2.4%	51.2%	30.5%
EPS (Diluted)	$0.90	$0.71	$0.22	$1.69	$0.48
EBITDA	$39.4B	$34.4B	$10.6B	$152.9B	$23.0B
Shares Outstanding	33.34B	36.90B	35.57B	35.37B	33.43B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$24.0B	$1.7B	$12.3B	$199.4B	$379.9B	$174.7B	$164.9B	$16.0B
Cost of Revenue	$0	$0	$0	$0	$344.5B	$165.6B	$137.6B	$0
Gross Profit	$24.0B	$1.7B	$12.3B	$199.4B	$35.4B	$9.1B	$27.3B	$16.0B
Gross Margin	100.0%	100.0%	100.0%	100.0%	9.3%	5.2%	16.5%	100.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$10.1B	$11.2B	$9.8B	$10.1B	$4.0B	$3.7B	$3.9B	$7.7B
Operating Expenses	$10.1B	$11.2B	$9.8B	$191.8B	$8.3B	$10.4B	$8.0B	$7.7B
Operating Income	$13.9B	-$9.6B	$2.5B	$7.6B	$27.2B	-$1.3B	$19.3B	$8.2B
Operating Margin	57.8%	-573.2%	20.4%	3.8%	7.2%	-0.7%	11.7%	51.5%
Interest Expense	$0	$0	$0	$174.4B	$156.9B	$140.4B	$131.5B	$0
Income Before Tax	$12.8B	-$12.6B	$1.2B	$5.1B	$27.1B	-$1.3B	$19.3B	$6.5B
Tax Expense	$4.2B	-$5.5B	$1.1B	$488M	$5.2B	$5.0B	$5.0B	$5.2B
Net Income	$8.6B	-$7.2B	$2.3B	$4.6B	$20.9B	-$6.2B	$14.3B	$1.3B
Net Margin	35.8%	-430.3%	18.8%	2.3%	5.5%	-3.6%	8.7%	8.5%
EPS (Diluted)	$0.24	$-0.21	$0.04	$0.11	$0.63	$-0.21	$0.40	$0.01
EBITDA	$12.8B	-$12.6B	$1.2B	-$163.7B	$27.2B	-$1.3B	$19.3B	$0
Shares Outstanding	35.81B	33.43B	33.43B	33.43B	33.43B	33.43B	33.43B	33.43B

CBOM.ME MCX