₽0.48 ($0.01)

+0.00 (+0.84%)

Weekly Expected Move ±1.4%

₽0 ₽0 ₽0 ₽0 ₽0

MCX · Utilities · Regulated Electric · Tech Score Neutral · Power 61 · ₽45.3B mcap · 22.03B float · 0.040% daily turnover

Analysis Technicals Weather Peers

Revenue

$77.6B +11.9% ▲

5Y CAGR: +5.6%

Gross Profit

$2.8B +230.6% ▲

5Y CAGR: -37.9%

Operating Income

$6.0B +3992.5% ▲

5Y CAGR: +15.0%

Net Income

-$981M +66.8% ▲

EPS (Diluted)

$-0.01 +66.8% ▲

EBITDA

$12.0B +64.4% ▲

5Y CAGR: +7.8%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$57.7B	$60.7B	$64.7B	$69.3B	$77.6B
YoY Growth	-2.2%	+5.0%	+6.6%	+7.2%	+11.9%
Cost of Revenue	$28.9B	$31.4B	$62.6B	$68.5B	$74.8B
Gross Profit	$28.8B	$29.3B	$2.2B	$842M	$2.8B
Gross Margin	49.9%	48.3%	3.3%	1.2%	3.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$426M	$370M	$379M	$371M	$1.0B
Operating Expenses	-$1.2B	$29.9B	-$1.7B	$995M	-$3.2B
Operating Income	$3.8B	-$490M	$3.8B	-$153M	$6.0B
Operating Margin	6.6%	-0.8%	5.9%	-0.2%	7.7%
Interest Expense	$3.8B	$2.7B	$4.8B	$4.2B	$6.7B
Income Before Tax	$328M	$750M	-$555M	-$3.5B	-$802M
Tax Expense	$739M	$53M	-$368M	-$565M	$178M
Net Income	-$509M	$696M	-$187M	-$2.9B	-$981M
Net Margin	-0.9%	1.1%	-0.3%	-4.3%	-1.3%
EPS (Diluted)	$-0.01	$0.01	$-0.00	$-0.03	$-0.01
EBITDA	$8.3B	$9.0B	$8.4B	$7.3B	$12.0B
Shares Outstanding	99.89B	99.89B	99.89B	99.89B	99.89B

Line Item	FY2023 Q3	FY2023 Q4	FY2024 Q1	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2
Revenue	$14.9B	$19.4B	$20.6B	$16.7B	$17.4B	$22.9B	$33.1B	$27.2B
Cost of Revenue	$16.1B	$19.5B	$17.0B	$15.7B	$15.8B	$26.3B	$28.3B	$0
Gross Profit	-$1.2B	-$91M	$3.6B	$941M	$1.6B	-$3.4B	$4.8B	$0
Gross Margin	-8.2%	-0.5%	17.6%	5.6%	9.3%	-14.9%	14.5%	0.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$649M	$2.2B	$1.2B	$1.2B	$1.3B	-$2.6B	$1.3B	$0
Operating Expenses	$272M	$988M	$1.2B	$1.2B	$1.3B	-$6.9B	$2.0B	$27.2B
Operating Income	-$1.6B	-$1.1B	$2.4B	-$956M	$90M	$4.4B	$3.5B	$774M
Operating Margin	-10.6%	-5.6%	11.8%	-5.7%	0.5%	19.1%	10.5%	2.8%
Interest Expense	$0	$0	$1.6B	$1.6B	$1.8B	-$5.0B	$2.3B	$2.6B
Income Before Tax	-$2.4B	-$2.0B	$818M	-$1.4B	-$1.6B	$1.3B	$1.5B	$1.7B
Tax Expense	-$423M	-$448M	$198M	-$241M	-$274M	-$535M	$395M	$377M
Net Income	-$2.0B	-$1.5B	$619M	-$1.1B	-$1.3B	$851M	$1.1B	$1.3B
Net Margin	-13.6%	-7.9%	3.0%	-6.8%	-7.5%	3.7%	3.2%	4.7%
EPS (Diluted)	$-0.02	$-0.02	$0.01	$-0.01	$-0.01	$0.01	$0.01	$0.01
EBITDA	-$138M	$1.2B	$818M	-$956M	$90M	$12.0B	$3.5B	$3.3B
Shares Outstanding	99.89B	99.59B	100.00B	99.89B	99.89B	99.89B	99.89B	99.89B

MRKS.ME MCX