₽42.15 ($0.50)

+0.10 (+0.24%)

Weekly Expected Move ±3.2%

₽40 ₽41 ₽42 ₽44 ₽45

MCX · Consumer Cyclical · Specialty Retail · Tech Score Sell · Power 36 · ₽7.5B mcap · 43M float · 2.52% daily turnover

Revenue

$451.6B +4.0% ▲

5Y CAGR: +4.3%

Gross Profit

$91.0B -0.5% ▼

5Y CAGR: -0.0%

Operating Income

$11.9B -26.7% ▼

5Y CAGR: -11.8%

Net Income

-$20.1B -204.3% ▼

EPS (Diluted)

$-112.80 -204.3% ▼

EBITDA

$38.6B -7.9% ▼

5Y CAGR: -5.1%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$417.9B	$476.4B	$402.5B	$434.4B	$451.6B
YoY Growth	+14.4%	+14.0%	-15.5%	+7.9%	+4.0%
Cost of Revenue	$320.5B	$381.4B	$319.4B	$343.0B	$360.7B
Gross Profit	$97.3B	$94.9B	$83.1B	$91.4B	$91.0B
Gross Margin	23.3%	19.9%	20.6%	21.0%	20.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$19.8B	$23.0B	$19.0B	$16.8B	$19.6B
Operating Expenses	$70.0B	$82.2B	$72.7B	$75.1B	$79.0B
Operating Income	$22.9B	$6.9B	$7.7B	$16.3B	$11.9B
Operating Margin	5.5%	1.4%	1.9%	3.8%	2.6%
Interest Expense	$17.1B	$19.5B	$25.0B	$27.0B	$43.2B
Income Before Tax	$8.2B	$3.1B	-$13.4B	-$7.8B	-$27.4B
Tax Expense	$1.7B	$740M	-$3.1B	-$1.2B	-$7.3B
Net Income	$6.5B	$2.4B	-$10.3B	-$6.6B	-$20.1B
Net Margin	1.6%	0.5%	-2.6%	-1.5%	-4.5%
EPS (Diluted)	$36.74	$13.32	$-57.75	$-37.07	$-112.80
EBITDA	$51.8B	$40.9B	$35.2B	$41.8B	$38.6B
Shares Outstanding	178M	179M	178M	178M	178M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$179.2B	$255.2B	$201.9B	$249.8B	$56M	$48M	$153.5B	$108.2B
Cost of Revenue	$153.2B	$215.2B	$173.0B	$200.4B	$746K	$847K	$154.4B	$115.0B
Gross Profit	$26.0B	$40.0B	$28.9B	$49.3B	$56M	$47M	-$836M	-$6.8B
Gross Margin	14.5%	15.7%	14.3%	19.8%	98.7%	98.2%	-0.5%	-6.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$20.8B	$25.9B	$24.1B	$42.1B	$31M	$24M	$23.8B	$20.6B
Operating Expenses	$20.9B	$26.1B	$24.2B	$41.1B	$33M	$29M	$24.0B	$20.8B
Operating Income	$5.0B	$13.8B	$4.7B	$8.2B	$25M	$24M	-$24.9B	-$27.6B
Operating Margin	2.8%	5.4%	2.3%	3.3%	43.5%	49.2%	-16.2%	-25.5%
Interest Expense	$0	$0	$17.7B	$25.5B	$0	$0	$27.1B	$23.2B
Income Before Tax	-$7.5B	-$238M	-$12.4B	-$15.0B	$48M	$43M	-$49.3B	-$47.9B
Tax Expense	-$1.4B	$239M	-$2.0B	-$5.2B	$15M	$15M	-$10.8B	-$11.8B
Net Income	-$6.1B	-$477M	-$10.3B	-$9.8B	$32M	$27M	-$38.5B	-$36.1B
Net Margin	-3.4%	-0.2%	-5.1%	-3.9%	57.6%	56.4%	-25.1%	-33.4%
EPS (Diluted)	$-34.41	$-2.67	$-57.90	$-54.90	$0.18	$0.15	$-215.71	$-202.48
EBITDA	$18.0B	$26.7B	$18.1B	$6.0B	$22M	$21M	-$13.3B	-$16.7B
Shares Outstanding	178M	178M	178M	178M	178M	178M	178M	178M

MVID.ME MCX