₽192.00 ($2.27)

+1.50 (+0.79%)

Weekly Expected Move ±3.4%

₽179 ₽185 ₽192 ₽198 ₽204

MCX · Communication Services · Telecommunications Services · Tech Score Neutral · Power 48 · ₽3.0B mcap · 1M float · 0.900% daily turnover

Analysis Technicals Weather Peers

Revenue

$8.8B +86.1% ▲

5Y CAGR: +53.0%

Gross Profit

$4.0B +51.9% ▲

5Y CAGR: +74.5%

Operating Income

$763M +24.6% ▲

5Y CAGR: +48.9%

Net Income

$279M -24.9% ▼

5Y CAGR: +107.4%

EPS (Diluted)

$17.76 -24.9% ▼

5Y CAGR: +34.7%

EBITDA

$1.1B +4.4% ▲

5Y CAGR: +38.6%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$1.1B	$1.5B	$1.6B	$4.7B	$8.8B
YoY Growth	+8.2%	+31.3%	+5.7%	+199.9%	+86.1%
Cost of Revenue	$465M	$747M	$967M	$2.1B	$4.8B
Gross Profit	$677M	$751M	$616M	$2.6B	$4.0B
Gross Margin	59.3%	50.1%	38.9%	55.4%	45.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$384M	$446M	$316M	$843M	$1.7B
Operating Expenses	$564M	$542M	$528M	$2.0B	$3.2B
Operating Income	$113M	$209M	$87M	$612M	$763M
Operating Margin	9.9%	14.0%	5.5%	12.9%	8.6%
Interest Expense	$0	$0	$0	$203M	$469M
Income Before Tax	$42M	$155M	$7M	$401M	$279M
Tax Expense	$9M	$36M	-$6M	$30M	$1M
Net Income	$34M	$119M	$14M	$371M	$279M
Net Margin	2.9%	7.9%	0.9%	7.8%	3.2%
EPS (Diluted)	$7.16	$25.31	$2.89	$23.64	$17.76
EBITDA	$238M	$254M	$206M	$1.0B	$1.1B
Shares Outstanding	5M	5M	5M	16M	16M

Line Item	FY2023 Q2	FY2023 Q3	FY2023 Q4	FY2024 Q1	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q2
Revenue	$852M	$1.5B	$1.5B	$1.1B	$1.1B	$3.3B	$3.3B	$2.4B
Cost of Revenue	$511M	$547M	$547M	$666M	$666M	$1.8B	$1.8B	$1.7B
Gross Profit	$341M	$975M	$975M	$475M	$475M	$1.5B	$1.5B	$1.6B
Gross Margin	40.0%	64.1%	64.1%	41.6%	41.6%	46.5%	46.5%	66.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$110M	$312M	$312M	$81M	$81M	$788M	$788M	$0
Operating Expenses	$295M	$715M	$715M	$381M	$381M	$1.2B	$1.2B	$1.7B
Operating Income	$46M	$260M	$260M	$94M	$94M	$287M	$287M	$342M
Operating Margin	5.4%	17.1%	17.1%	8.3%	8.3%	8.8%	8.8%	14.3%
Interest Expense	$0	$63M	$63M	$91M	$91M	$143M	$143M	$0
Income Before Tax	$8M	$193M	$193M	$3M	$3M	$137M	$137M	$7M
Tax Expense	-$3M	$18M	$18M	-$2M	-$2M	$1M	$1M	-$11M
Net Income	$10M	$175M	$175M	$3M	$3M	$137M	$137M	$19M
Net Margin	1.2%	11.5%	11.5%	0.2%	0.2%	4.2%	4.2%	0.8%
EPS (Diluted)	$0.65	$11.17	$11.17	$0.17	$0.17	$8.71	$8.71	$1.17
EBITDA	$108M	$415M	$415M	$174M	$174M	$372M	$372M	$234M
Shares Outstanding	16M	16M	16M	16M	16M	16M	16M	16M

NSVZ.ME MCX