₽0.21 ($0.00)

-0.00 (-1.84%)

Weekly Expected Move ±3.0%

₽0 ₽0 ₽0 ₽0 ₽0

MCX · Utilities · Independent Power Producers · Tech Score Sell · Power 46 · ₽28.8B mcap · 20.83B float · 0.717% daily turnover

Revenue

$141.6B +17.3% ▲

5Y CAGR: +1.0%

Gross Profit

$60.3B +3.3% ▲

5Y CAGR: +16.2%

Operating Income

$7.7B -58.1% ▼

5Y CAGR: -5.8%

Net Income

$4.4B -66.6% ▼

5Y CAGR: +7.0%

EPS (Diluted)

$0.04 -66.5% ▼

5Y CAGR: +6.0%

EBITDA

$21.4B -33.3% ▼

5Y CAGR: +1.8%

View Full Income Statement

Line Item	FY2017	FY2018	FY2019	FY2020	FY2021
Revenue	$141.3B	$143.2B	$134.6B	$120.7B	$141.6B
YoY Growth	+5.1%	+1.4%	-6.0%	-10.3%	+17.3%
Cost of Revenue	$105.5B	$109.3B	$71.7B	$62.3B	$78.4B
Gross Profit	$35.8B	$33.9B	$62.9B	$58.4B	$60.3B
Gross Margin	25.3%	23.7%	46.7%	48.4%	42.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$11.9B	$5.6B	$621M	$610M	$600M
Operating Expenses	$19.7B	$12.2B	$40.0B	$37.3B	$55.5B
Operating Income	$16.1B	$21.7B	$24.0B	$18.4B	$7.7B
Operating Margin	11.4%	15.2%	17.8%	15.2%	5.4%
Interest Expense	$5.8B	$4.2B	$3.9B	$2.6B	$2.2B
Income Before Tax	$10.1B	$10.4B	$15.1B	$17.2B	$5.6B
Tax Expense	$2.9B	$2.1B	$3.0B	$3.9B	$1.2B
Net Income	$7.2B	$8.3B	$12.0B	$13.3B	$4.4B
Net Margin	5.1%	5.8%	8.9%	11.0%	3.1%
EPS (Diluted)	$0.07	$0.08	$0.11	$0.12	$0.04
EBITDA	$27.0B	$27.3B	$32.1B	$32.2B	$21.4B
Shares Outstanding	105.95B	106.02B	107.58B	110.44B	110.44B

Line Item	FY2022 Q2	FY2022 Q3	FY2023 Q1	FY2023 Q2	FY2023 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$29.1B	$36.3B	$39.3B	$34.2B	$41.3B	$52.1B	$57.0B	$38.4B
Cost of Revenue	$13.8B	$21.5B	$22.5B	$18.3B	$28.3B	$30.9B	$43.1B	$28.7B
Gross Profit	$15.2B	$14.7B	$16.8B	$15.9B	$13.0B	$21.2B	$13.9B	$9.7B
Gross Margin	52.5%	40.7%	42.9%	46.5%	31.5%	40.7%	24.5%	25.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$163M	$259M	$4.6B	$136M	$4.1B	$0	$0	$0
Operating Expenses	$9.0B	$8.4B	$8.8B	$9.4B	$7.7B	$21.8B	$10.8B	$9.3B
Operating Income	$6.4B	$6.2B	$8.2B	$6.4B	$5.3B	-$582M	$3.2B	$350M
Operating Margin	21.9%	17.2%	21.0%	18.8%	12.8%	-1.1%	5.6%	0.9%
Interest Expense	$1.1B	$1.2B	$0	$571M	$704M	$480M	$878M	$1.1B
Income Before Tax	$6.6B	$5.6B	$7.8B	$6.0B	$5.1B	-$2.1B	$2.5B	-$460M
Tax Expense	$1.4B	$1.1B	$1.6B	$1.2B	$1.6B	-$322M	$654M	-$103M
Net Income	$5.2B	$4.5B	$6.2B	$4.7B	$3.5B	-$1.7B	$1.8B	-$357M
Net Margin	17.9%	12.5%	15.7%	13.9%	8.5%	-3.3%	3.2%	-0.9%
EPS (Diluted)	$0.05	$0.04	$0.06	$0.04	$0.03	$-0.01	$0.01	$0.00
EBITDA	$10.7B	$9.9B	$11.0B	$9.2B	$8.5B	$1.3B	$6.1B	$3.5B
Shares Outstanding	110.44B	110.44B	110.44B	110.44B	110.44B	136.21B	136.21B	136.21B

OGKB.ME MCX