₽122.25 ($1.46)

+0.20 (+0.16%)

Weekly Expected Move ±4.8%

₽111 ₽117 ₽123 ₽129 ₽134

MCX · Energy · Coal · Tech Score Sell · Power 31 · ₽81.9B mcap · 28M float · 2.29% daily turnover

Revenue

$119.2B -26.3% ▼

5Y CAGR: +21.0%

Gross Profit

$18.5B -74.4% ▼

5Y CAGR: +6.2%

Operating Income

-$35.5B -432.5% ▼

Net Income

-$53.1B -329.7% ▼

EPS (Diluted)

$-79.71 -329.7% ▼

EBITDA

-$12.2B -209.9% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$156.5B	$209.2B	$185.8B	$161.9B	$119.2B
YoY Growth	+239.7%	+33.7%	-11.2%	-12.9%	-26.3%
Cost of Revenue	$60.2B	$81.1B	$84.3B	$105.9B	$100.8B
Gross Profit	$96.3B	$128.1B	$101.5B	$72.2B	$18.5B
Gross Margin	61.5%	61.2%	54.6%	44.6%	15.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$11.6B	$40.4B	$59.5B	$73.8B	$54.0B
Operating Expenses	$12.9B	$54.5B	$60.1B	$97.9B	$54.0B
Operating Income	$83.6B	$75.9B	$41.3B	$10.7B	-$35.5B
Operating Margin	53.4%	36.3%	22.3%	6.6%	-29.8%
Interest Expense	$2.4B	$1.5B	$1.2B	$1.9B	$2.5B
Income Before Tax	$81.3B	$69.9B	$44.7B	-$8.7B	-$61.7B
Tax Expense	$16.0B	$16.0B	$10.1B	$3.6B	-$8.6B
Net Income	$64.4B	$58.8B	$34.6B	-$12.4B	-$53.1B
Net Margin	41.2%	28.1%	18.6%	-7.6%	-44.5%
EPS (Diluted)	$96.37	$88.37	$56.57	$-18.55	$-79.71
EBITDA	$98.5B	$89.8B	$62.4B	$11.1B	-$12.2B
Shares Outstanding	668M	666M	666M	666M	666M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$576M	$112M	$48.0B	$7.0B	$34.5B	$60.5B	$58.7B	$57.9B
Cost of Revenue	$304M	$47M	$23.0B	$3.1B	$20.7B	$48.5B	$52.2B	$43.0B
Gross Profit	$271M	$65M	$25.0B	$3.9B	$13.9B	$12.0B	$6.5B	$14.9B
Gross Margin	47.1%	58.4%	52.0%	55.6%	40.2%	19.8%	11.1%	25.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$212M	$3M	$167M	$293M	$14.3B	$28.6B	$25.4B	$23.2B
Operating Expenses	$194M	$4M	$17.1B	$293M	$15.0B	$32.4B	$25.4B	$23.2B
Operating Income	$49M	$59M	$40.9B	$3.6B	-$1.1B	-$21.5B	-$18.9B	-$8.3B
Operating Margin	8.5%	52.6%	85.2%	51.4%	-3.2%	-35.6%	-32.1%	-14.3%
Interest Expense	$0	$0	$0	$39M	$0	$1.5B	$1.3B	$1.3B
Income Before Tax	$80M	$61M	$44.3B	$2.7B	-$557M	-$20.9B	-$40.7B	-$10.0B
Tax Expense	$20M	$13M	$2.2B	$607M	$1.0B	-$4.4B	-$4.2B	-$1.7B
Net Income	$59M	$48M	$6.1B	$2.1B	-$1.6B	-$16.6B	-$36.5B	-$8.3B
Net Margin	10.3%	43.2%	12.8%	30.2%	-4.6%	-27.4%	-62.1%	-14.3%
EPS (Diluted)	$6.42	$5.62	$9.24	$3.19	$-2.37	$-24.89	$-54.83	$-12.46
EBITDA	$120M	$115M	$12.5B	$7.8B	$3.4B	-$20.5B	-$6.7B	$2.4B
Shares Outstanding	666M	666M	666M	666M	666M	666M	666M	666M

RASP.ME MCX