₽0.12 ($0.00)

+0.00 (+2.37%)

Weekly Expected Move ±1.6%

₽0 ₽0 ₽0 ₽0 ₽0

MCX · Financial Services · Banks - Regional · Tech Score Neutral · Power 59 · ₽42.4B mcap · 23.37B float · 0.301% daily turnover

Analysis Technicals Weather Peers

Revenue

$36.9B -18.6% ▼

5Y CAGR: -10.5%

Gross Profit

$36.9B -18.4% ▼

5Y CAGR: -3.7%

Operating Income

$6.2B -61.3% ▼

5Y CAGR: -17.3%

Net Income

$3.0B -60.3% ▼

5Y CAGR: -25.0%

EPS (Diluted)

$0.01 -60.4% ▼

5Y CAGR: -25.0%

EBITDA

$0 -100.0% ▼

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$45.4B	$50.7B	$34.9B	$45.4B	$36.9B
YoY Growth	-44.2%	+103.2%	-31.1%	+30.0%	-18.6%
Cost of Revenue	$16.0B	$15.0B	$205M	$136M	$0
Gross Profit	$29.3B	$35.7B	$34.7B	$45.3B	$36.9B
Gross Margin	64.7%	70.5%	99.4%	99.7%	100.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.8B	$4.8B	$26.2B	$29.3B	$30.7B
Operating Expenses	$29.1B	$23.1B	$26.2B	$29.3B	$30.7B
Operating Income	$283M	$12.6B	$8.7B	$16.1B	$6.2B
Operating Margin	0.6%	24.8%	25.0%	35.5%	16.9%
Interest Expense	$16.0B	$15.0B	$0	$0	$0
Income Before Tax	$283M	$12.6B	$4.1B	$7.4B	$416M
Tax Expense	$111M	$1.0B	-$455M	-$293M	-$2.6B
Net Income	$232M	$11.5B	$4.4B	$7.6B	$3.0B
Net Margin	0.5%	22.6%	12.7%	16.8%	8.2%
EPS (Diluted)	$0.00	$0.03	$0.01	$0.02	$0.01
EBITDA	$2.3B	$14.4B	$860M	$426M	$0
Shares Outstanding	386.29B	360.49B	360.62B	359.93B	359.88B

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2026 Q1	FY2026 Q2
Revenue	$10.2B	$12.0B	$6.3B	$40.7B	$11.9B	$40.8B	$36.6B	$12.7B
Cost of Revenue	$0	$0	$0	$28.1B	$0	$26.5B	$20.9B	$0
Gross Profit	$10.2B	$12.0B	$6.3B	$12.6B	$11.9B	$14.3B	$15.7B	$12.7B
Gross Margin	100.0%	100.0%	100.0%	30.9%	100.0%	35.1%	42.8%	100.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$7.1B	$7.5B	$9.3B	$8.3B	$9.0B	$5.9B	$6.0B	$9.9B
Operating Expenses	$7.1B	$7.5B	$9.3B	$8.3B	$9.0B	$10.6B	$10.1B	$9.9B
Operating Income	$3.1B	$4.4B	-$3.0B	$4.2B	$2.9B	$3.8B	$6.4B	$2.7B
Operating Margin	30.5%	37.0%	-47.0%	10.4%	24.2%	9.2%	17.4%	21.6%
Interest Expense	$0	$0	$0	$24.4B	$0	$23.6B	$17.2B	$0
Income Before Tax	$1.9B	$6.1B	-$8.6B	$2.8B	$3.1B	$3.8B	$5.6B	$2.8B
Tax Expense	$148M	$1.1B	-$3.9B	$1.4B	$338M	$377M	$274M	$1.7B
Net Income	$1.8B	$5.0B	-$4.6B	$1.4B	$2.8B	$3.4B	$5.3B	$1.2B
Net Margin	17.3%	41.5%	-73.1%	3.5%	23.4%	8.3%	14.5%	9.2%
EPS (Diluted)	$0.00	$0.01	$-0.01	$0.00	$0.01	$0.01	$0.01	$0.00
EBITDA	$0	$0	$0	$27.2B	$0	$3.8B	$5.9B	$0
Shares Outstanding	366.51B	360.11B	357.11B	358.15B	360.94B	360.13B	358.91B	365.76B

USBN.ME MCX