Gazkon Income Statement

Financials in millions RUB. Fiscal year is January - December.

Millions RUB. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	2020 - 2016
Selling, General & Admin	15.3	12.62	10.79	15.14	15.42	Upgrade
Other Operating Expenses	-	-	-	-	0.04	Upgrade
Operating Expenses	15.3	12.62	10.79	15.86	16.17	Upgrade
Operating Income	-15.3	-12.62	-10.79	-15.86	-16.17	Upgrade
Interest Expense	-	-	-	-0.16	-0.23	Upgrade
Interest & Investment Income	398.68	439.7	86.19	2,170	872.94	Upgrade
Earnings From Equity Investments	2,827	3,610	0.87	-	-	Upgrade
Other Non Operating Income (Expenses)	-130.34	-108.15	-123.6	0.27	-2.27	Upgrade
EBT Excluding Unusual Items	3,080	3,929	-47.32	2,154	854.27	Upgrade
Gain (Loss) on Sale of Investments	157.16	98.51	112.76	24.86	6.5	Upgrade
Pretax Income	3,238	4,028	65.44	2,179	860.77	Upgrade
Income Tax Expense	101.06	-199.78	12.17	28.91	9	Upgrade
Net Income	3,137	4,227	53.28	2,150	851.77	Upgrade
Net Income to Common	3,137	4,227	53.28	2,150	851.77	Upgrade
Net Income Growth	-25.80%	7834.64%	-97.52%	152.41%	-29.36%	Upgrade
Shares Outstanding (Basic)	225	225	222	225	221	Upgrade
Shares Outstanding (Diluted)	225	225	222	225	221	Upgrade
Shares Change (YoY)	-0.01%	1.51%	-1.51%	1.87%	10.70%	Upgrade
EPS (Basic)	13.92	18.76	0.24	9.54	3.85	Upgrade
EPS (Diluted)	13.92	18.76	0.24	9.54	3.85	Upgrade
EPS Growth	-25.80%	7716.67%	-97.48%	147.77%	-36.19%	Upgrade
Dividend Per Share	-	18.733	-	9.035	-	Upgrade
EBITDA	-	-11.82	-9.99	-15.14	-15.46	Upgrade
D&A For EBITDA	-	0.8	0.8	0.71	0.71	Upgrade
EBIT	-15.3	-12.62	-10.79	-15.86	-16.17	Upgrade
Effective Tax Rate	3.12%	-	18.59%	1.33%	1.04%	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.