Magnitogorsk Iron & Steel Works (MOEX:MAGN)
Russia
· Delayed Price · Currency is RUB 31.50
-0.75 (-2.33%)
At close: Jul 8, 2022
MOEX:MAGN 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 |
| Revenue | 609,865 | 768,466 | 763,390 | 699,817 | 890,650 | Upgrade
|
| Revenue Growth (YoY) | -20.64% | 0.66% | 9.08% | -21.43% | 88.33% | Upgrade
|
| Cost of Revenue | 509,560 | 592,380 | 543,395 | 527,155 | 479,130 | Upgrade
|
| Gross Profit | 100,305 | 176,086 | 219,995 | 172,662 | 411,519 | Upgrade
|
| Selling, General & Admin | 80,414 | 76,818 | 73,300 | 60,713 | 54,179 | Upgrade
|
| Other Operating Expenses | 29,474 | -2 | 4,707 | 5,576 | 75,640 | Upgrade
|
| Operating Expenses | 109,888 | 76,816 | 78,007 | 79,753 | 129,819 | Upgrade
|
| Operating Income | -9,583 | 99,270 | 141,988 | 92,909 | 281,700 | Upgrade
|
| Interest Expense | -7,537 | -5,500 | -6,514 | -5,969 | -2,776 | Upgrade
|
| Interest & Investment Income | 19,044 | 18,897 | 10,878 | 5,170 | 2,101 | Upgrade
|
| Currency Exchange Gain (Loss) | -4,069 | 1,037 | 4,931 | 3,119 | 2,326 | Upgrade
|
| Other Non Operating Income (Expenses) | -9,560 | -6,362 | -4,218 | -6,317 | -4,127 | Upgrade
|
| EBT Excluding Unusual Items | -11,705 | 107,342 | 147,065 | 88,912 | 279,224 | Upgrade
|
| Gain (Loss) on Sale of Investments | 54 | 76 | 36 | 13 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 918 | 2,118 | 273 | -587 | - | Upgrade
|
| Asset Writedown | - | - | - | - | 18,760 | Upgrade
|
| Legal Settlements | 50 | 189 | -33 | -18 | -150.08 | Upgrade
|
| Other Unusual Items | -56 | 33 | - | - | - | Upgrade
|
| Pretax Income | -10,739 | 109,758 | 147,341 | 89,341 | 299,034 | Upgrade
|
| Income Tax Expense | 4,116 | 30,018 | 28,981 | 18,973 | 64,835 | Upgrade
|
| Earnings From Continuing Operations | -14,855 | 79,740 | 118,360 | 70,368 | 234,200 | Upgrade
|
| Minority Interest in Earnings | 794 | 116 | -183 | -194 | -225.12 | Upgrade
|
| Net Income | -14,061 | 79,856 | 118,177 | 70,174 | 233,975 | Upgrade
|
| Net Income to Common | -14,061 | 79,856 | 118,177 | 70,174 | 233,975 | Upgrade
|
| Net Income Growth | - | -32.43% | 68.41% | -70.01% | 424.70% | Upgrade
|
| Shares Outstanding (Basic) | 11,174 | 11,174 | 11,174 | 11,174 | 11,174 | Upgrade
|
| Shares Outstanding (Diluted) | 11,174 | 11,174 | 11,174 | 11,174 | 11,174 | Upgrade
|
| EPS (Basic) | -1.26 | 7.15 | 10.58 | 6.28 | 20.94 | Upgrade
|
| EPS (Diluted) | -1.26 | 7.15 | 10.58 | 6.28 | 20.94 | Upgrade
|
| EPS Growth | - | -32.43% | 68.41% | -70.01% | 424.71% | Upgrade
|
| Free Cash Flow | -7,427 | 14,402 | 20,869 | 63,950 | 119,764 | Upgrade
|
| Free Cash Flow Per Share | -0.67 | 1.29 | 1.87 | 5.72 | 10.72 | Upgrade
|
| Dividend Per Share | - | - | 2.752 | - | - | Upgrade
|
| Gross Margin | 16.45% | 22.91% | 28.82% | 24.67% | 46.20% | Upgrade
|
| Operating Margin | -1.57% | 12.92% | 18.60% | 13.28% | 31.63% | Upgrade
|
| Profit Margin | -2.31% | 10.39% | 15.48% | 10.03% | 26.27% | Upgrade
|
| Free Cash Flow Margin | -1.22% | 1.87% | 2.73% | 9.14% | 13.45% | Upgrade
|
| EBITDA | 50,481 | 153,560 | 194,256 | 149,980 | 319,896 | Upgrade
|
| EBITDA Margin | 8.28% | 19.98% | 25.45% | 21.43% | 35.92% | Upgrade
|
| D&A For EBITDA | 60,064 | 54,290 | 52,268 | 57,071 | 38,195 | Upgrade
|
| EBIT | -9,583 | 99,270 | 141,988 | 92,909 | 281,700 | Upgrade
|
| EBIT Margin | -1.57% | 12.92% | 18.60% | 13.28% | 31.63% | Upgrade
|
| Effective Tax Rate | - | 27.35% | 19.67% | 21.24% | 21.68% | Upgrade
|
| Advertising Expenses | - | - | - | - | 225.12 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.