Mordovia Energy Retail Company (MOEX:MRSB)
Russia
· Delayed Price · Currency is RUB 0.325
+0.004 (1.25%)
At close: Jul 8, 2022
MOEX:MRSB 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 | 9,517 | 8,356 | 7,639 | 6,774 | 6,949 | Upgrade
|
| Revenue Growth (YoY) | 13.90% | 9.38% | 12.78% | -2.52% | -0.83% | Upgrade
|
| Selling, General & Admin | 4,601 | 4,003 | 3,582 | 3,052 | 2,999 | Upgrade
|
| Provision for Bad Debts | - | - | - | - | 4.84 | Upgrade
|
| Other Operating Expenses | 4,359 | 3,871 | 3,629 | 3,448 | 3,875 | Upgrade
|
| Total Operating Expenses | 8,960 | 7,875 | 7,211 | 6,500 | 6,880 | Upgrade
|
| Operating Income | 557.46 | 481.27 | 428.4 | 274.07 | 69.38 | Upgrade
|
| Interest Expense | -38.86 | -51.75 | -37.22 | -63.59 | -41.18 | Upgrade
|
| Interest Income | 28.4 | 12.75 | 2.38 | 2.57 | 1.24 | Upgrade
|
| Net Interest Expense | -10.46 | -39.01 | -34.84 | -61.03 | -39.94 | Upgrade
|
| Other Non-Operating Income (Expenses) | -218.97 | -194.01 | -210.84 | -87.68 | 145.24 | Upgrade
|
| EBT Excluding Unusual Items | 328.03 | 248.25 | 182.72 | 125.37 | 174.69 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | 1.09 | Upgrade
|
| Insurance Settlements | - | - | - | 0.27 | 0.02 | Upgrade
|
| Legal Settlements | 41.99 | 40.62 | 13.01 | 5.44 | 11.87 | Upgrade
|
| Other Unusual Items | - | 0.49 | 0.2 | 0.13 | 0.13 | Upgrade
|
| Pretax Income | 370.02 | 289.36 | 195.92 | 131.21 | 187.79 | Upgrade
|
| Income Tax Expense | 102.09 | 76.77 | 51.45 | 36.06 | 45.78 | Upgrade
|
| Net Income | 267.93 | 212.59 | 144.47 | 95.16 | 142.02 | Upgrade
|
| Net Income to Common | 267.93 | 212.59 | 144.47 | 95.16 | 142.02 | Upgrade
|
| Net Income Growth | 26.04% | 47.14% | 51.83% | -33.00% | 95.02% | Upgrade
|
| Shares Outstanding (Basic) | 1,346 | 1,345 | 1,350 | 1,340 | 1,345 | Upgrade
|
| Shares Outstanding (Diluted) | 1,346 | 1,345 | 1,350 | 1,340 | 1,345 | Upgrade
|
| Shares Change (YoY) | 0.07% | -0.35% | 0.75% | -0.36% | - | Upgrade
|
| EPS (Basic) | 0.20 | 0.16 | 0.11 | 0.07 | 0.11 | Upgrade
|
| EPS (Diluted) | 0.20 | 0.16 | 0.11 | 0.07 | 0.11 | Upgrade
|
| EPS Growth | 25.95% | 47.66% | 50.70% | -32.76% | 95.02% | Upgrade
|
| Free Cash Flow | 306.98 | 145.55 | 297.56 | 132.74 | 116.71 | Upgrade
|
| Free Cash Flow Per Share | 0.23 | 0.11 | 0.22 | 0.10 | 0.09 | Upgrade
|
| Dividend Per Share | 0.104 | 0.092 | - | - | 0.023 | Upgrade
|
| Dividend Growth | 13.36% | - | - | - | -37.92% | Upgrade
|
| Profit Margin | 2.81% | 2.54% | 1.89% | 1.41% | 2.04% | Upgrade
|
| Free Cash Flow Margin | 3.23% | 1.74% | 3.90% | 1.96% | 1.68% | Upgrade
|
| EBITDA | - | - | - | 332.41 | 127.72 | Upgrade
|
| EBITDA Margin | - | - | - | 4.91% | 1.84% | Upgrade
|
| D&A For EBITDA | - | - | - | 58.34 | 58.34 | Upgrade
|
| EBIT | 557.46 | 481.27 | 428.4 | 274.07 | 69.38 | Upgrade
|
| EBIT Margin | 5.86% | 5.76% | 5.61% | 4.05% | 1.00% | Upgrade
|
| Effective Tax Rate | 27.59% | 26.53% | 26.26% | 27.48% | 24.38% | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.