Mobile TeleSystems Public Joint Stock Company (MOEX:MTSS)
Russia
· Delayed Price · Currency is RUB 275.05
+2.05 (0.75%)
At close: Jul 8, 2022
MOEX:MTSS 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 | 807,186 | 703,741 | 605,991 | 541,749 | 527,921 | Upgrade
|
| Revenue Growth (YoY) | 14.70% | 16.13% | 11.86% | 2.62% | 7.78% | Upgrade
|
| Cost of Revenue | 348,775 | 276,847 | 217,629 | 192,933 | 199,887 | Upgrade
|
| Gross Profit | 458,411 | 426,894 | 388,362 | 348,816 | 328,034 | Upgrade
|
| Selling, General & Admin | 147,999 | 147,687 | 125,834 | 106,909 | 94,973 | Upgrade
|
| Other Operating Expenses | 6,298 | 4,111 | -172 | -1,255 | -929 | Upgrade
|
| Operating Expenses | 309,790 | 296,586 | 271,788 | 246,413 | 218,007 | Upgrade
|
| Operating Income | 148,621 | 130,308 | 116,574 | 102,403 | 110,027 | Upgrade
|
| Interest Expense | -146,778 | -100,874 | -58,457 | -58,056 | -40,986 | Upgrade
|
| Interest & Investment Income | 9,630 | 5,335 | 2,261 | 1,690 | 1,520 | Upgrade
|
| Earnings From Equity Investments | 10,348 | 6,102 | 6,222 | 4,805 | 5,746 | Upgrade
|
| Currency Exchange Gain (Loss) | 3,147 | 1,133 | -4,739 | 3,404 | -560 | Upgrade
|
| Other Non Operating Income (Expenses) | 7,089 | 1,139 | -6,854 | -6,289 | 893 | Upgrade
|
| EBT Excluding Unusual Items | 32,057 | 43,143 | 55,007 | 47,957 | 76,640 | Upgrade
|
| Gain (Loss) on Sale of Investments | 14,964 | -7,665 | 10,976 | - | - | Upgrade
|
| Asset Writedown | - | - | - | -489 | 10 | Upgrade
|
| Other Unusual Items | - | - | -587 | 2,533 | 2,187 | Upgrade
|
| Pretax Income | 47,021 | 35,478 | 65,396 | 50,001 | 78,837 | Upgrade
|
| Income Tax Expense | 8,384 | 3,959 | 12,767 | 13,648 | 15,360 | Upgrade
|
| Earnings From Continuing Operations | 38,637 | 31,519 | 52,629 | 36,353 | 63,477 | Upgrade
|
| Earnings From Discontinued Operations | - | 19,781 | 2,900 | -2,918 | 792 | Upgrade
|
| Net Income to Company | 38,637 | 51,300 | 55,529 | 33,435 | 64,269 | Upgrade
|
| Minority Interest in Earnings | -3,417 | -2,252 | -977 | -861 | -796 | Upgrade
|
| Net Income | 35,220 | 49,048 | 54,552 | 32,574 | 63,473 | Upgrade
|
| Net Income to Common | 35,220 | 49,048 | 54,552 | 32,574 | 63,473 | Upgrade
|
| Net Income Growth | -28.19% | -10.09% | 67.47% | -48.68% | 3.36% | Upgrade
|
| Shares Outstanding (Basic) | 1,669 | 1,679 | 1,689 | 1,680 | 1,693 | Upgrade
|
| Shares Outstanding (Diluted) | 1,682 | 1,694 | 1,708 | 1,705 | 1,702 | Upgrade
|
| Shares Change (YoY) | -0.69% | -0.87% | 0.18% | 0.21% | -3.40% | Upgrade
|
| EPS (Basic) | 21.10 | 29.21 | 32.31 | 19.39 | 37.49 | Upgrade
|
| EPS (Diluted) | 20.94 | 28.96 | 31.93 | 19.10 | 37.30 | Upgrade
|
| EPS Growth | -27.69% | -9.29% | 67.17% | -48.79% | 6.98% | Upgrade
|
| Free Cash Flow | 213,182 | 91,847 | 87,568 | 119,968 | 69,765 | Upgrade
|
| Free Cash Flow Per Share | 126.75 | 54.23 | 51.25 | 70.34 | 40.99 | Upgrade
|
| Dividend Per Share | - | 35.000 | 35.000 | 34.290 | 44.400 | Upgrade
|
| Dividend Growth | - | - | 2.07% | -22.77% | -20.73% | Upgrade
|
| Gross Margin | 56.79% | 60.66% | 64.09% | 64.39% | 62.14% | Upgrade
|
| Operating Margin | 18.41% | 18.52% | 19.24% | 18.90% | 20.84% | Upgrade
|
| Profit Margin | 4.36% | 6.97% | 9.00% | 6.01% | 12.02% | Upgrade
|
| Free Cash Flow Margin | 26.41% | 13.05% | 14.45% | 22.14% | 13.21% | Upgrade
|
| EBITDA | 210,445 | 187,230 | 176,719 | 162,256 | 168,129 | Upgrade
|
| EBITDA Margin | 26.07% | 26.61% | 29.16% | 29.95% | 31.85% | Upgrade
|
| D&A For EBITDA | 61,824 | 56,922 | 60,145 | 59,853 | 58,102 | Upgrade
|
| EBIT | 148,621 | 130,308 | 116,574 | 102,403 | 110,027 | Upgrade
|
| EBIT Margin | 18.41% | 18.52% | 19.24% | 18.90% | 20.84% | Upgrade
|
| Effective Tax Rate | 17.83% | 11.16% | 19.52% | 27.30% | 19.48% | Upgrade
|
| Revenue as Reported | 807,186 | 703,741 | 605,991 | 541,749 | 527,921 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.