Unipro (MOEX:UPRO)
Russia
· Delayed Price · Currency is RUB 1.469
-0.001 (-0.07%)
At close: Jul 8, 2022
Unipro 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 | 134,304 | 128,251 | 118,632 | 105,799 | 88,129 | Upgrade
|
| Revenue Growth (YoY) | 4.72% | 8.11% | 12.13% | 20.05% | 17.01% | Upgrade
|
| Fuel & Purchased Power | - | 60,510 | 55,662 | 48,305 | 42,305 | Upgrade
|
| Operations & Maintenance | - | 2,601 | 2,663 | 2,651 | 2,505 | Upgrade
|
| Selling, General & Admin | - | 3,214 | 2,820 | 2,460 | 2,344 | Upgrade
|
| Depreciation & Amortization | - | 5,784 | 8,130 | 7,566 | 7,877 | Upgrade
|
| Provision for Bad Debts | - | - | 601.8 | - | 557.99 | Upgrade
|
| Other Operating Expenses | 103,057 | 12,958 | 12,679 | 10,644 | 10,467 | Upgrade
|
| Total Operating Expenses | 103,057 | 85,067 | 82,556 | 71,626 | 66,055 | Upgrade
|
| Operating Income | 31,247 | 43,184 | 36,076 | 34,173 | 22,074 | Upgrade
|
| Interest Expense | - | -271.14 | -147.58 | -154.19 | -115.83 | Upgrade
|
| Interest Income | - | 13,020 | 4,392 | 1,006 | 179.27 | Upgrade
|
| Net Interest Expense | - | 12,749 | 4,244 | 852.14 | 63.44 | Upgrade
|
| Income (Loss) on Equity Investments | - | -648.08 | 36.02 | 93.6 | 280.88 | Upgrade
|
| Currency Exchange Gain (Loss) | - | 19.03 | -117.79 | 242.01 | -10.88 | Upgrade
|
| Other Non-Operating Income (Expenses) | 19,617 | -122.67 | -89.83 | -93.22 | -62.77 | Upgrade
|
| EBT Excluding Unusual Items | 50,864 | 55,182 | 40,149 | 35,267 | 22,345 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 88.85 | - | -522.18 | Upgrade
|
| Asset Writedown | - | -15,445 | -12,638 | -8,952 | -11,530 | Upgrade
|
| Pretax Income | 50,864 | 39,737 | 27,600 | 26,315 | 10,292 | Upgrade
|
| Income Tax Expense | 11,478 | 7,809 | 5,557 | 5,048 | 2,060 | Upgrade
|
| Earnings From Continuing Ops. | 39,386 | 31,927 | 22,043 | 21,268 | 8,233 | Upgrade
|
| Net Income | 39,386 | 31,927 | 22,043 | 21,268 | 8,233 | Upgrade
|
| Net Income to Common | 39,386 | 31,927 | 22,043 | 21,268 | 8,233 | Upgrade
|
| Net Income Growth | 23.36% | 44.84% | 3.65% | 158.33% | -40.12% | Upgrade
|
| Shares Outstanding (Basic) | 63,525 | 63,049 | 63,049 | 63,049 | 63,049 | Upgrade
|
| Shares Outstanding (Diluted) | 63,525 | 63,049 | 63,049 | 63,049 | 63,049 | Upgrade
|
| Shares Change (YoY) | 0.76% | - | - | - | - | Upgrade
|
| EPS (Basic) | 0.62 | 0.51 | 0.35 | 0.34 | 0.13 | Upgrade
|
| EPS (Diluted) | 0.62 | 0.51 | 0.35 | 0.34 | 0.13 | Upgrade
|
| EPS Growth | 22.43% | 44.84% | 3.65% | 158.33% | -40.12% | Upgrade
|
| Free Cash Flow | - | 22,596 | 17,239 | 28,805 | 16,452 | Upgrade
|
| Free Cash Flow Per Share | - | 0.36 | 0.27 | 0.46 | 0.26 | Upgrade
|
| Dividend Per Share | - | - | - | - | 0.190 | Upgrade
|
| Dividend Growth | - | - | - | - | -20.17% | Upgrade
|
| Profit Margin | 29.33% | 24.89% | 18.58% | 20.10% | 9.34% | Upgrade
|
| Free Cash Flow Margin | - | 17.62% | 14.53% | 27.23% | 18.67% | Upgrade
|
| EBITDA | 36,615 | 48,553 | 43,862 | 41,445 | 29,602 | Upgrade
|
| EBITDA Margin | 27.26% | 37.86% | 36.97% | 39.17% | 33.59% | Upgrade
|
| D&A For EBITDA | 5,368 | 5,368 | 7,786 | 7,272 | 7,528 | Upgrade
|
| EBIT | 31,247 | 43,184 | 36,076 | 34,173 | 22,074 | Upgrade
|
| EBIT Margin | 23.27% | 33.67% | 30.41% | 32.30% | 25.05% | Upgrade
|
| Effective Tax Rate | 22.57% | 19.65% | 20.13% | 19.18% | 20.01% | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.