A
Akron PAO
MOEX:AKRN
Akron PAO
MOEX:AKRN
Price:
18 490
RUB
0.36%
Market Cap:
₽679.7B
Income Statement
Earnings Waterfall
Akron PAO
Akron PAO
Income Statement
Akron PAO
Akron PAO
Currency: RUB
| Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
72 680
N/A
|
71 112
-2%
|
69 251
-3%
|
70 091
+1%
|
69 340
-1%
|
67 904
-2%
|
68 694
+1%
|
69 399
+1%
|
68 883
-1%
|
74 631
+8%
|
84 933
+14%
|
90 962
+7%
|
102 609
+13%
|
92 019
-10%
|
89 381
-3%
|
86 807
-3%
|
78 150
-10%
|
89 359
+14%
|
88 417
-1%
|
89 383
+1%
|
91 863
+3%
|
94 342
+3%
|
94 319
0%
|
96 866
+3%
|
102 832
+6%
|
108 062
+5%
|
113 516
+5%
|
119 121
+5%
|
119 898
+1%
|
114 835
-4%
|
113 410
-1%
|
110 795
-2%
|
111 308
+0%
|
119 864
+8%
|
130 737
+9%
|
149 414
+14%
|
170 991
+14%
|
34 993
-80%
|
77 569
+122%
|
179 458
+131%
|
177 849
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(39 412)
|
(40 440)
|
(39 074)
|
(40 295)
|
(42 094)
|
(41 792)
|
(42 990)
|
(43 796)
|
(42 799)
|
(42 587)
|
(44 690)
|
(46 754)
|
(50 946)
|
(37 713)
|
(35 956)
|
(33 776)
|
(29 664)
|
(45 286)
|
(47 515)
|
(48 540)
|
(51 302)
|
(51 883)
|
(51 893)
|
(53 451)
|
(55 159)
|
(54 444)
|
(57 041)
|
(58 349)
|
(59 643)
|
(59 784)
|
(61 970)
|
(61 340)
|
(60 578)
|
(65 817)
|
(66 117)
|
(66 346)
|
(68 570)
|
(21 221)
|
(43 652)
|
(90 535)
|
(94 399)
|
|
| Gross Profit |
33 268
N/A
|
30 672
-8%
|
30 177
-2%
|
29 796
-1%
|
27 246
-9%
|
26 112
-4%
|
25 704
-2%
|
25 603
0%
|
26 084
+2%
|
32 044
+23%
|
40 243
+26%
|
44 208
+10%
|
51 663
+17%
|
54 306
+5%
|
53 425
-2%
|
53 031
-1%
|
48 486
-9%
|
44 073
-9%
|
40 902
-7%
|
40 843
0%
|
40 561
-1%
|
42 459
+5%
|
42 426
0%
|
43 415
+2%
|
47 673
+10%
|
53 618
+12%
|
56 475
+5%
|
60 772
+8%
|
60 255
-1%
|
55 051
-9%
|
51 440
-7%
|
49 455
-4%
|
50 730
+3%
|
54 047
+7%
|
64 620
+20%
|
83 068
+29%
|
102 421
+23%
|
13 772
-87%
|
33 917
+146%
|
88 923
+162%
|
83 450
-6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(13 717)
|
(12 221)
|
(11 744)
|
(11 958)
|
(11 151)
|
(13 075)
|
(12 265)
|
(14 257)
|
(14 257)
|
(15 569)
|
(17 017)
|
(17 990)
|
(18 764)
|
(17 481)
|
(28 421)
|
(19 050)
|
(20 678)
|
(20 287)
|
(13 985)
|
(23 758)
|
(22 529)
|
(20 573)
|
(18 066)
|
(20 646)
|
(21 646)
|
(26 496)
|
(28 971)
|
(28 216)
|
(29 672)
|
(30 646)
|
(30 561)
|
(31 757)
|
(32 869)
|
(30 842)
|
(31 756)
|
(35 142)
|
(34 257)
|
(6 053)
|
(14 387)
|
(33 471)
|
(40 183)
|
|
| Selling, General & Administrative |
(13 443)
|
(12 227)
|
(12 480)
|
(12 857)
|
(12 446)
|
(12 831)
|
(12 920)
|
(13 385)
|
(13 495)
|
(15 254)
|
(16 768)
|
(17 714)
|
(18 767)
|
(16 945)
|
(17 330)
|
(16 916)
|
(18 057)
|
(19 723)
|
(19 968)
|
(20 953)
|
(19 952)
|
(20 890)
|
(20 817)
|
(22 048)
|
(23 539)
|
(25 830)
|
(27 471)
|
(28 300)
|
(29 345)
|
(30 076)
|
(29 687)
|
(30 878)
|
(32 035)
|
(30 690)
|
(32 318)
|
(34 932)
|
(34 463)
|
(6 314)
|
(14 246)
|
(33 876)
|
(40 558)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(274)
|
6
|
736
|
899
|
1 295
|
(226)
|
655
|
(872)
|
(762)
|
(297)
|
(249)
|
(276)
|
3
|
(536)
|
(11 091)
|
(2 134)
|
(2 621)
|
(538)
|
5 983
|
(2 805)
|
(2 577)
|
317
|
2 751
|
1 402
|
1 893
|
(666)
|
(1 500)
|
84
|
(327)
|
(570)
|
(874)
|
(879)
|
(834)
|
(152)
|
562
|
(210)
|
206
|
261
|
(141)
|
405
|
375
|
|
| Operating Income |
19 551
N/A
|
18 451
-6%
|
18 433
0%
|
17 838
-3%
|
16 095
-10%
|
13 037
-19%
|
13 439
+3%
|
11 346
-16%
|
11 827
+4%
|
16 475
+39%
|
23 226
+41%
|
26 218
+13%
|
32 899
+25%
|
36 825
+12%
|
25 004
-32%
|
33 981
+36%
|
27 808
-18%
|
23 786
-14%
|
26 917
+13%
|
17 085
-37%
|
18 032
+6%
|
21 886
+21%
|
24 360
+11%
|
22 769
-7%
|
26 027
+14%
|
27 122
+4%
|
27 504
+1%
|
32 556
+18%
|
30 583
-6%
|
24 405
-20%
|
20 879
-14%
|
17 698
-15%
|
17 861
+1%
|
23 205
+30%
|
32 864
+42%
|
47 926
+46%
|
68 164
+42%
|
7 719
-89%
|
19 530
+153%
|
55 452
+184%
|
43 267
-22%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
4 826
|
1 139
|
(1 783)
|
497
|
(1 235)
|
3 438
|
1 503
|
6 650
|
5 955
|
(7 618)
|
(7 874)
|
(10 602)
|
(17 114)
|
(12 512)
|
5 860
|
(3 967)
|
1 657
|
6 547
|
(12 115)
|
(7 368)
|
(128)
|
(3 030)
|
(4 819)
|
(5 203)
|
(14 037)
|
(7 191)
|
(3 480)
|
3 018
|
6 972
|
7 435
|
(10 343)
|
(9 443)
|
(20 291)
|
(18 307)
|
(4 174)
|
(3 816)
|
7 058
|
(4 275)
|
(1 365)
|
(3 732)
|
(3 867)
|
|
| Non-Reccuring Items |
1 725
|
(31)
|
(95)
|
(71)
|
114
|
(169)
|
95
|
35
|
39
|
(72)
|
0
|
(284)
|
(641)
|
(1 896)
|
0
|
0
|
0
|
(238)
|
0
|
0
|
(39)
|
(148)
|
0
|
0
|
(36)
|
(1 033)
|
0
|
0
|
(45)
|
(205)
|
(186)
|
705
|
639
|
640
|
0
|
0
|
(166)
|
(100)
|
(147)
|
(65)
|
(209)
|
|
| Total Other Income |
(152)
|
(600)
|
(600)
|
(600)
|
(454)
|
(378)
|
(812)
|
(1 003)
|
(691)
|
(312)
|
(49)
|
68
|
(381)
|
(375)
|
(489)
|
2 966
|
2 921
|
3 015
|
3 136
|
(351)
|
(535)
|
(948)
|
3 123
|
3 098
|
3 484
|
(592)
|
(778)
|
(664)
|
(644)
|
(668)
|
(570)
|
(556)
|
(691)
|
(128)
|
(222)
|
(337)
|
(343)
|
(197)
|
(354)
|
(666)
|
(710)
|
|
| Pre-Tax Income |
25 950
N/A
|
18 959
-27%
|
15 955
-16%
|
17 664
+11%
|
14 520
-18%
|
15 928
+10%
|
14 225
-11%
|
17 028
+20%
|
17 130
+1%
|
8 473
-51%
|
15 303
+81%
|
15 400
+1%
|
14 763
-4%
|
22 042
+49%
|
30 375
+38%
|
32 980
+9%
|
32 386
-2%
|
33 110
+2%
|
17 938
-46%
|
9 366
-48%
|
17 330
+85%
|
17 760
+2%
|
22 664
+28%
|
20 664
-9%
|
15 438
-25%
|
18 306
+19%
|
23 246
+27%
|
34 910
+50%
|
36 866
+6%
|
30 967
-16%
|
9 780
-68%
|
8 404
-14%
|
(2 482)
N/A
|
5 410
N/A
|
28 468
+426%
|
43 773
+54%
|
74 713
+71%
|
3 147
-96%
|
17 664
+461%
|
50 989
+189%
|
38 481
-25%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4 318)
|
(4 098)
|
(3 859)
|
(4 152)
|
(3 366)
|
(2 909)
|
(2 127)
|
(2 695)
|
(2 426)
|
(1 569)
|
(2 769)
|
(2 983)
|
(3 232)
|
(4 167)
|
(5 816)
|
(5 875)
|
(5 787)
|
(5 962)
|
(2 970)
|
(1 565)
|
(3 093)
|
(3 500)
|
(4 997)
|
(4 925)
|
(3 947)
|
(4 988)
|
(6 132)
|
(7 821)
|
(7 926)
|
(6 181)
|
(3 894)
|
(1 800)
|
119
|
(1 574)
|
(3 891)
|
(9 273)
|
(15 782)
|
14
|
(7 909)
|
(15 123)
|
(12 021)
|
|
| Income from Continuing Operations |
21 632
|
14 861
|
12 096
|
13 512
|
11 154
|
13 019
|
12 098
|
14 333
|
14 704
|
6 904
|
12 534
|
12 417
|
11 531
|
17 875
|
24 559
|
27 105
|
26 599
|
27 148
|
14 968
|
7 801
|
14 237
|
14 260
|
17 667
|
15 739
|
11 491
|
13 318
|
17 114
|
27 089
|
28 940
|
24 786
|
5 886
|
6 604
|
(2 363)
|
3 836
|
24 577
|
34 500
|
58 931
|
3 161
|
9 755
|
35 866
|
26 460
|
|
| Income to Minority Interest |
(755)
|
(666)
|
(652)
|
(866)
|
(873)
|
(794)
|
(1 131)
|
(604)
|
(1 149)
|
(2 523)
|
(2 208)
|
(2 335)
|
(2 786)
|
(1 967)
|
(1 147)
|
(1 027)
|
69
|
630
|
12
|
(367)
|
(593)
|
(828)
|
(952)
|
(788)
|
(666)
|
(550)
|
(502)
|
(680)
|
(713)
|
(567)
|
(526)
|
(507)
|
(442)
|
(526)
|
(539)
|
(574)
|
(699)
|
11
|
(26)
|
(145)
|
(49)
|
|
| Net Income (Common) |
20 877
N/A
|
14 195
-32%
|
11 444
-19%
|
12 646
+11%
|
10 281
-19%
|
12 225
+19%
|
10 967
-10%
|
13 729
+25%
|
13 555
-1%
|
4 381
-68%
|
10 326
+136%
|
10 082
-2%
|
8 745
-13%
|
14 739
+69%
|
21 149
+43%
|
23 337
+10%
|
23 876
+2%
|
26 155
+10%
|
14 451
-45%
|
7 383
-49%
|
13 644
+85%
|
13 432
-2%
|
16 715
+24%
|
14 951
-11%
|
10 825
-28%
|
12 768
+18%
|
16 612
+30%
|
26 409
+59%
|
28 227
+7%
|
24 219
-14%
|
5 360
-78%
|
6 097
+14%
|
(2 805)
N/A
|
3 310
N/A
|
24 038
+626%
|
33 926
+41%
|
58 232
+72%
|
3 172
-95%
|
9 729
+207%
|
35 721
+267%
|
26 411
-26%
|
|
| EPS (Diluted) |
509.19
N/A
|
354.87
-30%
|
279.12
-21%
|
308.43
+11%
|
270.55
-12%
|
284.3
+5%
|
249.25
-12%
|
312.02
+25%
|
288.4
-8%
|
108.54
-62%
|
251.85
+132%
|
252.05
+0%
|
224.23
-11%
|
367.12
+64%
|
528.72
+44%
|
583.42
+10%
|
596.9
+2%
|
656.21
+10%
|
361.27
-45%
|
184.57
-49%
|
341.1
+85%
|
343.01
+1%
|
417.87
+22%
|
383.35
-8%
|
272.77
-29%
|
324.63
+19%
|
430.78
+33%
|
675.44
+57%
|
725.98
+7%
|
618.4
-15%
|
138.27
-78%
|
155.94
+13%
|
-75.09
N/A
|
87.71
N/A
|
642.88
+633%
|
902.84
+40%
|
1 568.23
+74%
|
86.36
-94%
|
265.04
+207%
|
973.26
+267%
|
720.94
-26%
|
|
Switch to:
Switch to:
See Also
Discover More
