B

Buryatzoloto PAO
MOEX:BRZL

Watchlist Manager
Buryatzoloto PAO
MOEX:BRZL
Watchlist
Price: 1 422 RUB 0.28% Market Closed
Market Cap: 10B RUB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-
5Y
-
10Y
-
Operating Income
+
3Y
+49%
5Y
+90%
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-56%

Earnings Waterfall
Buryatzoloto PAO

Revenue
0 RUB
Operating Expenses
-218.5m RUB
Operating Income
-218.5m RUB
Other Expenses
1.6B RUB
Net Income
1.4B RUB

Income Statement
Buryatzoloto PAO

Rotate your device to view
Income Statement
Currency: RUB
Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 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 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
41
10
20
44
66
78
95
98
103
107
103
104
112
120
121
264
78
206
182
0
4
0
0
0
0
0
0
0
1
0
0
0
2
3
5
6
6
6
6
5
4
4
0
3
3
0
3
2
2
2
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Revenue
2 060
N/A
(374)
N/A
101
N/A
407
+304%
2 729
+570%
2 925
+7%
3 155
+8%
3 065
-3%
3 349
+9%
3 414
+2%
3 512
+3%
3 758
+7%
3 498
-7%
3 812
+9%
4 242
+11%
4 450
+5%
4 580
+3%
4 771
+4%
4 974
+4%
4 976
+0%
5 417
+9%
5 333
-2%
5 332
0%
5 224
-2%
6 188
+18%
6 554
+6%
6 659
+2%
6 935
+4%
5 628
-19%
5 186
-8%
4 754
-8%
4 456
-6%
4 333
-3%
4 335
+0%
4 599
+6%
5 154
+12%
5 345
+4%
7 095
+33%
7 568
+7%
8 213
+9%
8 966
+9%
8 414
-6%
8 882
+6%
8 584
-3%
8 044
-6%
6 812
-15%
5 805
-15%
5 506
-5%
5 613
+2%
6 085
+8%
6 138
+1%
5 680
-7%
5 151
-9%
4 477
-13%
4 350
-3%
4 383
+1%
4 302
-2%
3 389
-21%
2 158
-36%
0
N/A
0
N/A
0
N/A
0
N/A
16
N/A
16
N/A
16
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Gross Profit
Cost of Revenue
(1 715)
281
(79)
(295)
(2 075)
(2 175)
(2 372)
(2 336)
(2 726)
(2 784)
(2 894)
(3 090)
(2 683)
(2 695)
(2 693)
(2 586)
(2 659)
(2 800)
(2 925)
(3 153)
(3 389)
(3 425)
(3 622)
(3 321)
(3 812)
(3 963)
(3 940)
(4 297)
(3 908)
(3 848)
(3 887)
(3 878)
(3 980)
(3 875)
(3 875)
(3 997)
(3 705)
(4 839)
(5 430)
(5 814)
(5 251)
(4 512)
(4 197)
(3 977)
(5 090)
(5 061)
(5 174)
(5 378)
(5 651)
(5 795)
(5 984)
(6 034)
(5 849)
(5 297)
(5 020)
(4 742)
(4 236)
(3 191)
(1 886)
(689)
(0)
(0)
(0)
(3)
(4)
(4)
0
0
0
0
Gross Profit
345
N/A
(92)
N/A
22
N/A
112
+420%
654
+483%
750
+15%
784
+4%
729
-7%
623
-15%
630
+1%
618
-2%
668
+8%
815
+22%
1 117
+37%
1 549
+39%
1 863
+20%
1 921
+3%
1 971
+3%
2 049
+4%
1 823
-11%
2 028
+11%
1 908
-6%
1 710
-10%
1 904
+11%
2 376
+25%
2 591
+9%
2 720
+5%
2 637
-3%
1 720
-35%
1 338
-22%
867
-35%
579
-33%
353
-39%
459
+30%
724
+58%
1 156
+60%
1 640
+42%
2 257
+38%
2 139
-5%
2 399
+12%
3 714
+55%
3 902
+5%
4 685
+20%
4 607
-2%
2 954
-36%
1 751
-41%
631
-64%
128
-80%
(38)
N/A
290
N/A
154
-47%
(354)
N/A
(699)
-97%
(819)
-17%
(671)
+18%
(359)
+46%
67
N/A
199
+198%
272
+37%
281
+3%
0
-100%
(0)
N/A
(0)
-31%
12
N/A
12
-2%
12
+0%
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(166)
53
11
53
(123)
(156)
(133)
(94)
(92)
(44)
108
(30)
(223)
(444)
(562)
(635)
(1 123)
(962)
(985)
(840)
(197)
(162)
(192)
(111)
389
352
366
279
(158)
(265)
(276)
(295)
(305)
(421)
(828)
(230)
(808)
1 886
1 631
2 557
1 620
793
825
(939)
(340)
(2 439)
(1 390)
(1 384)
(291)
(212)
38
303
408
393
(321)
(392)
(1 873)
(1 817)
(2 449)
(2 145)
(303)
10
(149)
(343)
(122)
(445)
134
180
(82)
(219)
Selling, General & Administrative
(63)
35
12
32
(65)
(69)
(64)
(74)
(86)
(91)
(96)
(100)
(114)
(120)
(141)
(156)
(184)
(190)
(206)
(209)
(206)
(201)
(188)
(200)
(190)
(204)
(206)
(201)
(252)
(210)
(197)
(197)
(241)
(341)
(431)
(505)
(507)
(473)
(440)
(391)
(361)
(329)
(340)
(343)
(374)
(340)
(312)
(341)
(386)
(361)
(378)
(358)
(408)
(345)
(327)
(322)
(782)
(176)
(98)
0
0
0
0
0
0
0
(14)
(66)
(31)
(38)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(104)
18
(1)
21
(58)
(87)
(69)
(20)
(6)
46
204
70
(110)
(324)
(420)
(479)
(938)
(772)
(780)
(631)
9
38
(5)
89
578
556
573
480
94
(55)
(79)
(98)
(65)
(80)
(397)
275
(301)
2 359
2 072
2 947
1 981
1 122
1 165
(597)
34
(2 100)
(1 078)
(1 043)
95
149
416
661
816
737
6
(70)
(1 085)
(1 641)
(2 351)
(2 145)
(303)
10
(149)
(343)
(122)
(445)
148
246
(51)
(181)
Operating Income
179
N/A
(39)
N/A
33
N/A
165
+406%
531
+222%
595
+12%
651
+9%
635
-2%
531
-16%
586
+10%
725
+24%
638
-12%
592
-7%
673
+14%
987
+47%
1 228
+24%
799
-35%
1 009
+26%
1 064
+5%
983
-8%
1 831
+86%
1 745
-5%
1 517
-13%
1 793
+18%
2 765
+54%
2 943
+6%
3 086
+5%
2 917
-5%
1 562
-46%
1 074
-31%
591
-45%
284
-52%
48
-83%
38
-20%
(104)
N/A
926
N/A
833
-10%
4 143
+397%
3 770
-9%
4 956
+31%
5 334
+8%
4 695
-12%
5 510
+17%
3 668
-33%
2 614
-29%
(688)
N/A
(759)
-10%
(1 256)
-65%
(329)
+74%
78
N/A
192
+146%
(51)
N/A
(291)
-471%
(427)
-47%
(991)
-132%
(752)
+24%
(1 807)
-140%
(1 619)
+10%
(2 177)
-35%
(1 864)
+14%
(303)
+84%
10
N/A
(149)
N/A
(330)
-122%
(110)
+67%
(432)
-292%
134
N/A
180
+34%
(82)
N/A
(219)
-166%
Pre-Tax Income
Interest Income Expense
(35)
(9)
(19)
(42)
(61)
(72)
(88)
(88)
(95)
(99)
(97)
(91)
(89)
(91)
(86)
(234)
(53)
(180)
(151)
30
45
135
164
129
163
130
155
252
313
300
313
319
320
319
288
252
2 906
231
232
280
310
317
355
343
(1 763)
406
429
442
(112)
430
488
576
650
723
735
728
575
638
572
518
247
203
151
245
366
415
469
1 856
1 503
2 017
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6
0
0
0
(12)
0
0
0
0
0
0
0
(2)
0
0
0
0
0
0
0
(32)
0
0
0
(10)
0
0
0
(10)
0
0
0
(6)
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
31
31
38
0
22
22
22
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
144
N/A
(18)
N/A
45
N/A
161
+262%
470
+192%
544
+16%
585
+8%
569
-3%
435
-23%
486
+12%
628
+29%
547
-13%
503
-8%
582
+16%
902
+55%
994
+10%
745
-25%
829
+11%
913
+10%
1 013
+11%
1 876
+85%
1 880
+0%
1 681
-11%
1 922
+14%
2 934
+53%
3 073
+5%
3 241
+5%
3 169
-2%
1 863
-41%
1 373
-26%
904
-34%
603
-33%
368
-39%
357
-3%
184
-49%
1 178
+540%
3 736
+217%
4 373
+17%
4 002
-8%
5 236
+31%
5 644
+8%
5 012
-11%
5 865
+17%
4 011
-32%
819
-80%
(282)
N/A
(330)
-17%
(814)
-147%
(451)
+45%
508
N/A
680
+34%
525
-23%
349
-33%
296
-15%
(257)
N/A
(23)
+91%
(1 238)
-5 170%
(981)
+21%
(1 605)
-64%
(1 346)
+16%
(55)
+96%
213
N/A
2
-99%
(85)
N/A
255
N/A
(17)
N/A
603
N/A
2 036
+238%
1 420
-30%
1 798
+27%
Net Income
Tax Provision
(45)
23
2
(29)
(137)
(157)
(164)
(157)
(122)
(132)
(167)
(152)
(143)
(148)
(198)
(244)
(166)
(235)
(185)
(115)
(32)
(189)
(190)
(282)
(507)
(553)
(612)
(612)
(312)
(201)
(164)
(103)
(140)
(137)
(46)
(246)
(752)
(878)
(804)
(1 051)
(1 133)
(1 006)
(1 176)
(806)
(167)
52
62
159
84
(108)
(142)
(111)
(74)
(63)
47
1
145
94
218
167
8
(44)
(1)
16
(51)
4
(121)
(413)
(294)
(391)
Income from Continuing Operations
100
5
47
132
333
387
421
412
314
354
461
395
360
434
703
750
579
594
728
898
1 844
1 691
1 491
1 640
2 427
2 520
2 630
2 557
1 551
1 172
740
501
228
221
138
932
2 984
3 495
3 198
4 185
4 511
4 006
4 688
3 206
651
(230)
(268)
(656)
(367)
400
538
413
275
233
(209)
(23)
(1 092)
(887)
(1 387)
(1 179)
(47)
169
1
(69)
204
(13)
483
1 623
1 126
1 407
Net Income (Common)
100
N/A
5
-95%
47
+851%
132
+183%
333
+153%
387
+16%
421
+9%
412
-2%
314
-24%
354
+13%
461
+30%
395
-14%
360
-9%
434
+20%
703
+62%
750
+7%
579
-23%
594
+3%
728
+23%
898
+23%
1 844
+105%
1 691
-8%
1 491
-12%
1 640
+10%
2 427
+48%
2 520
+4%
2 630
+4%
2 557
-3%
1 551
-39%
1 172
-24%
740
-37%
501
-32%
228
-55%
221
-3%
138
-38%
932
+576%
2 984
+220%
3 495
+17%
3 198
-9%
4 185
+31%
4 511
+8%
4 006
-11%
4 688
+17%
3 206
-32%
651
-80%
(230)
N/A
(268)
-17%
(656)
-144%
(367)
+44%
400
N/A
538
+34%
413
-23%
275
-33%
233
-15%
(209)
N/A
(23)
+89%
(1 092)
-4 696%
(887)
+19%
(1 387)
-56%
(1 179)
+15%
(289)
+75%
(73)
+75%
1
N/A
(69)
N/A
204
N/A
(13)
N/A
483
N/A
1 623
+236%
1 126
-31%
1 407
+25%
EPS (Diluted)
14.21
N/A
0.7
-95%
6.65
+850%
18.85
+183%
47.62
+153%
55.3
+16%
60.12
+9%
58.8
-2%
44.81
-24%
50.61
+13%
65.85
+30%
56.48
-14%
51.47
-9%
62
+20%
100.48
+62%
107.07
+7%
82.75
-23%
84.82
+3%
104.01
+23%
128.25
+23%
263.47
+105%
241.58
-8%
212.97
-12%
234.22
+10%
346.7
+48%
360.04
+4%
375.65
+4%
365.24
-3%
221.6
-39%
167.48
-24%
105.74
-37%
71.52
-32%
32.54
-55%
31.57
-3%
19.68
-38%
133.17
+577%
401.07
+201%
499.3
+24%
456.81
-9%
597.85
+31%
641.97
+7%
572.28
-11%
669.74
+17%
457.94
-32%
92.68
-80%
-32.81
N/A
-38.34
-17%
-93.67
-144%
-52.18
+44%
57.14
N/A
76.81
+34%
58.8
-23%
39.16
-33%
33.18
-15%
-29.8
N/A
-3.24
+89%
-155.44
-4 698%
-126.25
+19%
-197.36
-56%
-167.69
+15%
-41.16
+75%
-10.41
+75%
0.15
N/A
-9.76
N/A
29.08
N/A
-1.87
N/A
68.67
N/A
230.94
+236%
160.24
-31%
200.2
+25%

See Also

Summary
BRZL intrinsic value, competitors valuation, and company profile.
DCF Valuation
BRZL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BRZL stock valuation using valuation multiples.
Wall Street Estimates
BRZL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BRZL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 302,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.