Income Statement

Revenue

+54%

10Y

+93%

Currency: USD

	Dec-2005	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	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	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	Dec-2021	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	5 743	0	0	6 955	1 798	3 589	5 527	8 323	6 947	8 432	9 900	12 263	13 945	14 436	14 569	16 169	15 823	15 638	18 762	16 489	16 090	15 947	12 821	12 838	13 063	12 836	10 452	5 379	3 972	8 774	7 831	8 975	9 001	9 900	10 838	10 485	12 330	12 354	12 283	12 697	11 328	10 376	9 595	9 045	8 888	8 802	0	0	0	6 531	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Revenue	295 625 N/A	333 593 +13%	420 128 +26%	345 705 -18%	442 406 +28%	383 941 -13%	388 261 +1%	396 335 +2%	450 835 +14%	545 944 +21%	399 693 -27%	921 646 +131%	744 502 -19%	655 790 -12%	287 799 -56%	307 966 +7%	338 922 +10%	347 655 +3%	389 310 +12%	409 458 +5%	413 471 +1%	439 098 +6%	464 819 +6%	473 167 +2%	474 266 +0%	457 268 -4%	317 533 -31%	241 546 -24%	199 023 -18%	300 539 +51%	369 959 +23%	295 813 -20%	305 052 +3%	320 095 +5%	343 721 +7%	362 540 +5%	386 223 +7%	391 170 +1%	374 240 -4%	382 881 +2%	380 385 -1%	396 023 +4%	414 230 +5%	420 708 +2%	434 283 +3%	457 462 +5%	477 266 +4%	506 645 +6%	525 818 +4%	538 781 +2%	547 947 +2%	548 612 +0%	549 838 +0%	527 529 -4%	510 219 -3%	482 172 -5%	482 107 0%	495 951 +3%	537 390 +8%	643 270 +20%	742 098 +15%	856 263 +15%	188 706 -78%	409 138 +117%	628 278 +54%	829 779 +32%	819 806 -1%	784 851 -4%	744 829 -5%
Gross Profit
Cost of Revenue	(193 219)	(242 263)	(303 408)	(241 112)	(307 655)	(256 281)	(258 914)	(276 647)	(319 816)	(378 105)	(262 284)	(640 603)	(532 487)	(487 441)	(218 847)	(213 811)	(215 182)	(208 525)	(264 723)	(276 368)	(281 113)	(302 955)	(320 509)	(335 416)	(343 521)	(339 312)	(217 700)	(155 270)	(116 742)	(210 604)	(257 775)	(202 579)	(205 621)	(209 911)	(211 128)	(214 995)	(227 097)	(233 014)	(234 127)	(240 516)	(234 458)	(239 180)	(245 543)	(249 753)	(264 375)	(276 004)	(289 313)	(300 695)	(303 577)	(308 826)	(316 331)	(322 440)	(325 005)	(317 410)	(305 210)	(287 326)	(287 376)	(285 298)	(276 853)	(298 743)	(314 141)	(361 988)	(108 843)	(247 591)	(388 955)	(530 452)	(544 545)	(534 020)	(520 548)
Gross Profit	102 406 N/A	91 329 -11%	116 720 +28%	104 593 -10%	134 751 +29%	127 659 -5%	129 347 +1%	119 688 -7%	131 019 +9%	167 839 +28%	137 409 -18%	281 043 +105%	212 015 -25%	168 349 -21%	68 951 -59%	94 155 +37%	123 740 +31%	139 130 +12%	124 586 -10%	133 090 +7%	132 357 -1%	136 144 +3%	144 309 +6%	137 751 -5%	130 745 -5%	117 956 -10%	99 834 -15%	86 276 -14%	82 281 -5%	89 935 +9%	112 184 +25%	93 234 -17%	99 430 +7%	110 183 +11%	132 593 +20%	147 545 +11%	159 126 +8%	158 156 -1%	140 113 -11%	142 365 +2%	145 927 +3%	156 843 +7%	168 687 +8%	170 955 +1%	169 908 -1%	181 458 +7%	187 953 +4%	205 951 +10%	222 242 +8%	229 955 +3%	231 617 +1%	226 172 -2%	224 833 -1%	210 119 -7%	205 009 -2%	194 846 -5%	194 731 0%	210 653 +8%	260 538 +24%	344 528 +32%	427 956 +24%	494 275 +15%	79 863 -84%	161 547 +102%	239 323 +48%	299 327 +25%	275 261 -8%	250 831 -9%	224 281 -11%
Operating Income
Operating Expenses	(37 516)	(43 810)	(53 813)	(42 240)	(54 994)	(44 631)	(46 329)	(48 671)	(41 629)	(45 437)	(31 237)	(72 411)	(69 676)	(66 516)	(45 515)	(46 897)	(48 488)	(50 355)	(52 542)	(54 235)	(55 158)	(56 386)	(60 307)	(61 220)	(62 515)	(62 622)	(58 649)	(55 889)	(52 434)	(53 782)	(65 426)	(48 731)	(49 260)	(49 892)	(53 171)	(55 416)	(56 180)	(56 082)	(55 295)	(54 376)	(53 514)	(55 427)	(52 433)	(73 005)	(74 434)	(68 316)	(72 729)	(53 662)	(55 970)	(62 544)	(61 883)	(63 479)	(63 706)	(63 572)	(67 588)	(69 265)	(72 741)	(73 490)	(76 342)	(78 199)	(85 460)	(102 857)	(24 440)	(49 620)	(74 439)	(113 306)	(110 709)	(116 517)	(120 516)
Selling, General & Administrative	(36 140)	(41 535)	(51 003)	(40 924)	(52 410)	(43 976)	(45 054)	(47 639)	(52 121)	(56 507)	(48 521)	(103 410)	(87 720)	(84 571)	(44 058)	(45 202)	(47 120)	(49 464)	(52 003)	(53 707)	(54 462)	(55 098)	(57 780)	(59 566)	(60 366)	(60 971)	(56 944)	(54 157)	(50 442)	(52 681)	(62 755)	(46 932)	(46 728)	(48 348)	(49 356)	(51 418)	(53 183)	(54 370)	(53 022)	(51 973)	(51 025)	(54 155)	(53 082)	(53 897)	(54 936)	(56 425)	(56 298)	(57 213)	(59 317)	(60 723)	(58 480)	(61 025)	(60 488)	(62 020)	(63 882)	(65 115)	(69 175)	(72 913)	(74 340)	(75 161)	(82 720)	(100 282)	(26 519)	(57 774)	(85 659)	(117 064)	(115 910)	(114 033)	(113 770)
Depreciation & Amortization	0	0	0	(94)	0	0	0	(162)	0	0	(107)	0	0	0	(79)	0	0	0	(54)	0	0	0	(52)	0	0	0	(106)	0	0	(146)	0	0	0	(123)	0	0	0	(61)	0	0	0	(67)	0	0	0	(58)	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	(1 376)	(2 275)	(2 809)	(1 222)	(2 584)	(655)	(1 275)	(870)	10 491	11 070	17 391	30 999	18 045	18 055	(1 378)	(1 695)	(1 368)	(891)	(484)	(528)	(696)	(1 287)	(2 475)	(1 654)	(2 150)	(1 651)	(1 599)	(1 733)	(1 992)	(955)	(2 670)	(1 799)	(2 532)	(1 422)	(3 816)	(3 998)	(2 997)	(1 651)	(2 273)	(2 403)	(2 489)	(1 205)	648	(19 108)	(19 498)	(11 833)	(16 430)	3 551	3 346	(1 821)	(3 403)	(2 454)	(3 218)	(1 552)	(3 707)	(4 150)	(3 565)	(578)	(2 002)	(3 038)	(2 741)	(2 575)	2 079	8 154	11 220	3 758	5 201	(2 484)	(6 746)
Operating Income	64 891 N/A	47 519 -27%	62 908 +32%	62 353 -1%	79 757 +28%	83 028 +4%	83 018 0%	71 016 -14%	89 390 +26%	122 402 +37%	106 172 -13%	208 631 +97%	142 340 -32%	101 833 -28%	23 437 -77%	47 258 +102%	75 252 +59%	88 774 +18%	72 045 -19%	78 855 +9%	77 199 -2%	79 758 +3%	84 002 +5%	76 531 -9%	68 230 -11%	55 335 -19%	41 185 -26%	30 387 -26%	29 847 -2%	36 152 +21%	46 759 +29%	44 503 -5%	50 170 +13%	60 291 +20%	79 422 +32%	92 129 +16%	102 946 +12%	102 074 -1%	84 818 -17%	87 989 +4%	92 413 +5%	101 416 +10%	116 254 +15%	97 950 -16%	95 474 -3%	113 141 +19%	115 224 +2%	152 289 +32%	166 271 +9%	167 411 +1%	169 733 +1%	162 693 -4%	161 127 -1%	146 547 -9%	137 421 -6%	125 581 -9%	121 990 -3%	137 163 +12%	184 196 +34%	266 328 +45%	342 496 +29%	391 418 +14%	55 423 -86%	111 927 +102%	164 884 +47%	186 021 +13%	164 552 -12%	134 314 -18%	103 765 -23%
Pre-Tax Income
Interest Income Expense	(797)	6 924	7 369	(2 627)	470	(503)	(1 668)	(3 822)	(4 765)	(9 559)	(13 298)	(40 893)	(36 039)	(31 982)	(15 802)	(4 056)	(14 593)	(13 474)	(16 200)	(13 411)	(6 144)	(14 889)	(11 533)	(12 865)	(18 830)	(7 288)	(2 701)	(9 264)	(13 333)	(17 986)	(31 591)	(15 592)	(31 924)	(78 405)	(76 699)	(74 766)	(93 186)	(45 257)	(34 548)	(29 840)	5 684	22 693	12 418	3 102	(769)	(4 722)	(6 074)	(11 488)	(12 745)	(11 491)	(11 116)	(7 814)	(4 563)	(388)	(24 981)	(14 976)	(34 065)	(39 200)	(22 907)	(36 168)	(17 812)	(18 467)	2 257	(11 696)	(6 798)	(803)	(2 967)	6 739	(3 430)
Non-Reccuring Items	(3 975)	608	(187)	(2 503)	(2 747)	(2 186)	(2 003)	(1 334)	3 360	4 389	(12 330)	(8 920)	(13 055)	(14 661)	(3 367)	(4 572)	(5 273)	(4 216)	(3 733)	(1 956)	(1 195)	(1 090)	(13)	(1 093)	(1 289)	(896)	(2 111)	(1 767)	(2 032)	(7 341)	(7 666)	(12 973)	(13 169)	(12 736)	(12 193)	(6 613)	(7 306)	(12 171)	(13 416)	(13 863)	(16 306)	(9 037)	(11 433)	(11 039)	(7 928)	(5 188)	(1 032)	(1 280)	(441)	2 826	3 874	3 734	3 013	(1 811)	(985)	(1 249)	(2 280)	(3 465)	(2 129)	(1 627)	(963)	(3 090)	(874)	(1 467)	(3 126)	3 922	(4 118)	(4 281)	(3 350)
Total Other Income	0	(4 261)	(4 982)	0	(3 075)	(1 270)	(549)	0	0	0	0	0	0	0	(983)	0	(278)	(278)	(1 270)	(1 335)	(1 058)	(1 058)	(1 054)	(377)	(377)	(377)	(589)	(101)	(120)	(251)	(141)	(127)	(155)	(267)	(314)	(431)	(509)	(489)	(463)	(436)	(53)	(134)	(180)	(163)	(480)	(408)	(290)	(176)	(117)	(565)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	60 119 N/A	50 790 -16%	65 107 +28%	57 222 -12%	74 404 +30%	79 069 +6%	78 798 0%	65 860 -16%	87 985 +34%	117 233 +33%	80 543 -31%	158 819 +97%	93 246 -41%	55 190 -41%	3 284 -94%	38 630 +1 076%	55 109 +43%	70 807 +28%	50 842 -28%	62 153 +22%	68 803 +11%	62 722 -9%	71 402 +14%	62 196 -13%	47 734 -23%	46 774 -2%	35 784 -23%	19 255 -46%	14 361 -25%	10 574 -26%	7 361 -30%	15 812 +115%	4 923 -69%	(31 117) N/A	(9 784) +69%	10 318 N/A	1 946 -81%	44 156 +2 170%	36 392 -18%	43 850 +20%	81 739 +86%	114 938 +41%	117 059 +2%	89 850 -23%	86 297 -4%	102 824 +19%	107 828 +5%	139 346 +29%	152 969 +10%	158 180 +3%	162 491 +3%	158 613 -2%	159 577 +1%	144 348 -10%	111 454 -23%	109 355 -2%	85 644 -22%	94 498 +10%	159 159 +68%	228 534 +44%	323 722 +42%	369 860 +14%	56 806 -85%	98 764 +74%	154 960 +57%	189 140 +22%	157 467 -17%	136 772 -13%	96 985 -29%
Net Income
Tax Provision	(14 168)	(13 513)	(17 091)	(17 257)	(22 208)	(21 082)	(21 876)	(17 899)	(22 300)	(29 757)	(12 202)	(32 075)	(20 364)	(8 579)	(3 496)	(14 037)	(12 498)	(16 227)	(12 977)	(14 323)	(16 201)	(15 597)	(13 699)	(11 313)	(8 581)	(8 698)	(8 229)	(5 038)	(4 296)	(2 242)	(1 397)	(4 114)	(3 851)	427	(5 108)	(7 486)	(3 184)	(9 785)	(7 222)	516	(1 441)	(6 493)	(8 567)	(13 580)	(20 238)	(23 841)	(23 475)	(28 299)	(29 574)	(29 388)	(31 440)	(31 385)	(30 500)	(30 072)	(20 513)	(20 795)	(16 464)	(21 152)	(35 697)	(48 939)	(65 659)	(70 043)	(9 390)	(15 446)	(36 628)	(39 586)	(34 257)	(33 790)	(16 024)
Income from Continuing Operations	45 951	37 277	48 016	39 965	52 196	57 987	56 922	47 961	65 685	87 476	68 341	126 744	72 882	46 611	(211)	24 593	42 611	54 580	37 865	47 830	52 602	47 125	57 703	50 883	39 153	38 076	27 555	14 217	10 065	8 332	5 964	11 698	1 071	(30 691)	(14 892)	2 832	(1 239)	34 371	29 169	44 366	80 298	108 445	108 492	76 270	66 060	78 983	84 353	111 047	123 395	128 792	131 051	127 229	129 078	114 275	90 942	88 561	69 181	73 346	123 462	179 595	258 063	299 817	47 416	83 318	118 332	149 554	123 210	102 982	80 961
Income to Minority Interest	(1 810)	(1 768)	(2 362)	(1 526)	(2 129)	(1 981)	(1 575)	(690)	(914)	(1 185)	(820)	(1 481)	206	1 701	2 596	1 382	378	(1 271)	(1 832)	(2 787)	(3 347)	(3 372)	(4 083)	(3 966)	(3 212)	(2 672)	(1 796)	(477)	(458)	(206)	(183)	(36)	39	37	0	53	62	122	0	158	151	67	0	57	57	58	0	0	0	0	0	0	0	(65)	0	(64)	(64)	0	0	(74)	(74)	(74)	(48)	93	185	2	58	(80)	(171)
Net Income (Common)	44 158 N/A	35 202 -20%	45 889 +30%	39 332 -14%	51 074 +30%	57 125 +12%	56 063 -2%	47 282 -16%	64 556 +37%	85 938 +33%	50 478 -41%	106 180 +110%	49 910 -53%	21 111 -58%	(32 291) N/A	(35 340) -9%	(20 181) +43%	(11 149) +45%	(17 460) -57%	21 525 N/A	33 157 +54%	34 401 +4%	59 816 +74%	57 279 -4%	44 622 -22%	42 653 -4%	23 662 -45%	5 861 -75%	507 -91%	2 731 +439%	(646) N/A	(23 562) -3 549%	(30 352) -29%	(61 553) -103%	(41 688) +32%	5 983 N/A	(618) N/A	37 001 N/A	32 133 -13%	47 448 +48%	83 374 +76%	108 511 +30%	108 558 +0%	76 328 -30%	66 117 -13%	79 042 +20%	84 410 +7%	111 047 +32%	123 395 +11%	128 792 +4%	131 051 +2%	127 229 -3%	129 078 +1%	114 211 -12%	90 878 -20%	88 497 -3%	69 117 -22%	73 346 +6%	123 462 +68%	179 521 +45%	257 988 +44%	299 744 +16%	47 368 -84%	83 411 +76%	118 517 +42%	149 556 +26%	123 268 -18%	102 902 -17%	80 790 -21%
EPS (Diluted)	48.39 N/A	38.44 -21%	49.3 +28%	42.36 -14%	50.68 +20%	56.68 +12%	55.63 -2%	46.91 -16%	64.06 +37%	85.28 +33%	50.11 -41%	105.63 +111%	49.65 -53%	21 -58%	-32.12 N/A	-35.15 -9%	-20.07 +43%	-11.09 +45%	-17.36 -57%	21.41 N/A	32.98 +54%	34.22 +4%	59.5 +74%	61.82 +4%	54.93 -11%	52.54 -4%	28.17 -46%	7.23 -74%	0.62 -91%	3.36 +442%	-0.79 N/A	-29.06 -3 578%	-37.44 -29%	-75.93 -103%	-51.42 +32%	7.17 N/A	-0.76 N/A	45.64 N/A	39.64 -13%	58.35 +47%	102.85 +76%	133.87 +30%	133.92 +0%	94.17 -30%	81.48 -13%	93.86 +15%	103.68 +10%	136.35 +32%	150.73 +11%	151.93 +1%	154.26 +2%	154.21 0%	156.38 +1%	134.59 -14%	107.04 -20%	104.11 -3%	82.77 -20%	88.9 +7%	145.93 +64%	213.71 +46%	308.66 +44%	359.4 +16%	56.53 -84%	99.54 +76%	141.43 +42%	178.47 +26%	147.1 -18%	122.79 -17%	96.41 -21%

Income Statement Balance Sheet Cash Flow Statement

Severstal' PAO
MOEX:CHMF

Income Statement

Earnings Waterfall
Severstal' PAO

Income Statement
Severstal' PAO

See Also

Company

Help

Tools

Stocks

Severstal' PAO MOEX:CHMF

Income Statement

Earnings Waterfall Severstal' PAO

Income Statement Severstal' PAO

See Also

Company

Help

Tools

Stocks

Severstal' PAO
MOEX:CHMF

Earnings Waterfall
Severstal' PAO

Income Statement
Severstal' PAO