Dal'nevostochnaya Energeticheskaya Kompaniya PAO
MOEX:DVEC
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
1.599
2.586
|
| Price Target |
|
We'll email you a reminder when the closing price reaches RUB.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Dal'nevostochnaya Energeticheskaya Kompaniya PAO
Income Statement
Dal'nevostochnaya Energeticheskaya Kompaniya PAO
| 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 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||
| Interest Expense |
234
|
0
|
0
|
0
|
426
|
0
|
0
|
0
|
886
|
0
|
0
|
0
|
657
|
0
|
0
|
0
|
0
|
2 013
|
3 517
|
2 611
|
2 657
|
3 130
|
1 278
|
761
|
977
|
481
|
963
|
1 054
|
1 003
|
815
|
794
|
983
|
0
|
0
|
|
| Revenue |
28 732
N/A
|
34 815
+21%
|
37 031
+6%
|
38 321
+3%
|
39 969
+4%
|
41 969
+5%
|
43 092
+3%
|
44 802
+4%
|
47 499
+6%
|
49 687
+5%
|
51 712
+4%
|
53 163
+3%
|
54 889
+3%
|
56 388
+3%
|
56 713
+1%
|
56 931
+0%
|
58 206
+2%
|
60 431
+4%
|
123 406
+104%
|
126 528
+3%
|
124 929
-1%
|
127 229
+2%
|
106 212
-17%
|
159 258
+50%
|
107 723
-32%
|
164 898
+53%
|
118 753
-28%
|
125 546
+6%
|
126 069
+0%
|
146 371
+16%
|
163 483
+12%
|
168 332
+3%
|
183 510
+9%
|
177 188
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(20 378)
|
(23 410)
|
(24 422)
|
(25 354)
|
(25 881)
|
(27 270)
|
(28 335)
|
(29 405)
|
(30 965)
|
(31 731)
|
(32 432)
|
(32 407)
|
(33 442)
|
(35 314)
|
(35 589)
|
(36 233)
|
(37 478)
|
(18 860)
|
(37 286)
|
(40 684)
|
(42 422)
|
(61 879)
|
(28 631)
|
(68 721)
|
(49 241)
|
(90 811)
|
(83 936)
|
(89 214)
|
(90 235)
|
(107 363)
|
(121 529)
|
(123 124)
|
(134 062)
|
(126 325)
|
|
| Gross Profit |
8 355
N/A
|
11 405
+37%
|
12 608
+11%
|
12 966
+3%
|
14 089
+9%
|
14 699
+4%
|
14 756
+0%
|
15 396
+4%
|
16 534
+7%
|
17 956
+9%
|
19 281
+7%
|
20 757
+8%
|
21 447
+3%
|
21 074
-2%
|
21 124
+0%
|
20 698
-2%
|
20 727
+0%
|
41 571
+101%
|
86 120
+107%
|
85 844
0%
|
82 507
-4%
|
65 350
-21%
|
77 581
+19%
|
90 537
+17%
|
58 482
-35%
|
74 087
+27%
|
34 817
-53%
|
36 332
+4%
|
35 834
-1%
|
39 008
+9%
|
41 954
+8%
|
45 208
+8%
|
49 448
+9%
|
50 863
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8 419)
|
(11 337)
|
(12 830)
|
(13 226)
|
(13 643)
|
(14 071)
|
(14 105)
|
(15 027)
|
(18 174)
|
(20 776)
|
(21 442)
|
(22 069)
|
(20 182)
|
(20 128)
|
(20 095)
|
(19 704)
|
(20 179)
|
(38 035)
|
(80 671)
|
(81 465)
|
(79 028)
|
(63 157)
|
(33 312)
|
(47 025)
|
(26 595)
|
(39 296)
|
(29 139)
|
(30 646)
|
(29 907)
|
(32 398)
|
(35 889)
|
(39 421)
|
(42 799)
|
(45 137)
|
|
| Selling, General & Administrative |
(10 866)
|
(13 057)
|
(13 922)
|
(14 548)
|
(15 114)
|
(15 859)
|
(16 414)
|
(17 075)
|
(17 857)
|
(18 292)
|
(18 844)
|
(19 418)
|
(20 033)
|
(20 434)
|
(20 335)
|
(19 993)
|
(19 713)
|
(15 139)
|
(29 565)
|
(31 601)
|
(28 381)
|
(30 065)
|
(15 839)
|
(24 264)
|
(16 268)
|
(24 612)
|
(17 585)
|
(18 477)
|
(20 049)
|
(22 024)
|
(22 913)
|
(24 102)
|
(25 770)
|
(26 692)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(131)
|
(2 351)
|
(4 642)
|
(4 659)
|
(5 503)
|
(5 467)
|
(2 363)
|
(1 395)
|
(2 767)
|
(4 163)
|
(2 852)
|
(3 053)
|
(2 713)
|
(2 665)
|
(3 253)
|
(3 769)
|
(4 100)
|
(4 287)
|
|
| Operations Maintenance |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 301)
|
0
|
(1 663)
|
0
|
(1 084)
|
0
|
(861)
|
0
|
(1 021)
|
0
|
(1 193)
|
0
|
(1 475)
|
0
|
(1 451)
|
0
|
|
| Other Operating Expenses |
2 446
|
1 720
|
1 092
|
1 323
|
1 471
|
1 787
|
2 309
|
2 047
|
(318)
|
(2 484)
|
(2 599)
|
(2 651)
|
(149)
|
307
|
241
|
290
|
(335)
|
(20 545)
|
(45 163)
|
(45 205)
|
(43 481)
|
(27 625)
|
(14 026)
|
(21 366)
|
(6 699)
|
(10 521)
|
(7 681)
|
(9 116)
|
(5 952)
|
(7 709)
|
(8 248)
|
(11 550)
|
(11 478)
|
(14 158)
|
|
| Operating Income |
(65)
N/A
|
69
N/A
|
(220)
N/A
|
(258)
-17%
|
445
N/A
|
628
+41%
|
651
+4%
|
369
-43%
|
(1 640)
N/A
|
(2 820)
-72%
|
(2 163)
+23%
|
(1 314)
+39%
|
1 265
N/A
|
945
-25%
|
1 029
+9%
|
995
-3%
|
548
-45%
|
3 536
+545%
|
5 449
+54%
|
4 379
-20%
|
3 479
-21%
|
2 193
-37%
|
44 269
+1 919%
|
43 512
-2%
|
31 887
-27%
|
34 791
+9%
|
5 678
-84%
|
5 686
+0%
|
5 927
+4%
|
6 610
+12%
|
6 065
-8%
|
5 787
-5%
|
6 649
+15%
|
5 726
-14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(130)
|
(210)
|
(238)
|
(205)
|
(327)
|
(409)
|
(469)
|
(669)
|
(792)
|
(865)
|
(848)
|
(685)
|
(520)
|
(336)
|
(288)
|
(280)
|
(251)
|
(5 644)
|
(2 641)
|
(7 216)
|
(1 611)
|
(3 879)
|
(602)
|
(1 416)
|
(529)
|
(948)
|
(68)
|
368
|
(22)
|
1 170
|
1 291
|
(75)
|
1 961
|
1 109
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 463)
|
0
|
0
|
0
|
115
|
0
|
0
|
0
|
(8)
|
(63)
|
(762)
|
(1 000)
|
(3 829)
|
(4 210)
|
(1 363)
|
(1 533)
|
(370)
|
(997)
|
(3 343)
|
(3 065)
|
(2 013)
|
(2 223)
|
(838)
|
(929)
|
(3 180)
|
(3 397)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 911)
|
0
|
(3 532)
|
(1 610)
|
(187)
|
(285)
|
(185)
|
0
|
(202)
|
(270)
|
(188)
|
(204)
|
(210)
|
(103)
|
(285)
|
0
|
|
| Pre-Tax Income |
(195)
N/A
|
(141)
+28%
|
(458)
-225%
|
(463)
-1%
|
118
N/A
|
219
+86%
|
182
-17%
|
(300)
N/A
|
(3 895)
-1 198%
|
(3 685)
+5%
|
(3 011)
+18%
|
(1 999)
+34%
|
860
N/A
|
609
-29%
|
741
+22%
|
715
-4%
|
289
-60%
|
(2 171)
N/A
|
(5 865)
-170%
|
(3 837)
+35%
|
(5 493)
-43%
|
(7 506)
-37%
|
42 117
N/A
|
40 278
-4%
|
30 803
-24%
|
32 846
+7%
|
2 065
-94%
|
2 719
+32%
|
3 704
+36%
|
5 353
+45%
|
6 308
+18%
|
4 680
-26%
|
5 145
+10%
|
3 438
-33%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
221
|
267
|
691
|
331
|
142
|
98
|
(104)
|
(80)
|
(285)
|
(304)
|
(522)
|
(597)
|
(555)
|
(599)
|
(628)
|
(564)
|
(262)
|
(531)
|
(96)
|
(6)
|
(983)
|
(1 089)
|
(1 550)
|
(2 135)
|
(1 139)
|
(1 633)
|
(412)
|
(161)
|
(991)
|
(1 606)
|
(1 559)
|
(1 458)
|
(2 095)
|
(1 488)
|
|
| Income from Continuing Operations |
26
|
125
|
232
|
(132)
|
260
|
318
|
79
|
(378)
|
(4 180)
|
(3 988)
|
(3 531)
|
(2 596)
|
304
|
10
|
112
|
150
|
28
|
(2 702)
|
(5 961)
|
(3 843)
|
(6 476)
|
(8 595)
|
40 567
|
38 143
|
29 664
|
31 213
|
1 653
|
2 558
|
2 713
|
3 747
|
4 749
|
3 222
|
3 050
|
1 950
|
|
| Income to Minority Interest |
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
|
(290)
|
(273)
|
|
| Net Income (Common) |
26
N/A
|
125
+381%
|
232
+86%
|
(132)
N/A
|
260
N/A
|
318
+22%
|
79
-75%
|
(378)
N/A
|
(4 180)
-1 006%
|
(3 988)
+5%
|
(3 531)
+11%
|
(2 596)
+26%
|
304
N/A
|
10
-97%
|
112
+1 020%
|
150
+34%
|
28
-81%
|
(2 702)
N/A
|
(5 961)
-121%
|
(3 843)
+36%
|
(6 476)
-69%
|
(8 595)
-33%
|
(9 202)
-7%
|
(8 470)
+8%
|
1 094
N/A
|
2 643
+142%
|
1 653
-37%
|
2 558
+55%
|
2 713
+6%
|
3 747
+38%
|
4 749
+27%
|
3 222
-32%
|
2 760
-14%
|
1 677
-39%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
-0.02
N/A
|
-0.24
-1 100%
|
-0.23
+4%
|
-0.2
+13%
|
-0.15
+25%
|
0.02
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.16
N/A
|
-0.35
-119%
|
-0.22
+37%
|
-0.38
-73%
|
-0.5
-32%
|
-0.53
-6%
|
-0.79
-49%
|
0.07
N/A
|
0.18
+157%
|
0.1
-44%
|
0.18
+80%
|
0.16
-11%
|
0.22
+38%
|
0.28
+27%
|
0.19
-32%
|
0.16
-16%
|
0.1
-38%
|
|