Dal'nevostochnoye Morskoye Parokhodstvo PAO
MOEX:FESH
Dal'nevostochnoye Morskoye Parokhodstvo PAO
MOEX:FESH
Price:
60.21
RUB
-0.53%
Market Closed
Market Cap:
₽177.7B
Income Statement
Earnings Waterfall
Dal'nevostochnoye Morskoye Parokhodstvo PAO
Dal'nevostochnoye Morskoye Parokhodstvo PAO
Income Statement
Dal'nevostochnoye Morskoye Parokhodstvo PAO
Dal'nevostochnoye Morskoye Parokhodstvo PAO
Currency: RUB
| 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 | 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 |
1 646
|
0
|
1 497
|
0
|
3 696
|
0
|
0
|
0
|
4 398
|
0
|
0
|
0
|
5 871
|
0
|
1 869
|
0
|
6 633
|
4 186
|
3 776
|
3 492
|
4 347
|
4 305
|
4 686
|
4 235
|
3 312
|
2 801
|
3 335
|
4 624
|
4 509
|
3 886
|
4 717
|
6 034
|
7 976
|
0
|
|
| Revenue |
37 172
N/A
|
619 345
+1 566%
|
594 099
-4%
|
593 777
0%
|
36 319
-94%
|
604 283
+1 564%
|
335 707
-44%
|
338 154
+1%
|
71 523
-79%
|
47 402
-34%
|
47 373
0%
|
45 523
-4%
|
52 152
+15%
|
38 510
-26%
|
640 163
+1 562%
|
638 904
0%
|
37 021
-94%
|
38 072
+3%
|
43 746
+15%
|
51 126
+17%
|
56 993
+11%
|
58 068
+2%
|
56 673
-2%
|
56 684
+0%
|
62 168
+10%
|
82 369
+32%
|
113 709
+38%
|
150 259
+32%
|
162 639
+8%
|
170 027
+5%
|
172 004
+1%
|
158 641
-8%
|
184 978
+17%
|
194 314
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(24 626)
|
(417 006)
|
(412 765)
|
(413 326)
|
(25 997)
|
(439 980)
|
(249 707)
|
(251 814)
|
(52 587)
|
(34 564)
|
(34 415)
|
(32 945)
|
(37 901)
|
(27 533)
|
(477 113)
|
(476 051)
|
(26 205)
|
(27 202)
|
(30 949)
|
(35 470)
|
(39 634)
|
(39 450)
|
(37 279)
|
(38 142)
|
(42 143)
|
(49 537)
|
(54 663)
|
(67 500)
|
(72 715)
|
(80 492)
|
(97 846)
|
(102 444)
|
(111 240)
|
(117 463)
|
|
| Gross Profit |
12 546
N/A
|
202 340
+1 513%
|
181 334
-10%
|
180 451
0%
|
10 322
-94%
|
164 302
+1 492%
|
85 998
-48%
|
86 338
+0%
|
18 936
-78%
|
12 837
-32%
|
12 957
+1%
|
12 577
-3%
|
14 251
+13%
|
10 976
-23%
|
163 050
+1 386%
|
162 853
0%
|
10 816
-93%
|
10 870
+0%
|
12 797
+18%
|
15 656
+22%
|
17 359
+11%
|
18 618
+7%
|
19 394
+4%
|
18 542
-4%
|
20 025
+8%
|
32 832
+64%
|
59 046
+80%
|
82 759
+40%
|
89 924
+9%
|
89 535
0%
|
74 158
-17%
|
56 197
-24%
|
73 738
+31%
|
76 851
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8 788)
|
(251 402)
|
(148 114)
|
(147 812)
|
(7 136)
|
(123 466)
|
(69 254)
|
(69 197)
|
(12 603)
|
(12 433)
|
(12 392)
|
(11 939)
|
(9 096)
|
(8 052)
|
(150 613)
|
(150 513)
|
(8 388)
|
(7 705)
|
(4 406)
|
(6 202)
|
(9 025)
|
(10 068)
|
(11 090)
|
(11 049)
|
(11 868)
|
(12 744)
|
(15 626)
|
(23 602)
|
(26 232)
|
(28 091)
|
(37 135)
|
(40 713)
|
(36 808)
|
(36 250)
|
|
| Selling, General & Administrative |
(4 938)
|
(88 537)
|
(85 697)
|
(85 759)
|
(4 492)
|
(74 304)
|
(43 887)
|
(43 866)
|
(7 485)
|
(5 142)
|
(5 184)
|
(5 258)
|
(5 458)
|
(4 667)
|
(82 581)
|
(82 349)
|
(4 423)
|
(4 430)
|
(5 029)
|
(5 820)
|
(6 373)
|
(6 362)
|
(6 699)
|
(6 561)
|
(6 929)
|
(8 594)
|
(11 497)
|
(14 199)
|
(18 119)
|
(20 328)
|
(20 520)
|
(19 998)
|
(18 388)
|
(18 611)
|
|
| Depreciation & Amortization |
(3 105)
|
(56 321)
|
(50 387)
|
(50 471)
|
(2 740)
|
(43 223)
|
(22 295)
|
(22 195)
|
(4 670)
|
(2 872)
|
(2 859)
|
(2 837)
|
(3 563)
|
(2 856)
|
(48 327)
|
(48 276)
|
(2 679)
|
(2 401)
|
(2 165)
|
(2 251)
|
(2 480)
|
(3 053)
|
(3 485)
|
(3 109)
|
(2 959)
|
(3 189)
|
(6 909)
|
(11 166)
|
(6 648)
|
(5 716)
|
(11 514)
|
(14 492)
|
(12 907)
|
(12 217)
|
|
| Other Operating Expenses |
(745)
|
(106 544)
|
(12 030)
|
(11 582)
|
96
|
(5 939)
|
(3 072)
|
(3 136)
|
(448)
|
(4 419)
|
(4 349)
|
(3 844)
|
(76)
|
(529)
|
(19 705)
|
(19 888)
|
(1 286)
|
(874)
|
2 788
|
1 869
|
(172)
|
(653)
|
(906)
|
(1 379)
|
(1 980)
|
(961)
|
2 780
|
1 763
|
(1 465)
|
(2 047)
|
(5 101)
|
(6 223)
|
(5 513)
|
(5 422)
|
|
| Operating Income |
3 757
N/A
|
(49 062)
N/A
|
33 219
N/A
|
32 638
-2%
|
3 185
-90%
|
40 834
+1 182%
|
16 743
-59%
|
17 140
+2%
|
6 333
-63%
|
404
-94%
|
566
+40%
|
639
+13%
|
5 155
+707%
|
2 926
-43%
|
12 438
+325%
|
12 341
-1%
|
2 428
-80%
|
3 165
+30%
|
8 391
+165%
|
9 454
+13%
|
8 334
-12%
|
8 550
+3%
|
8 304
-3%
|
7 493
-10%
|
8 157
+9%
|
20 088
+146%
|
43 420
+116%
|
59 157
+36%
|
63 692
+8%
|
61 444
-4%
|
37 023
-40%
|
15 484
-58%
|
36 930
+139%
|
40 601
+10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(31)
|
(10 282)
|
(27 214)
|
(27 894)
|
(1 720)
|
(45 426)
|
(21 879)
|
(22 825)
|
(6 717)
|
(3 489)
|
(3 968)
|
(3 482)
|
(2 577)
|
(15 586)
|
(141 998)
|
(142 662)
|
(7 266)
|
(5 114)
|
(3 147)
|
(581)
|
1 838
|
(2 721)
|
(7 251)
|
(876)
|
2 541
|
(2 006)
|
(2 895)
|
(17 451)
|
(5 528)
|
17 489
|
5 299
|
(3 542)
|
(2 690)
|
(10 653)
|
|
| Non-Reccuring Items |
(3 043)
|
0
|
0
|
0
|
(127)
|
0
|
0
|
0
|
(6 078)
|
0
|
0
|
0
|
(910)
|
0
|
0
|
0
|
0
|
245
|
0
|
1 067
|
816
|
650
|
0
|
(22)
|
(175)
|
0
|
0
|
0
|
(12 793)
|
(10 887)
|
1 352
|
0
|
(633)
|
1 137
|
|
| Total Other Income |
(31)
|
1 002
|
1 812
|
1 942
|
0
|
(2 073)
|
(2 073)
|
(2 248)
|
(576)
|
(253)
|
(95)
|
15
|
(682)
|
(188)
|
521 764
|
521 829
|
6 738
|
(274)
|
9 652
|
9 545
|
(1 034)
|
(937)
|
(313)
|
(376)
|
(662)
|
(663)
|
(214)
|
166
|
(1 280)
|
(4 622)
|
(836)
|
(224)
|
(1 082)
|
1 282
|
|
| Pre-Tax Income |
652
N/A
|
(58 342)
N/A
|
7 817
N/A
|
6 686
-14%
|
1 338
-80%
|
(6 665)
N/A
|
(7 209)
-8%
|
(7 933)
-10%
|
(7 037)
+11%
|
(3 338)
+53%
|
(3 496)
-5%
|
(2 828)
+19%
|
985
N/A
|
(12 848)
N/A
|
392 204
N/A
|
391 507
0%
|
1 900
-100%
|
(1 978)
N/A
|
14 896
N/A
|
19 485
+31%
|
9 954
-49%
|
5 542
-44%
|
740
-87%
|
6 219
+740%
|
9 861
+59%
|
17 419
+77%
|
40 311
+131%
|
41 872
+4%
|
44 091
+5%
|
63 424
+44%
|
42 838
-32%
|
11 718
-73%
|
32 525
+178%
|
32 367
0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 180)
|
(16 803)
|
(12 760)
|
(12 574)
|
(765)
|
(10 388)
|
(3 717)
|
(3 815)
|
(704)
|
(641)
|
(695)
|
(747)
|
(1 364)
|
(717)
|
(5 069)
|
(5 206)
|
(823)
|
(1 255)
|
(1 564)
|
(2 678)
|
(2 945)
|
(2 489)
|
(2 582)
|
(1 594)
|
(1 515)
|
(2 775)
|
(2 461)
|
(1 121)
|
(4 703)
|
(7 206)
|
(4 987)
|
(3 381)
|
(7 117)
|
(8 031)
|
|
| Income from Continuing Operations |
(528)
|
(75 144)
|
(4 942)
|
(5 887)
|
573
|
(17 053)
|
(10 926)
|
(11 748)
|
(7 741)
|
(3 979)
|
(4 191)
|
(3 575)
|
(379)
|
(13 566)
|
387 134
|
386 300
|
1 077
|
(3 233)
|
13 332
|
16 807
|
7 009
|
3 053
|
(1 842)
|
4 625
|
8 346
|
14 644
|
37 850
|
40 751
|
39 388
|
56 218
|
37 851
|
8 337
|
25 408
|
24 336
|
|
| Income to Minority Interest |
(93)
|
(61)
|
(1 309)
|
(1 342)
|
(64)
|
(993)
|
(64)
|
(67)
|
(128)
|
0
|
(89)
|
(53)
|
(76)
|
0
|
0
|
0
|
(125)
|
(157)
|
(206)
|
(211)
|
(286)
|
(410)
|
(390)
|
(333)
|
(320)
|
(349)
|
(544)
|
(415)
|
(775)
|
(925)
|
(149)
|
427
|
1 376
|
1 518
|
|
| Net Income (Common) |
(621)
N/A
|
(75 206)
-12 010%
|
(6 252)
+92%
|
(7 230)
-16%
|
510
N/A
|
(18 046)
N/A
|
(10 990)
+39%
|
(11 815)
-8%
|
(7 869)
+33%
|
(4 050)
+49%
|
(4 280)
-6%
|
(3 628)
+15%
|
(455)
+87%
|
(13 619)
-2 894%
|
382 214
N/A
|
381 380
0%
|
952
-100%
|
(3 390)
N/A
|
13 126
N/A
|
16 596
+26%
|
6 723
-59%
|
2 643
-61%
|
(2 232)
N/A
|
4 292
N/A
|
8 026
+87%
|
14 295
+78%
|
37 306
+161%
|
40 336
+8%
|
38 613
-4%
|
55 293
+43%
|
37 702
-32%
|
8 764
-77%
|
26 784
+206%
|
25 854
-3%
|
|
| EPS (Diluted) |
-0.23
N/A
|
-25.48
-10 978%
|
-2.09
+92%
|
-2.45
-17%
|
0.17
N/A
|
-6.11
N/A
|
-3.71
+39%
|
-3.99
-8%
|
-2.67
+33%
|
-1.37
+49%
|
-1.45
-6%
|
-1.22
+16%
|
-0.15
+88%
|
-4.6
-2 967%
|
128.08
N/A
|
129.23
+1%
|
0.32
-100%
|
-1.16
N/A
|
4.45
N/A
|
5.62
+26%
|
2.28
-59%
|
0.9
-61%
|
-0.76
N/A
|
1.45
N/A
|
2.72
+88%
|
4.84
+78%
|
12.64
+161%
|
13.67
+8%
|
13.08
-4%
|
18.74
+43%
|
12.77
-32%
|
2.97
-77%
|
9.08
+206%
|
8.76
-4%
|
|
Switch to:
Switch to:
See Also
Discover More
