X5 Retail Group NV
MOEX:FIVE
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Chevron Corp
NYSE:CVX
|
Energy
|
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
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 |
N/A
N/A
|
| 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.
|
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
|
Bank of America Corp
NYSE:BAC
|
US |
|
|
Mastercard Inc
NYSE:MA
|
US |
|
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
|
Pfizer Inc
NYSE:PFE
|
US |
|
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
|
Nike Inc
NYSE:NKE
|
US |
|
|
Visa Inc
NYSE:V
|
US |
|
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
|
Coca-Cola Co
NYSE:KO
|
US |
|
|
Walmart Inc
NYSE:WMT
|
US |
|
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
|
Chevron Corp
NYSE:CVX
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
X5 Retail Group NV
|
Revenue
|
8.4T
RUB
|
|
Cost of Revenue
|
-6.4T
RUB
|
|
Gross Profit
|
2T
RUB
|
|
Operating Expenses
|
-1.6T
RUB
|
|
Operating Income
|
450.3B
RUB
|
|
Other Expenses
|
-265.1B
RUB
|
|
Net Income
|
185.2B
RUB
|
Income Statement
X5 Retail Group NV
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Dec-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
56 974
|
0
|
0
|
0
|
72 412
|
0
|
0
|
0
|
80 415
|
0
|
112 627
|
0
|
0
|
|
| Revenue |
2 204 819
N/A
|
3 352 635
+52%
|
3 551 112
+6%
|
3 655 395
+3%
|
2 605 232
-29%
|
3 949 465
+52%
|
4 165 692
+5%
|
4 314 059
+4%
|
3 145 859
-27%
|
4 828 315
+53%
|
3 908 047
-19%
|
4 977 833
+27%
|
8 381 902
+68%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(1 643 502)
|
(2 498 718)
|
(2 649 386)
|
(2 738 421)
|
(1 970 036)
|
(2 989 620)
|
(3 167 668)
|
(3 276 210)
|
(2 377 819)
|
(3 650 472)
|
(2 957 675)
|
(3 774 132)
|
(6 365 993)
|
|
| Gross Profit |
561 317
N/A
|
853 917
+52%
|
901 726
+6%
|
916 974
+2%
|
635 196
-31%
|
959 845
+51%
|
998 024
+4%
|
1 037 849
+4%
|
768 040
-26%
|
1 177 843
+53%
|
950 372
-19%
|
1 203 701
+27%
|
2 015 909
+67%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(439 900)
|
(674 328)
|
(696 627)
|
(707 523)
|
(487 501)
|
(745 843)
|
(784 878)
|
(808 828)
|
(586 948)
|
(897 799)
|
(728 699)
|
(935 681)
|
(1 565 588)
|
|
| Selling, General & Administrative |
(392 316)
|
(638 973)
|
(659 825)
|
(669 911)
|
(432 362)
|
(700 930)
|
(737 495)
|
(762 179)
|
(528 520)
|
(852 178)
|
(662 458)
|
(877 295)
|
(1 529 220)
|
|
| Depreciation & Amortization |
(71 461)
|
0
|
(73 427)
|
0
|
(78 164)
|
0
|
(79 714)
|
0
|
(82 069)
|
0
|
(90 395)
|
0
|
0
|
|
| Other Operating Expenses |
23 877
|
(35 355)
|
36 625
|
(37 612)
|
23 025
|
(44 913)
|
32 331
|
(46 649)
|
23 641
|
(45 621)
|
24 154
|
(58 386)
|
(36 368)
|
|
| Operating Income |
121 417
N/A
|
179 589
+48%
|
205 099
+14%
|
209 451
+2%
|
147 695
-29%
|
214 002
+45%
|
213 146
0%
|
229 021
+7%
|
181 092
-21%
|
280 044
+55%
|
221 673
-21%
|
268 020
+21%
|
450 321
+68%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(56 158)
|
(91 185)
|
(96 534)
|
(99 510)
|
(69 310)
|
(105 120)
|
(110 990)
|
(112 459)
|
(76 029)
|
(115 576)
|
(88 822)
|
(112 987)
|
(207 791)
|
|
| Non-Reccuring Items |
(3 676)
|
(4 143)
|
(9 688)
|
(9 742)
|
(9 401)
|
(9 386)
|
(3 082)
|
(2 985)
|
(2 065)
|
(1 957)
|
(3 411)
|
(4 062)
|
(8 554)
|
|
| Total Other Income |
(841)
|
(841)
|
(1 135)
|
(1 135)
|
(1 315)
|
(1 315)
|
424
|
424
|
918
|
918
|
(1 965)
|
(1 965)
|
(1 965)
|
|
| Pre-Tax Income |
60 742
N/A
|
83 420
+37%
|
97 742
+17%
|
99 064
+1%
|
67 669
-32%
|
98 181
+45%
|
99 498
+1%
|
114 001
+15%
|
103 916
-9%
|
163 429
+57%
|
127 475
-22%
|
149 006
+17%
|
232 011
+56%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(18 004)
|
(25 958)
|
(33 577)
|
(33 280)
|
(22 481)
|
(29 453)
|
(24 028)
|
(26 638)
|
(25 305)
|
(38 210)
|
(23 411)
|
(28 556)
|
(45 832)
|
|
| Income from Continuing Operations |
42 738
|
57 462
|
64 165
|
65 784
|
45 188
|
68 728
|
75 470
|
87 363
|
78 611
|
125 219
|
104 064
|
120 450
|
186 179
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
11
|
47
|
15
|
(110)
|
(312)
|
(545)
|
(750)
|
(895)
|
(982)
|
|
| Net Income (Common) |
42 738
N/A
|
57 462
+34%
|
64 165
+12%
|
65 784
+3%
|
45 199
-31%
|
68 775
+52%
|
75 485
+10%
|
87 253
+16%
|
78 299
-10%
|
124 674
+59%
|
103 314
-17%
|
119 555
+16%
|
185 197
+55%
|
|
| EPS (Diluted) |
629.54
N/A
|
846.42
+34%
|
945.14
+12%
|
969
+3%
|
665.78
-31%
|
1 013.06
+52%
|
1 111.89
+10%
|
1 285.24
+16%
|
288.32
-78%
|
1 836.45
+537%
|
380.43
-79%
|
440.23
+16%
|
681.94
+55%
|
|
