Income Statement

Revenue

+28%

+47%

10Y

Currency: RUB

	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	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Jun-2022	Dec-2022	Jun-2023	Dec-2023	Jun-2024	Dec-2024	Jun-2025
Revenue
Interest Expense	588	0	0	0	456	0	0	0	507	0	0	0	588	0	0	0	799	0	0	0	964	0	453	0	1 365	0	1 198	0	3 738	0	2 607	0	3 663	0	2 777	0	4 894	0	3 734	0	5 892	0	3 531	0	5 171	0	3 143	0	5 746	7 096	9 672	10 752	12 068	13 822	0	0
Revenue	32 421 N/A	560 657 +1 629%	302 341 -46%	34 777 -88%	36 085 +4%	37 208 +3%	334 563 +799%	336 915 +1%	43 297 -87%	341 092 +688%	46 478 -86%	47 600 +2%	49 118 +3%	49 657 +1%	50 082 +1%	51 209 +2%	52 723 +3%	54 240 +3%	59 096 +9%	63 619 +8%	69 277 +9%	72 630 +5%	74 362 +2%	76 031 +2%	77 033 +1%	78 447 +2%	79 657 +2%	80 240 +1%	82 417 +3%	84 843 +3%	86 931 +2%	89 320 +3%	90 465 +1%	90 915 +0%	91 623 +1%	93 523 +2%	100 422 +7%	130 362 +30%	162 937 +25%	168 215 +3%	120 109 -29%	180 231 +50%	185 147 +3%	186 916 +1%	128 803 -31%	193 821 +50%	206 308 +6%	214 085 +4%	157 968 -26%	213 327 +35%	184 344 -14%	198 239 +8%	226 713 +14%	247 710 +9%	259 281 +5%	272 329 +5%
Gross Profit
Cost of Revenue	(23 502)	(366 678)	(175 832)	18 430	(26 250)	(27 681)	(242 353)	(244 201)	(32 441)	(246 855)	(34 032)	(34 240)	(35 080)	(36 511)	(37 790)	(39 841)	(41 304)	(41 366)	(43 429)	(44 229)	(46 355)	(48 925)	(51 238)	(54 297)	(57 623)	(60 306)	(62 656)	(63 941)	(64 889)	(64 631)	(64 688)	(65 884)	(67 480)	(69 584)	(71 348)	(72 661)	(77 319)	(98 525)	(123 972)	(127 736)	(94 438)	(138 978)	(142 092)	(143 580)	(99 243)	(149 380)	(159 306)	(166 520)	(121 719)	(165 318)	(141 399)	(151 218)	(164 003)	(173 896)	(192 535)	(206 503)
Gross Profit	8 919 N/A	193 978 +2 075%	126 509 -35%	53 206 -58%	9 836 -82%	9 527 -3%	92 208 +868%	92 713 +1%	10 856 -88%	94 237 +768%	12 447 -87%	13 361 +7%	14 038 +5%	13 146 -6%	12 292 -6%	11 368 -8%	11 420 +0%	12 875 +13%	15 669 +22%	19 392 +24%	22 922 +18%	23 706 +3%	23 124 -2%	21 734 -6%	19 410 -11%	18 141 -7%	17 001 -6%	16 299 -4%	17 528 +8%	20 212 +15%	22 243 +10%	23 436 +5%	22 985 -2%	21 331 -7%	20 275 -5%	20 862 +3%	23 103 +11%	31 837 +38%	38 965 +22%	40 479 +4%	25 671 -37%	41 253 +61%	43 055 +4%	43 336 +1%	29 560 -32%	44 441 +50%	47 002 +6%	47 565 +1%	36 249 -24%	48 009 +32%	42 945 -11%	47 021 +9%	62 710 +33%	73 814 +18%	66 746 -10%	65 826 -1%
Operating Income
Operating Expenses	(4 474)	(70 409)	(37 612)	(4 704)	(4 765)	(4 961)	(44 984)	(45 282)	(5 748)	(46 125)	(6 478)	(6 618)	(6 829)	(7 049)	(7 627)	(8 201)	(8 595)	(8 977)	(9 060)	(9 092)	(9 511)	(9 421)	(9 604)	(10 216)	(10 712)	(11 768)	(12 290)	(12 555)	(11 932)	(12 030)	(11 848)	(12 225)	(12 890)	(12 755)	(12 133)	(11 683)	(11 226)	(15 451)	(20 139)	(21 061)	(12 948)	(22 152)	(22 250)	(22 568)	(14 298)	(21 890)	(22 293)	(23 111)	(16 306)	(24 198)	(23 226)	(25 666)	(29 270)	(33 731)	(36 486)	(38 333)
Selling, General & Administrative	(4 304)	(50 034)	(10 023)	(5 395)	(4 604)	(4 929)	(44 888)	(45 186)	(5 567)	(45 917)	(6 303)	(6 474)	(6 811)	(6 976)	(7 526)	(7 995)	(8 205)	(8 884)	(9 152)	(9 440)	(9 646)	(9 474)	(9 435)	(10 039)	(10 672)	(11 879)	(12 382)	(12 638)	(11 896)	(11 835)	(11 661)	(11 798)	(12 641)	(12 504)	(12 677)	(12 562)	(13 091)	(17 409)	(21 786)	(22 616)	(13 760)	(23 214)	(23 358)	(23 617)	(15 174)	(23 252)	(24 325)	(24 767)	(18 542)	(24 828)	(22 689)	(26 325)	(30 233)	(32 803)	(35 289)	(37 462)
Depreciation & Amortization	(131)	0	0	0	(125)	0	0	0	(162)	0	0	0	0	0	0	0	(206)	0	0	0	(336)	0	0	0	(372)	0	0	0	(447)	0	0	0	(574)	0	0	0	(451)	0	(368)	0	(803)	0	(874)	0	(1 020)	0	(1 032)	0	(1 162)	(1 286)	(1 440)	(1 587)	(1 702)	(1 917)	(2 091)	(2 205)
Other Operating Expenses	(38)	(20 375)	(27 589)	691	(36)	(32)	(94)	(94)	(20)	(208)	(175)	(144)	(18)	(74)	(101)	(206)	(184)	(93)	91	348	470	53	(169)	(177)	332	111	92	83	411	(195)	(187)	(427)	325	(251)	544	879	2 316	1 958	2 015	1 555	1 615	1 062	1 982	1 049	1 896	1 362	3 064	1 656	3 398	1 916	903	2 246	2 665	989	894	1 334
Operating Income	4 445 N/A	123 571 +2 680%	88 898 -28%	48 503 -45%	5 071 -90%	4 567 -10%	47 227 +934%	47 433 +0%	5 108 -89%	48 112 +842%	5 968 -88%	6 742 +13%	7 209 +7%	6 096 -15%	4 664 -23%	3 166 -32%	2 825 -11%	3 898 +38%	6 608 +70%	10 299 +56%	13 411 +30%	14 284 +7%	13 521 -5%	11 518 -15%	8 698 -24%	6 373 -27%	4 710 -26%	3 745 -20%	5 597 +49%	8 183 +46%	10 396 +27%	11 212 +8%	10 095 -10%	8 577 -15%	8 143 -5%	9 179 +13%	11 877 +29%	16 386 +38%	18 826 +15%	19 418 +3%	12 723 -34%	19 101 +50%	20 805 +9%	20 768 0%	15 262 -27%	22 551 +48%	24 709 +10%	24 454 -1%	19 943 -18%	23 811 +19%	19 719 -17%	21 355 +8%	33 440 +57%	40 083 +20%	30 260 -25%	27 493 -9%
Pre-Tax Income
Interest Income Expense	(544)	0	0	0	(419)	(92)	0	0	(349)	(126)	(280)	(428)	(559)	(611)	(666)	(767)	(713)	(863)	(892)	(942)	(1 407)	(1 233)	(1 396)	(1 304)	(1 726)	(1 467)	(1 375)	(1 684)	(2 974)	(3 127)	(3 745)	(3 944)	(3 998)	(4 171)	(4 769)	(4 733)	(5 490)	(6 152)	(7 024)	(7 407)	(5 699)	(7 530)	(8 070)	(7 801)	(4 774)	(6 353)	(5 964)	(5 928)	(5 511)	(8 156)	(8 921)	(8 926)	(10 625)	(12 671)	(16 340)	(24 106)
Non-Reccuring Items	0	0	0	0	0	0	0	0	(100)	0	0	0	0	0	0	0	0	1 378	1 378	1 378	1 470	868	1 581	(661)	(1 164)	(1 816)	(1 629)	934	(340)	(458)	(298)	(1 454)	(148)	2 691	5 695	5 917	3 735	1 481	(1 026)	(1 902)	(2 411)	(1 931)	461	3 576	3 965	9 353	11 593	9 477	(122)	(7 824)	(1 860)	6 649	7 067	3 163	(496)	(1 297)
Total Other Income	(66)	(10 297)	(5 983)	(500)	(10)	(283)	(2 962)	(3 131)	(86)	(3 020)	(342)	(64)	79	41	56	50	3	(10)	160	(11)	(1)	4 849	4 640	4 489	64	(671)	(654)	(328)	(323)	(266)	(318)	(416)	6	(82)	575	372	1 671	1 822	2 188	2 514	2 084	1 616	1 216	1 075	408	500	857	1 043	2 731	5 609	6 519	6 206	6 512	5 560	6 330	7 935
Pre-Tax Income	3 835 N/A	113 274 +2 854%	82 915 -27%	48 003 -42%	4 642 -90%	4 190 -10%	44 265 +956%	44 302 +0%	4 573 -90%	44 966 +883%	5 347 -88%	6 251 +17%	6 729 +8%	5 527 -18%	4 056 -27%	2 450 -40%	2 115 -14%	4 403 +108%	7 253 +65%	10 724 +48%	13 473 +26%	18 768 +39%	18 346 -2%	14 042 -23%	5 872 -58%	2 419 -59%	1 052 -57%	2 666 +153%	1 960 -26%	4 331 +121%	6 034 +39%	5 397 -11%	5 956 +10%	7 014 +18%	9 643 +37%	10 735 +11%	11 793 +10%	13 537 +15%	12 964 -4%	12 623 -3%	6 697 -47%	11 256 +68%	14 412 +28%	17 618 +22%	14 861 -16%	26 051 +75%	31 195 +20%	29 046 -7%	17 041 -41%	13 440 -21%	15 457 +15%	25 284 +64%	36 394 +44%	36 135 -1%	19 754 -45%	10 025 -49%
Net Income
Tax Provision	106	(3 383)	(1 230)	(150)	(126)	(107)	(1 883)	(1 906)	(140)	(1 963)	(174)	(172)	443	417	396	407	(68)	(39)	(1)	141	10	53	46	(44)	149	102	38	21	(73)	(86)	19	(114)	(308)	(350)	(359)	(234)	187	197	54	102	(46)	(88)	(38)	(138)	284	147	162	192	(156)	(287)	(544)	(952)	(3 369)	(3 680)	179	781
Income from Continuing Operations	3 941	109 892	81 686	47 854	4 516	4 083	42 383	42 397	4 433	43 003	5 172	6 078	7 173	5 944	4 451	2 856	2 048	4 363	7 252	10 865	13 483	18 765	18 336	13 942	6 021	2 520	1 089	2 686	1 888	4 245	6 053	5 283	5 648	6 664	9 284	10 501	11 980	13 734	13 018	12 725	6 651	11 168	14 374	17 480	15 145	26 198	31 357	29 238	16 885	13 153	14 913	24 332	33 025	32 455	19 933	10 806
Income to Minority Interest	(130)	(2 485)	(1 638)	(134)	(129)	(112)	(825)	(808)	(88)	(841)	(149)	(166)	(179)	(149)	(80)	(43)	6	(1)	(79)	(97)	(145)	(168)	(125)	(50)	(13)	98	190	100	32	49	24	94	152	155	118	4	24	164	526	400	100	(185)	(507)	(310)	32	53	56	95	13	(81)	(93)	(36)	29	(20)	(23)	(31)
Net Income (Common)	3 810 N/A	107 407 +2 719%	80 047 -25%	47 720 -40%	4 387 -91%	3 972 -9%	41 560 +946%	41 590 +0%	4 345 -90%	42 162 +870%	5 024 -88%	5 913 +18%	6 994 +18%	5 795 -17%	4 371 -25%	2 814 -36%	2 054 -27%	4 364 +112%	7 174 +64%	10 768 +50%	13 338 +24%	18 519 +39%	18 133 -2%	13 813 -24%	6 007 -57%	2 618 -56%	1 280 -51%	2 788 +118%	1 919 -31%	4 294 +124%	6 076 +41%	5 376 -12%	5 800 +8%	6 819 +18%	9 402 +38%	10 505 +12%	12 004 +14%	13 898 +16%	13 544 -3%	13 125 -3%	6 751 -49%	10 983 +63%	13 867 +26%	17 170 +24%	15 177 -12%	26 251 +73%	31 413 +20%	29 333 -7%	16 898 -42%	13 072 -23%	14 820 +13%	24 296 +64%	33 054 +36%	32 435 -2%	19 910 -39%	10 775 -46%
EPS (Diluted)	88.6 N/A	2 497.83 +2 719%	1 861.55 -25%	1 109.76 -40%	102.02 -91%	92.37 -9%	944.54 +923%	967.2 +2%	101.04 -90%	980.51 +870%	116.83 -88%	137.51 +18%	162.65 +18%	131.7 -19%	99.34 -25%	63.95 -36%	46.68 -27%	99.18 +112%	163.04 +64%	244.72 +50%	303.13 +24%	420.88 +39%	412.11 -2%	313.93 -24%	136.98 -56%	59.5 -57%	29.09 -51%	63.36 +118%	43.76 -31%	97.59 +123%	138.09 +42%	128 -7%	135.65 +6%	166.31 +23%	229.31 +38%	256.21 +12%	292.45 +14%	338.59 +16%	329.96 -3%	319.76 -3%	164.47 -49%	267.57 +63%	337.83 +26%	418.3 +24%	369.75 -12%	639.54 +73%	765.29 +20%	714.62 -7%	411.67 -42%	310.36 -25%	351.87 +13%	575.43 +64%	782.86 +36%	768.2 -2%	471.55 -39%	255.2 -46%

Income Statement Balance Sheet Cash Flow Statement

Gruppa Cherkizovo PAO
MOEX:GCHE

Income Statement

Earnings Waterfall
Gruppa Cherkizovo PAO

Income Statement
Gruppa Cherkizovo PAO

See Also

Company

Help

Tools

Stocks

Gruppa Cherkizovo PAO MOEX:GCHE

Income Statement

Earnings Waterfall Gruppa Cherkizovo PAO

Income Statement Gruppa Cherkizovo PAO

See Also

Company

Help

Tools

Stocks

Gruppa Cherkizovo PAO
MOEX:GCHE

Earnings Waterfall
Gruppa Cherkizovo PAO

Income Statement
Gruppa Cherkizovo PAO