Income Statement

1.2T

Revenue

488B

Operating Income

210.7B

Net Income

Revenue	1.2T RUB
Cost of Revenue	-606.4B RUB
Gross Profit	625.3B RUB
Operating Expenses	-137.3B RUB
Operating Income	488B RUB
Other Expenses	-277.4B RUB
Net Income	210.7B RUB

Currency: RUB

	Mar-2004	Jun-2004	Dec-2004	Jun-2005	Dec-2005	Jun-2006	Dec-2006	Jun-2007	Dec-2007	Jun-2008	Dec-2008	Jun-2009	Dec-2009	Jun-2010	Dec-2010	Jun-2011	Dec-2011	Jun-2012	Dec-2012	Jun-2013	Dec-2013	Jun-2014	Dec-2014	Jun-2015	Dec-2015	Jun-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
Revenue
Revenue	168 470 N/A	181 950 +8%	202 568 +11%	199 548 -1%	202 953 +2%	227 401 +12%	322 326 +42%	412 000 +28%	437 038 +6%	430 283 -2%	546 676 +27%	482 461 -12%	319 428 -34%	362 383 +13%	388 223 +7%	420 614 +8%	414 696 -1%	386 249 -7%	384 257 -1%	379 084 -1%	366 176 -3%	389 442 +6%	456 013 +17%	534 596 +17%	506 140 -5%	494 762 -2%	548 564 +11%	529 414 -3%	536 753 +1%	634 298 +18%	728 915 +15%	794 843 +9%	877 769 +10%	928 554 +6%	1 116 969 +20%	1 320 188 +18%	1 316 948 0%	1 346 492 +2%	1 184 477 -12%	1 044 209 -12%	1 231 711 +18%
Gross Profit
Cost of Revenue	(86 220)	(89 226)	(91 575)	(85 649)	(84 737)	(83 583)	(94 841)	(110 148)	(149 493)	(185 637)	(279 218)	(280 233)	(179 017)	(164 348)	(148 240)	(161 669)	(169 945)	(174 195)	(197 845)	(209 067)	(219 123)	(223 836)	(226 601)	(237 544)	(234 688)	(250 339)	(282 050)	(273 064)	(266 539)	(287 752)	(320 711)	(337 010)	(335 051)	(341 857)	(365 590)	(402 087)	(428 112)	(481 873)	(482 466)	(492 662)	(606 368)
Gross Profit	82 250 N/A	92 724 +13%	110 993 +20%	113 899 +3%	118 216 +4%	143 818 +22%	227 485 +58%	301 852 +33%	287 545 -5%	244 646 -15%	267 458 +9%	202 227 -24%	140 409 -31%	198 033 +41%	239 982 +21%	258 944 +8%	244 749 -5%	212 053 -13%	186 412 -12%	170 017 -9%	147 053 -14%	165 606 +13%	229 412 +39%	297 052 +29%	271 452 -9%	244 423 -10%	266 514 +9%	256 350 -4%	270 214 +5%	346 546 +28%	408 204 +18%	457 833 +12%	542 718 +19%	586 697 +8%	751 379 +28%	918 101 +22%	888 836 -3%	864 619 -3%	702 011 -19%	551 547 -21%	625 343 +13%
Operating Income
Operating Expenses	(24 989)	(28 313)	(29 341)	(27 328)	(25 413)	(29 067)	(36 809)	(41 530)	(50 307)	(53 400)	(70 194)	(57 027)	(28 213)	(25 113)	(40 342)	(50 272)	(54 552)	(53 638)	(57 795)	(48 846)	(41 495)	(45 947)	(42 066)	(45 487)	(54 912)	(58 914)	(46 451)	(56 239)	(71 402)	(70 825)	(67 067)	(64 371)	(87 979)	(105 861)	(109 851)	(121 733)	(162 969)	(176 869)	(143 377)	(135 316)	(137 301)
Selling, General & Administrative	(23 608)	(24 029)	(24 944)	(23 920)	(23 814)	(26 361)	(29 554)	(33 652)	(40 566)	(42 504)	(58 055)	(49 229)	(24 194)	(26 440)	(32 715)	(41 415)	(48 539)	(47 504)	(49 434)	(41 876)	(31 809)	(34 383)	(36 051)	(35 271)	(35 456)	(39 157)	(40 331)	(43 305)	(48 485)	(55 578)	(59 288)	(61 299)	(64 429)	(65 589)	(69 147)	(74 411)	(80 256)	(96 620)	(102 203)	(96 658)	(104 051)
Depreciation & Amortization	0	0	0	0	0	0	0	(339)	(815)	(811)	(1 056)	(1 282)	(1 169)	(939)	(699)	(712)	(857)	(1 034)	(1 025)	(1 181)	(1 151)	(987)	(1 022)	(1 002)	(1 149)	(1 319)	(1 324)	(1 529)	(1 871)	(2 194)	(2 405)	(3 391)	(4 471)	(4 427)	(4 807)	(5 604)	(6 061)	(6 488)	(7 067)	(8 212)	(9 243)
Other Operating Expenses	(1 381)	(4 284)	(4 397)	(3 408)	(1 599)	(2 707)	(7 257)	(7 540)	(8 926)	(10 084)	(11 083)	(6 514)	(2 850)	2 266	(6 929)	(8 145)	(5 155)	(5 100)	(7 336)	(5 789)	(8 535)	(10 577)	(4 993)	(9 214)	(18 307)	(18 438)	(4 796)	(11 405)	(21 046)	(13 053)	(5 374)	319	(19 079)	(35 845)	(35 897)	(41 718)	(76 652)	(73 761)	(34 107)	(30 446)	(24 007)
Operating Income	57 261 N/A	64 411 +12%	81 652 +27%	86 571 +6%	92 803 +7%	114 750 +24%	190 675 +66%	260 322 +37%	237 238 -9%	191 246 -19%	197 263 +3%	145 200 -26%	112 198 -23%	172 921 +54%	199 640 +15%	208 673 +5%	190 198 -9%	158 415 -17%	128 617 -19%	121 171 -6%	105 558 -13%	119 659 +13%	187 346 +57%	251 565 +34%	216 540 -14%	185 509 -14%	220 063 +19%	200 111 -9%	198 812 -1%	275 721 +39%	341 137 +24%	393 462 +15%	454 739 +16%	480 836 +6%	641 528 +33%	796 368 +24%	725 867 -9%	687 750 -5%	558 634 -19%	416 231 -25%	488 042 +17%
Pre-Tax Income
Interest Income Expense	(4 703)	(4 693)	(4 816)	(5 463)	(4 544)	(14 074)	(8 020)	9 950	10 272	15 893	11 033	(10 294)	(3 783)	7 177	11 229	2 965	(12 915)	(5 521)	(17 530)	(28 627)	(11 244)	(4 832)	(52 545)	(57 474)	(58 632)	(39 056)	13 932	(4 250)	(8 098)	(39 599)	(87 908)	(14 143)	16 078	(95 889)	(104 819)	(30 649)	(14 547)	143 236	3 009	(265 437)	(152 358)
Non-Reccuring Items	0	0	0	0	0	0	0	(339)	(47 734)	(51 702)	(121 933)	(118 121)	5 130	0	(460)	0	(7 329)	(7 819)	(8 772)	(29 083)	(50 727)	(32 335)	(14 353)	(12 083)	(20 558)	(20 332)	(13 216)	(14 725)	(12 434)	(11 384)	(3 249)	(3 207)	1 608	(146 690)	(178 701)	(28 413)	(21 958)	(36 478)	(12 588)	(171)	(13 532)
Gain/Loss on Disposition of Assets	0	0	(3 316)	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	0	0	0	0	0	0
Total Other Income	0	0	0	(3 316)	0	996	35	(1 222)	(587)	(5 686)	(5 360)	(3 236)	(5 912)	(4 240)	(4 200)	(4 411)	(4 459)	(6 849)	(5 110)	(2 068)	(2 073)	(1 729)	(1 695)	(2 015)	(2 711)	(3 269)	(3 370)	(5 803)	(8 695)	(7 841)	(9 347)	(8 964)	16 038	8 487	(22 741)	(18 193)	(7 741)	(18 427)	(10 972)	538	(11 486)
Pre-Tax Income	52 558 N/A	59 718 +14%	73 520 +23%	77 792 +6%	88 259 +13%	101 672 +15%	182 690 +80%	268 711 +47%	199 190 -26%	149 752 -25%	81 003 -46%	13 549 -83%	107 633 +694%	175 858 +63%	206 209 +17%	207 227 +0%	165 495 -20%	138 226 -16%	97 206 -30%	61 394 -37%	41 514 -32%	80 763 +95%	118 753 +47%	179 993 +52%	134 639 -25%	122 852 -9%	217 409 +77%	175 333 -19%	169 585 -3%	216 897 +28%	240 633 +11%	367 148 +53%	488 463 +33%	246 744 -49%	335 267 +36%	719 113 +114%	681 621 -5%	776 081 +14%	538 083 -31%	151 161 -72%	310 666 +106%
Net Income
Tax Provision	(16 926)	(17 574)	(20 042)	(22 607)	(23 716)	(25 926)	(48 642)	(67 987)	(62 894)	(53 970)	(30 634)	(12 861)	(25 882)	(38 538)	(47 099)	(50 099)	(42 884)	(38 348)	(31 009)	(24 702)	(17 968)	(22 119)	(25 353)	(38 414)	(30 583)	(29 004)	(49 965)	(41 662)	(42 219)	(48 052)	(52 858)	(79 803)	(100 883)	(54 186)	(71 475)	(139 536)	(168 742)	(201 731)	(108 740)	(18 082)	(58 897)
Income from Continuing Operations	35 632	42 144	53 478	55 185	64 543	75 746	134 048	200 724	136 296	95 782	50 369	688	81 751	137 319	159 108	157 127	122 611	99 879	66 197	36 691	23 546	58 644	93 400	141 579	104 056	93 848	167 444	133 671	127 366	168 845	187 775	287 345	387 580	192 558	263 792	579 577	512 879	574 350	429 343	133 079	251 769
Income to Minority Interest	(141)	283	608	284	83	26	644	144	1 262	1 847	2 805	1 977	(1 603)	(1 304)	6 413	6 116	(628)	734	830	420	292	(132)	106	507	1 083	1 175	392	302	443	1 539	1 677	(7 309)	(11 970)	(9 761)	(18 415)	(30 678)	(34 016)	(23 961)	(27 518)	(40 634)	(41 100)
Net Income (Common)	35 493 N/A	42 428 +20%	54 086 +27%	55 888 +3%	66 732 +19%	104 933 +57%	162 165 +55%	200 867 +24%	137 558 -32%	97 629 -29%	53 175 -46%	2 666 -95%	80 149 +2 906%	136 498 +70%	99 764 -27%	80 970 -19%	105 949 +31%	100 613 -5%	67 027 -33%	37 111 -45%	23 838 -36%	58 512 +145%	93 506 +60%	142 086 +52%	105 139 -26%	95 023 -10%	167 836 +77%	133 973 -20%	127 809 -5%	170 384 +33%	189 452 +11%	280 036 +48%	375 610 +34%	182 797 -51%	245 377 +34%	548 899 +124%	478 863 -13%	550 389 +15%	401 825 -27%	92 445 -77%	210 669 +128%
EPS (Diluted)	168.21 N/A	201.08 +20%	256.33 +27%	273.96 +7%	337.03 +23%	555.2 +65%	858.01 +55%	1 109.76 +29%	751.68 -32%	516.55 -31%	285.88 -45%	15.32 -95%	460.62 +2 907%	779.98 +69%	566.84 -27%	457.45 -19%	626.91 +37%	636.79 +2%	424.22 -33%	234.87 -45%	150.87 -36%	370.32 +145%	591.81 +60%	899.27 +52%	669.69 -26%	605.26 -10%	1 069.01 +77%	847.93 -21%	808.91 -5%	1 078.37 +33%	1 199.06 +11%	1 772.37 +48%	2 377.27 +34%	1 156.94 -51%	1 553.01 +34%	3 474.04 +124%	3 069.63 -12%	3 597.31 +17%	2 626.3 -27%	6.04 -100%	13.78 +128%

Income Statement Balance Sheet Cash Flow Statement

GMK Noril'skiy Nikel' PAO
MOEX:GMKN

Income Statement

Earnings Waterfall
GMK Noril'skiy Nikel' PAO

Income Statement
GMK Noril'skiy Nikel' PAO

See Also

Company

Help

Tools

Stocks

GMK Noril'skiy Nikel' PAO MOEX:GMKN

Income Statement

Earnings Waterfall GMK Noril'skiy Nikel' PAO

Income Statement GMK Noril'skiy Nikel' PAO

See Also

Company

Help

Tools

Stocks

GMK Noril'skiy Nikel' PAO
MOEX:GMKN

Earnings Waterfall
GMK Noril'skiy Nikel' PAO

Income Statement
GMK Noril'skiy Nikel' PAO