Income Statement

Revenue

-19%

-11%

10Y

Currency: RUB

	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	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	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	Mar-2022	Jun-2022	Sep-2022	Dec-2024	Mar-2025	Jun-2025
Revenue
Interest Expense	37	26	22	15	6	0	4	0	3	0	2	3	4	6	5	4	10	28	45	63	69	61	54	47	47	48	45	34	23	11	4	4	3	3	3	2	2	2	2	2	4	5	6	6	5	4	4	4	4	3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	35	84	128	75	0	0
Revenue	5 050 N/A	4 726 -6%	4 102 -13%	4 754 +16%	5 564 +17%	6 339 +14%	7 250 +14%	7 803 +8%	8 261 +6%	9 220 +12%	10 240 +11%	11 115 +9%	10 244 -8%	8 637 -16%	6 784 -21%	5 317 -22%	5 177 -3%	5 405 +4%	6 990 +29%	8 009 +15%	9 059 +13%	10 627 +17%	11 235 +6%	11 974 +7%	12 784 +7%	12 575 -2%	11 689 -7%	11 209 -4%	11 350 +1%	12 361 +9%	13 040 +5%	14 193 +9%	14 586 +3%	14 131 -3%	13 864 -2%	11 625 -16%	9 689 -17%	8 785 -9%	7 117 -19%	7 535 +6%	7 784 +3%	7 181 -8%	8 105 +13%	8 504 +5%	8 782 +3%	10 392 +18%	11 870 +14%	11 970 +1%	11 492 -4%	9 693 -16%	8 300 -14%	8 542 +3%	9 989 +17%	11 994 +20%	13 606 +13%	15 873 +17%	15 762 -1%	14 871 -6%	13 459 -9%	12 212 -9%	12 941 +6%	13 559 +5%	15 967 +18%	16 954 +6%	15 211 -10%	15 507 +2%	14 757 -5%	12 456 -16%	13 773 +11%	7 561 -45%	12 003 +59%
Gross Profit
Cost of Revenue	(2 408)	(2 541)	(2 583)	(2 788)	(2 951)	(3 076)	(3 248)	(3 409)	(3 508)	(3 673)	(3 855)	(4 102)	(4 038)	(3 923)	(3 802)	(3 779)	(4 040)	(4 215)	(4 360)	(4 321)	(4 386)	(4 902)	(5 421)	(5 757)	(5 953)	(6 492)	(6 607)	(6 907)	(7 424)	(7 412)	(7 416)	(7 716)	(7 749)	(7 590)	(7 592)	(7 166)	(6 568)	(6 532)	(6 227)	(6 307)	(6 584)	(6 458)	(6 551)	(6 430)	(6 190)	(6 068)	(6 141)	(6 167)	(6 174)	(6 227)	(6 239)	(6 278)	(6 635)	(6 982)	(7 139)	(7 353)	(7 314)	(7 312)	(7 304)	(7 201)	(7 142)	(6 954)	(7 212)	(7 127)	(7 065)	(7 477)	(8 056)	(8 853)	(9 947)	(5 908)	(9 221)
Gross Profit	2 642 N/A	2 185 -17%	1 519 -30%	1 966 +29%	2 613 +33%	3 263 +25%	4 002 +23%	4 394 +10%	4 753 +8%	5 548 +17%	6 385 +15%	7 013 +10%	6 207 -11%	4 714 -24%	2 983 -37%	1 538 -48%	1 136 -26%	1 190 +5%	2 630 +121%	3 688 +40%	4 673 +27%	5 725 +23%	5 815 +2%	6 217 +7%	6 831 +10%	6 083 -11%	5 082 -16%	4 302 -15%	3 925 -9%	4 949 +26%	5 625 +14%	6 477 +15%	6 837 +6%	6 542 -4%	6 272 -4%	4 458 -29%	3 121 -30%	2 253 -28%	890 -60%	1 228 +38%	1 200 -2%	723 -40%	1 554 +115%	2 074 +33%	2 592 +25%	4 324 +67%	5 729 +33%	5 803 +1%	5 319 -8%	3 467 -35%	2 061 -41%	2 264 +10%	3 355 +48%	5 012 +49%	6 467 +29%	8 520 +32%	8 448 -1%	7 559 -11%	6 155 -19%	5 010 -19%	5 799 +16%	6 604 +14%	8 755 +33%	9 827 +12%	8 147 -17%	8 030 -1%	6 700 -17%	3 603 -46%	3 826 +6%	1 652 -57%	2 783 +68%
Operating Income
Operating Expenses	(502)	(634)	(672)	(654)	(895)	(1 200)	(1 254)	(1 314)	(990)	(643)	88	28	(98)	(298)	(880)	(855)	(735)	(498)	(492)	(610)	(811)	(940)	(1 094)	(1 067)	(950)	(850)	(641)	(1 207)	(2 376)	(3 267)	(4 300)	(4 658)	(4 742)	(3 970)	(4 279)	(4 024)	(2 970)	(2 222)	(1 552)	(1 292)	(2 992)	(2 839)	(2 941)	(3 008)	(2 927)	(3 044)	(3 297)	(3 304)	(3 182)	(2 989)	(2 705)	(2 744)	(3 055)	(3 492)	(3 783)	(4 163)	(4 218)	(4 372)	(4 258)	(4 183)	(3 890)	(3 723)	(3 751)	(3 832)	(4 077)	(4 621)	(5 171)	(5 401)	(6 212)	(4 553)	(6 458)
Selling, General & Administrative	(416)	(440)	(437)	(430)	(417)	(416)	(438)	(459)	(479)	(519)	(593)	(665)	(694)	(694)	(629)	(568)	(554)	(558)	(593)	(644)	(658)	(676)	(627)	(618)	(774)	(600)	(634)	(1 110)	(2 181)	(3 091)	(4 088)	(4 584)	(4 710)	(4 448)	(4 166)	(3 603)	(2 918)	(2 853)	(2 626)	(2 732)	(2 895)	(2 688)	(2 756)	(2 833)	(2 846)	(2 900)	(3 124)	(3 171)	(3 167)	(2 921)	(2 712)	(2 707)	(3 012)	(3 382)	(3 616)	(3 943)	(4 103)	(3 968)	(3 808)	(3 629)	(3 783)	(3 377)	(3 463)	(3 604)	(3 934)	(4 287)	(4 876)	(5 128)	(5 408)	(3 043)	(4 686)
Depreciation & Amortization	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	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
Other Operating Expenses	(86)	(194)	(235)	(225)	(479)	(784)	(816)	(855)	(511)	(124)	681	693	596	396	(251)	(287)	(181)	60	102	34	(153)	(264)	(467)	(450)	(177)	(250)	(7)	(97)	(194)	(176)	(212)	(74)	(30)	479	(112)	(421)	(52)	631	1 073	1 441	(98)	(151)	(186)	(175)	(80)	(144)	(174)	(133)	(15)	(68)	7	(38)	(43)	(110)	(167)	(220)	(115)	(404)	(450)	(554)	(107)	(347)	(288)	(228)	(142)	(334)	(295)	(273)	(804)	(1 510)	(1 772)
Operating Income	2 140 N/A	1 551 -28%	847 -45%	1 313 +55%	1 717 +31%	2 064 +20%	2 748 +33%	3 080 +12%	3 762 +22%	4 905 +30%	6 473 +32%	7 041 +9%	6 108 -13%	4 416 -28%	2 103 -52%	683 -68%	402 -41%	691 +72%	2 138 +209%	3 079 +44%	3 861 +25%	4 785 +24%	4 721 -1%	5 150 +9%	5 881 +14%	5 233 -11%	4 441 -15%	3 095 -30%	1 550 -50%	1 682 +8%	1 325 -21%	1 820 +37%	2 096 +15%	2 572 +23%	1 993 -23%	434 -78%	151 -65%	31 -80%	(662) N/A	(63) +90%	(1 792) -2 727%	(2 116) -18%	(1 387) +34%	(933) +33%	(334) +64%	1 280 N/A	2 432 +90%	2 499 +3%	2 137 -15%	478 -78%	(644) N/A	(480) +25%	300 N/A	1 520 +407%	2 684 +77%	4 358 +62%	4 230 -3%	3 187 -25%	1 897 -40%	827 -56%	1 908 +131%	2 881 +51%	5 004 +74%	5 995 +20%	4 070 -32%	3 409 -16%	1 529 -55%	(1 798) N/A	(2 386) -33%	(2 900) -22%	(3 675) -27%
Pre-Tax Income
Interest Income Expense	(37)	(26)	(22)	(15)	(6)	(0)	9	24	49	94	153	221	302	322	309	298	271	275	287	295	316	369	450	548	636	727	857	953	1 061	1 165	1 211	1 254	1 290	1 298	1 344	1 411	2 677	1 919	2 257	2 559	2 778	2 725	2 754	2 790	2 810	2 845	2 835	2 858	2 914	2 901	2 687	2 438	2 181	2 007	1 997	1 990	1 941	1 835	1 718	1 553	1 439	1 399	1 441	1 664	1 971	2 889	3 442	3 502	7 271	3 776	4 365
Non-Reccuring Items	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	40	0	0	0	12	0	0	0	24	0	0	0	(43)	0	0	0	(15)	0	0	0	(49)	0	0	0	(36)	0	0	0	(76)	0	0	0	(36)	0	0	0	(43)	0	0
Total Other Income	(98)	24	39	87	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	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
Pre-Tax Income	2 005 N/A	1 549 -23%	864 -44%	1 385 +60%	1 711 +24%	2 063 +21%	2 756 +34%	3 104 +13%	3 811 +23%	4 999 +31%	6 626 +33%	7 262 +10%	6 410 -12%	4 739 -26%	2 412 -49%	981 -59%	673 -31%	967 +44%	2 425 +151%	3 373 +39%	4 177 +24%	5 153 +23%	5 171 +0%	5 698 +10%	6 517 +14%	5 960 -9%	5 297 -11%	4 048 -24%	2 611 -36%	2 847 +9%	2 536 -11%	3 074 +21%	3 426 +11%	3 870 +13%	3 337 -14%	1 845 -45%	2 840 +54%	1 950 -31%	1 594 -18%	2 495 +56%	1 010 -60%	609 -40%	1 367 +125%	1 856 +36%	2 433 +31%	4 124 +70%	5 267 +28%	5 357 +2%	5 035 -6%	3 379 -33%	2 043 -40%	1 957 -4%	2 431 +24%	3 527 +45%	4 681 +33%	6 348 +36%	6 135 -3%	5 022 -18%	3 616 -28%	2 380 -34%	3 272 +37%	4 281 +31%	6 445 +51%	7 659 +19%	6 005 -22%	6 299 +5%	4 971 -21%	1 703 -66%	4 842 +184%	876 -82%	690 -21%
Net Income
Tax Provision	(569)	(460)	(308)	(427)	(235)	(366)	(533)	(624)	(1 031)	(1 247)	(1 533)	(1 653)	(1 407)	(1 055)	(605)	(257)	(227)	(257)	(517)	(729)	(946)	(1 224)	(1 233)	(1 349)	(1 446)	(1 251)	(1 112)	(851)	(695)	(750)	(688)	(800)	(759)	(528)	(324)	(149)	(180)	(163)	(210)	(184)	6	(16)	(4)	(1)	31	(53)	(71)	(203)	(317)	(223)	(247)	(152)	(104)	(186)	(208)	(147)	(214)	(149)	(104)	(170)	(120)	(203)	(493)	(700)	(929)	(962)	(914)	(571)	(999)	(147)	(97)
Income from Continuing Operations	1 436	1 088	556	957	1 476	1 697	2 223	2 480	2 781	3 752	5 093	5 609	5 002	3 684	1 808	724	445	710	1 907	2 644	3 231	3 929	3 938	4 349	5 071	4 709	4 185	3 198	1 915	2 097	1 847	2 274	2 667	3 343	3 013	1 695	2 660	1 787	1 384	2 311	1 016	593	1 364	1 856	2 464	4 071	5 196	5 154	4 718	3 156	1 796	1 806	2 328	3 341	4 472	6 200	5 921	4 873	3 511	2 211	3 152	4 077	5 952	6 959	5 076	5 337	4 057	1 132	3 843	729	593
Net Income (Common)	1 436 N/A	1 088 -24%	556 -49%	957 +72%	1 476 +54%	1 697 +15%	2 223 +31%	2 480 +12%	2 781 +12%	3 752 +35%	5 093 +36%	5 609 +10%	5 002 -11%	3 684 -26%	1 808 -51%	724 -60%	445 -39%	710 +60%	1 907 +169%	2 644 +39%	3 231 +22%	3 929 +22%	3 938 +0%	4 349 +10%	5 071 +17%	4 709 -7%	4 185 -11%	3 198 -24%	1 915 -40%	2 097 +9%	1 847 -12%	2 274 +23%	2 667 +17%	3 343 +25%	3 013 -10%	1 695 -44%	2 660 +57%	1 787 -33%	1 384 -23%	2 311 +67%	1 016 -56%	593 -42%	1 364 +130%	1 856 +36%	2 464 +33%	4 071 +65%	5 196 +28%	5 154 -1%	4 718 -8%	3 156 -33%	1 796 -43%	1 806 +1%	2 328 +29%	3 341 +44%	4 472 +34%	6 200 +39%	5 921 -5%	4 873 -18%	3 511 -28%	2 211 -37%	3 152 +43%	4 077 +29%	5 952 +46%	6 959 +17%	5 076 -27%	5 337 +5%	4 057 -24%	1 132 -72%	3 843 +239%	729 -81%	593 -19%
EPS (Diluted)	5 740.39 N/A	3 627.33 -37%	1 854.66 -49%	3 191.33 +72%	5 902.22 +85%	5 656 -4%	7 411.33 +31%	8 267 +12%	11 117.25 +34%	12 505.33 +12%	16 976 +36%	18 697.33 +10%	19 999.3 +7%	12 279 -39%	6 026.33 -51%	2 414.33 -60%	1 780.27 -26%	2 366.33 +33%	6 357.33 +169%	8 814.33 +39%	12 917.95 +47%	13 097.33 +1%	13 126.66 +0%	14 496.33 +10%	20 274.97 +40%	15 696.66 -23%	13 950 -11%	10 658.66 -24%	7 657.49 -28%	6 989.33 -9%	6 158 -12%	7 579 +23%	10 663.9 +41%	11 142.33 +4%	10 041.66 -10%	5 651.33 -44%	10 634.46 +88%	5 956.66 -44%	4 613.33 -23%	7 704 +67%	4 060.22 -47%	1 976.66 -51%	4 546 +130%	6 185.66 +36%	9 849.15 +59%	13 570.33 +38%	17 321 +28%	17 179.99 -1%	18 862.39 +10%	10 520.33 -44%	5 985.33 -43%	7 223.19 +21%	9 305.76 +29%	13 365.47 +44%	17 857.5 +34%	24 809.69 +39%	23 673.24 -5%	19 566.46 -17%	14 020.21 -28%	8 798.95 -37%	12 603.25 +43%	16 286.35 +29%	23 818.18 +46%	27 822.92 +17%	20 294.99 -27%	21 317.25 +5%	16 232.68 -24%	4 527.6 -72%	15 365 +239%	2 913.57 -81%	2 370.57 -19%

Income Statement Balance Sheet Cash Flow Statement

Korshunovskiy GOK PAO
MOEX:KOGK

Income Statement

Earnings Waterfall
Korshunovskiy GOK PAO

Income Statement
Korshunovskiy GOK PAO

See Also

Company

Help

Tools

Stocks

Korshunovskiy GOK PAO MOEX:KOGK

Income Statement

Earnings Waterfall Korshunovskiy GOK PAO

Income Statement Korshunovskiy GOK PAO

See Also

Company

Help

Tools

Stocks

Korshunovskiy GOK PAO
MOEX:KOGK

Earnings Waterfall
Korshunovskiy GOK PAO

Income Statement
Korshunovskiy GOK PAO