Organicheskiy Sintez Kazan PAO
MOEX:KZOS
Organicheskiy Sintez Kazan PAO
MOEX:KZOS
Price:
68
RUB
-1.02%
Market Cap:
₽129.5B
Income Statement
Earnings Waterfall
Organicheskiy Sintez Kazan PAO
Organicheskiy Sintez Kazan PAO
Income Statement
Organicheskiy Sintez Kazan PAO
Organicheskiy Sintez Kazan PAO
Currency: RUB
| Dec-2009 | Mar-2013 | Jun-2013 | Mar-2014 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Interest Expense |
2 671
|
0
|
0
|
0
|
0
|
1 701
|
0
|
1 206
|
10
|
18
|
18
|
101
|
112
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
21 996
N/A
|
12 324
-44%
|
23 551
+91%
|
24 616
+5%
|
26 939
+9%
|
54 569
+103%
|
71 727
+31%
|
68 700
-4%
|
40 254
-41%
|
72 579
+80%
|
63 649
-12%
|
62 935
-1%
|
84 287
+34%
|
51 460
-39%
|
99 558
+93%
|
99 705
+0%
|
104 889
+5%
|
109 863
+5%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
(19 010)
|
(9 669)
|
(18 654)
|
(19 323)
|
(20 366)
|
(39 456)
|
(50 052)
|
(40 361)
|
(25 999)
|
(50 428)
|
(48 076)
|
(46 821)
|
(53 404)
|
(22 417)
|
(43 015)
|
(43 220)
|
(48 761)
|
(49 492)
|
|
| Gross Profit |
2 986
N/A
|
2 655
-11%
|
4 897
+84%
|
5 293
+8%
|
6 573
+24%
|
15 113
+130%
|
21 675
+43%
|
28 339
+31%
|
14 255
-50%
|
22 151
+55%
|
15 573
-30%
|
16 114
+3%
|
30 883
+92%
|
29 043
-6%
|
56 543
+95%
|
56 485
0%
|
56 128
-1%
|
60 371
+8%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(2 164)
|
(897)
|
(1 863)
|
(1 889)
|
(1 881)
|
(7 335)
|
(4 569)
|
(4 418)
|
(3 312)
|
(6 226)
|
(6 414)
|
(5 943)
|
(6 678)
|
(17 148)
|
(36 219)
|
(39 377)
|
(41 725)
|
(44 094)
|
|
| Selling, General & Administrative |
(1 870)
|
(822)
|
(1 609)
|
(1 645)
|
(1 720)
|
(3 562)
|
(4 428)
|
(3 925)
|
(2 998)
|
(5 538)
|
(6 134)
|
(5 351)
|
(6 768)
|
(5 497)
|
(11 165)
|
(13 621)
|
(13 847)
|
(12 722)
|
|
| Depreciation & Amortization |
(215)
|
(51)
|
(96)
|
(89)
|
(89)
|
(164)
|
(208)
|
(171)
|
0
|
(474)
|
0
|
(485)
|
0
|
(4 597)
|
(10 421)
|
(11 279)
|
(11 318)
|
(11 263)
|
|
| Other Operating Expenses |
(79)
|
(24)
|
(158)
|
(155)
|
(72)
|
(3 609)
|
67
|
(322)
|
(314)
|
(214)
|
(280)
|
(107)
|
90
|
(7 054)
|
(14 633)
|
(14 477)
|
(16 560)
|
(20 109)
|
|
| Operating Income |
822
N/A
|
1 758
+114%
|
3 034
+73%
|
3 404
+12%
|
4 692
+38%
|
7 778
+66%
|
17 106
+120%
|
23 921
+40%
|
10 943
-54%
|
15 925
+46%
|
9 159
-42%
|
10 171
+11%
|
24 205
+138%
|
11 895
-51%
|
20 324
+71%
|
17 108
-16%
|
14 403
-16%
|
16 277
+13%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(3 298)
|
(569)
|
(1 216)
|
(1 393)
|
(902)
|
0
|
(3 663)
|
(34)
|
(597)
|
(558)
|
744
|
621
|
(225)
|
1 056
|
1 482
|
683
|
398
|
754
|
|
| Non-Reccuring Items |
11
|
(1)
|
41
|
38
|
(17)
|
(26)
|
(45)
|
(487)
|
0
|
(309)
|
0
|
(92)
|
0
|
(301)
|
(456)
|
(400)
|
(876)
|
(1 615)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
0
|
|
| Pre-Tax Income |
(2 465)
N/A
|
1 188
N/A
|
1 859
+56%
|
2 049
+10%
|
3 773
+84%
|
7 752
+105%
|
13 398
+73%
|
23 400
+75%
|
10 346
-56%
|
15 058
+46%
|
9 903
-34%
|
10 700
+8%
|
23 980
+124%
|
12 650
-47%
|
21 350
+69%
|
17 372
-19%
|
13 925
-20%
|
15 416
+11%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
378
|
(252)
|
(426)
|
(465)
|
(789)
|
(1 625)
|
(2 777)
|
(4 779)
|
(2 154)
|
(3 176)
|
(2 118)
|
(2 269)
|
(4 954)
|
(2 774)
|
(5 460)
|
(4 325)
|
(3 313)
|
(4 187)
|
|
| Income from Continuing Operations |
(2 087)
|
936
|
1 433
|
1 584
|
2 984
|
6 127
|
10 621
|
18 621
|
8 192
|
11 882
|
7 785
|
8 431
|
19 026
|
9 876
|
15 890
|
13 047
|
10 612
|
11 229
|
|
| Income to Minority Interest |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(2 088)
N/A
|
936
N/A
|
1 433
+53%
|
1 584
+11%
|
2 984
+88%
|
6 099
+104%
|
10 593
+74%
|
18 621
+76%
|
8 164
-56%
|
11 854
+45%
|
7 757
-35%
|
8 403
+8%
|
18 998
+126%
|
9 876
-48%
|
15 890
+61%
|
13 047
-18%
|
10 612
-19%
|
11 229
+6%
|
|
| EPS (Diluted) |
-1.17
N/A
|
0.52
N/A
|
0.8
+54%
|
0.89
+11%
|
1.67
+88%
|
3.42
+105%
|
5.93
+73%
|
10.43
+76%
|
4.59
-56%
|
6.66
+45%
|
4.36
-35%
|
4.72
+8%
|
10.66
+126%
|
5.53
-48%
|
8.9
+61%
|
7.31
-18%
|
5.94
-19%
|
6.29
+6%
|
|
Switch to:
Switch to:
See Also
Discover More
