M
Magnit PAO
MOEX:MGNT
Magnit PAO
MOEX:MGNT
Price:
3 197.5
RUB
0.79%
Market Closed
Market Cap:
₽325.9B
Income Statement
Earnings Waterfall
Magnit PAO
Magnit PAO
Income Statement
Magnit PAO
Magnit PAO
Currency: RUB
| Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Revenue |
1 368 705
N/A
|
1 474 150
+8%
|
1 553 777
+5%
|
1 612 647
+4%
|
1 856 079
+15%
|
2 170 114
+17%
|
2 351 996
+8%
|
2 445 187
+4%
|
2 544 689
+4%
|
|
| Gross Profit | ||||||||||
| Cost of Revenue |
(1 059 921)
|
(1 141 461)
|
(1 192 883)
|
(1 241 055)
|
(1 426 163)
|
(1 666 897)
|
(1 819 733)
|
(1 895 811)
|
(1 968 852)
|
|
| Gross Profit |
308 784
N/A
|
332 689
+8%
|
360 895
+8%
|
371 592
+3%
|
429 916
+16%
|
503 217
+17%
|
532 264
+6%
|
549 376
+3%
|
575 837
+5%
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(254 895)
|
(264 798)
|
(279 432)
|
(281 236)
|
(326 788)
|
(378 103)
|
(435 127)
|
(455 422)
|
(448 694)
|
|
| Selling, General & Administrative |
(178 657)
|
(190 192)
|
(201 256)
|
(206 429)
|
(242 271)
|
(274 707)
|
(323 971)
|
(341 531)
|
(339 199)
|
|
| Depreciation & Amortization |
(88 094)
|
(87 689)
|
(89 765)
|
(89 933)
|
(105 327)
|
(122 396)
|
(133 825)
|
(136 828)
|
(134 098)
|
|
| Other Operating Expenses |
11 857
|
13 084
|
11 589
|
15 126
|
20 810
|
19 000
|
22 669
|
22 937
|
24 602
|
|
| Operating Income |
53 889
N/A
|
67 891
+26%
|
81 462
+20%
|
90 355
+11%
|
103 128
+14%
|
125 114
+21%
|
97 137
-22%
|
93 953
-3%
|
127 142
+35%
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
(46 636)
|
(47 309)
|
(45 721)
|
(42 014)
|
(46 086)
|
(54 756)
|
(55 034)
|
(50 671)
|
(52 724)
|
|
| Non-Reccuring Items |
5 326
|
5 149
|
6 962
|
5 372
|
5 785
|
805
|
880
|
5 046
|
8 374
|
|
| Total Other Income |
0
|
(0)
|
0
|
0
|
(211)
|
0
|
(118)
|
0
|
(58)
|
|
| Pre-Tax Income |
12 579
N/A
|
25 731
+105%
|
42 703
+66%
|
53 714
+26%
|
62 615
+17%
|
71 164
+14%
|
42 865
-40%
|
48 328
+13%
|
82 736
+71%
|
|
| Net Income | ||||||||||
| Tax Provision |
(3 015)
|
(5 439)
|
(9 709)
|
(12 192)
|
(14 497)
|
(16 003)
|
(14 932)
|
(15 722)
|
(24 058)
|
|
| Income from Continuing Operations |
9 564
|
20 292
|
32 993
|
41 522
|
48 118
|
55 161
|
27 933
|
32 606
|
58 678
|
|
| Net Income (Common) |
9 564
N/A
|
20 292
+112%
|
32 993
+63%
|
41 522
+26%
|
48 118
+16%
|
55 161
+15%
|
27 933
-49%
|
32 606
+17%
|
58 678
+80%
|
|
| EPS (Diluted) |
98.04
N/A
|
207.94
+112%
|
337.95
+63%
|
424.79
+26%
|
491.81
+16%
|
563.14
+15%
|
284.96
-49%
|
330.48
+16%
|
661.03
+100%
|
|
Switch to:
Switch to:
See Also
Discover More
