Watchlist Manager

Watchlist

Price: 73.86 RUB 0.83% Market Closed

Market Cap: ₽129.6B

	Mechel PAO MOEX:MTLR	RU

Income Statement

Currency: RUB

	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	Jun-2023	Dec-2023	Jun-2024	Dec-2024	Jun-2025
Revenue
Interest Expense	1 038	0	0	0	2 530	0	0	0	8 063	0	0	0	15 822	0	0	0	16 958	0	0	0	16 206	0	0	0	20 178	0	5 146	0	23 594	0	13 012	0	23 758	0	0	0	39 064	0	0	0	44 532	0	0	0	41 528	0	0	0	35 966	0	0	0	32 448	0	0	0	23 137	0	0	0	20 917	11 388	27 386	35 383	42 656	0
Revenue	119 497 N/A	132 445 +11%	143 869 +9%	153 614 +7%	170 868 +11%	189 518 +11%	220 267 +16%	256 465 +16%	247 559 -3%	227 353 -8%	197 193 -13%	167 977 -15%	182 457 +9%	197 950 +8%	2 369 805 +1 097%	2 401 423 +1%	295 982 -88%	2 464 883 +733%	3 045 601 +24%	3 058 186 +0%	368 808 -88%	3 059 516 +730%	350 206 -89%	338 162 -3%	350 131 +4%	320 005 -9%	2 348 301 +634%	2 335 518 -1%	273 233 -88%	4 139 581 +1 415%	4 155 029 +0%	4 143 928 0%	243 992 -94%	5 083 375 +1 983%	3 016 336 -41%	3 022 475 +0%	253 141 -92%	246 202 -3%	253 004 +3%	255 452 +1%	276 009 +8%	291 191 +6%	295 196 +1%	302 456 +2%	299 113 -1%	296 551 -1%	306 767 +3%	313 319 +2%	303 795 -3%	392 543 +29%	383 957 -2%	375 649 -2%	287 153 -24%	279 534 -3%	269 375 -4%	262 142 -3%	265 454 +1%	273 170 +3%	318 591 +17%	357 080 +12%	402 074 +13%	194 686 -52%	405 884 +108%	417 150 +3%	387 477 -7%	333 816 -14%
Gross Profit
Cost of Revenue	(77 945)	(84 103)	(87 229)	(94 341)	(106 523)	(113 234)	(125 146)	(134 709)	(130 864)	(126 983)	(123 376)	(119 043)	(125 589)	(135 058)	(1 473 441)	(1 490 621)	(186 751)	(1 529 477)	(2 017 835)	(2 027 436)	(241 670)	(2 031 378)	(229 107)	(227 616)	(249 183)	(224 258)	(1 623 588)	(1 613 442)	(191 430)	(2 791 205)	(2 693 879)	(2 682 435)	(153 057)	(3 013 888)	(1 692 555)	(1 693 511)	(151 334)	(146 591)	(146 502)	(145 485)	(146 322)	(150 832)	(154 755)	(159 057)	(160 356)	(161 483)	(165 132)	(171 104)	(174 058)	(227 821)	(230 440)	(230 702)	(183 086)	(178 731)	(175 396)	(168 696)	(170 605)	(173 136)	(189 540)	(206 195)	(223 993)	(121 207)	(250 340)	(271 318)	(285 389)	(270 638)
Gross Profit	41 553 N/A	48 341 +16%	56 640 +17%	59 273 +5%	64 345 +9%	76 284 +19%	95 121 +25%	121 756 +28%	116 695 -4%	100 370 -14%	73 817 -26%	48 934 -34%	56 868 +16%	62 891 +11%	896 363 +1 325%	910 801 +2%	109 231 -88%	935 407 +756%	1 027 766 +10%	1 030 751 +0%	127 138 -88%	1 028 138 +709%	121 100 -88%	110 546 -9%	100 948 -9%	95 747 -5%	724 713 +657%	722 076 0%	81 803 -89%	1 348 376 +1 548%	1 461 150 +8%	1 461 493 +0%	90 935 -94%	2 069 487 +2 176%	1 323 781 -36%	1 328 964 +0%	101 807 -92%	99 611 -2%	106 502 +7%	109 967 +3%	129 687 +18%	140 359 +8%	140 441 +0%	143 399 +2%	138 757 -3%	135 068 -3%	141 635 +5%	142 215 +0%	129 737 -9%	164 722 +27%	153 517 -7%	144 947 -6%	104 067 -28%	100 803 -3%	93 979 -7%	93 446 -1%	94 849 +2%	100 034 +5%	129 051 +29%	150 885 +17%	178 081 +18%	73 479 -59%	155 544 +112%	145 832 -6%	102 088 -30%	63 178 -38%
Operating Income
Operating Expenses	(21 768)	(22 512)	(24 269)	(26 264)	(28 617)	(33 598)	(40 294)	(45 714)	(52 825)	(54 817)	(52 569)	(52 006)	(48 324)	(50 882)	(508 461)	(513 023)	(62 347)	(517 753)	(604 225)	(606 538)	(73 190)	(609 543)	(79 705)	(79 211)	(106 658)	(102 896)	(1 228 382)	(1 229 858)	(96 545)	(1 853 599)	(1 408 118)	(1 405 464)	(81 371)	(1 678 332)	(991 577)	(992 895)	(75 404)	(75 196)	(76 822)	(76 269)	(79 842)	(78 694)	(77 092)	(76 425)	(74 885)	(76 144)	(76 050)	(77 211)	(71 374)	(102 182)	(98 826)	(97 021)	(67 712)	(67 698)	(70 284)	(71 464)	(70 687)	(70 025)	(70 527)	(70 157)	(71 798)	(40 420)	(83 701)	(97 491)	(77 678)	(56 276)
Selling, General & Administrative	(18 985)	(23 924)	(25 889)	(27 962)	(26 024)	(35 510)	(40 318)	(45 659)	(49 193)	(54 502)	(52 329)	(51 731)	(44 031)	(50 656)	(506 802)	(511 377)	(58 048)	(516 108)	(602 668)	(604 976)	(69 281)	(608 022)	(72 645)	(69 700)	(101 811)	(74 291)	(628 986)	(631 765)	(65 424)	(1 183 286)	(1 311 286)	(1 309 528)	(81 209)	(1 624 508)	(941 916)	(943 588)	(75 087)	(75 596)	(77 412)	(77 038)	(80 979)	(80 601)	(79 035)	(78 581)	(75 667)	(77 536)	(77 189)	(77 872)	(71 932)	(95 854)	(92 358)	(90 897)	(67 491)	(68 080)	(70 570)	(72 219)	(70 817)	(70 835)	(72 609)	(72 230)	(71 937)	(40 858)	(84 549)	(100 252)	(74 638)	(56 143)
Depreciation & Amortization	(349)	0	0	0	(366)	0	0	0	(580)	0	0	0	(723)	0	0	0	(737)	0	0	0	(684)	0	0	0	(742)	0	0	0	(883)	0	0	0	(1 033)	0	0	0	(690)	0	0	0	(716)	0	0	0	(605)	0	0	0	(749)	0	0	0	(721)	0	0	0	(708)	0	0	0	(614)	0	(579)	0	(502)	0
Other Operating Expenses	(2 434)	1 412	1 620	1 698	(2 227)	1 910	23	(55)	(3 052)	(315)	(239)	(274)	(3 570)	(226)	(1 659)	(1 646)	(3 562)	(1 645)	(1 556)	(1 561)	(3 225)	(1 519)	(7 058)	(9 509)	(4 104)	(28 604)	(599 396)	(598 094)	(30 238)	(670 314)	(96 832)	(95 935)	871	(53 822)	(49 660)	(49 306)	373	400	590	769	1 853	1 907	1 943	2 156	1 387	1 392	1 139	661	1 307	(6 328)	(6 468)	(6 124)	500	382	286	755	838	810	2 082	2 073	753	438	1 427	2 761	(2 538)	(133)
Operating Income	19 785 N/A	25 829 +31%	32 370 +25%	33 008 +2%	35 729 +8%	42 686 +19%	54 827 +28%	76 042 +39%	63 870 -16%	45 553 -29%	21 248 -53%	(3 072) N/A	8 544 N/A	12 010 +41%	387 903 +3 130%	397 779 +3%	46 883 -88%	417 653 +791%	423 541 +1%	424 213 +0%	53 948 -87%	418 597 +676%	41 396 -90%	31 335 -24%	(5 710) N/A	(7 150) -25%	(503 670) -6 944%	(507 782) -1%	(14 743) +97%	(505 223) -3 327%	53 033 N/A	56 030 +6%	9 564 -83%	391 157 +3 990%	332 205 -15%	336 070 +1%	26 403 -92%	24 415 -8%	29 680 +22%	33 698 +14%	49 845 +48%	61 665 +24%	63 349 +3%	66 974 +6%	63 872 -5%	58 924 -8%	65 585 +11%	65 004 -1%	58 363 -10%	62 540 +7%	54 691 -13%	47 926 -12%	36 355 -24%	33 105 -9%	23 695 -28%	21 982 -7%	24 162 +10%	30 009 +24%	58 524 +95%	80 728 +38%	106 283 +32%	33 059 -69%	71 843 +117%	48 341 -33%	24 410 -50%	6 902 -72%
Pre-Tax Income
Interest Income Expense	518	304	261	776	(818)	967	(653)	(10 495)	(29 585)	(57 184)	(49 396)	(40 557)	(20 632)	1 766	(312 414)	(313 858)	(16 843)	(313 619)	(117 851)	(128 825)	(19 445)	(127 680)	(28 825)	(15 793)	(15 827)	(22 930)	(292 941)	(298 003)	(28 622)	(524 852)	(336 030)	(357 918)	(126 203)	(3 666 363)	(3 574 309)	(3 607 344)	(110 301)	(107 895)	(109 050)	(60 072)	(18 560)	(24 829)	(37 131)	(36 388)	(37 227)	(36 135)	(50 034)	(44 316)	(59 727)	(64 008)	(39 597)	(41 965)	(14 101)	(57 766)	(41 596)	(63 464)	(59 336)	(18 367)	(29 629)	(5 296)	(12 606)	(35 772)	(61 496)	(44 356)	(45 312)	(51 920)
Non-Reccuring Items	(66)	0	0	0	0	0	0	0	(274)	0	(230)	(231)	(755)	(627)	(4 931)	(4 942)	(351)	(4 757)	1 938	1 961	(105)	2 021	(10 113)	(10 237)	(22 173)	(19 267)	(181 055)	(181 026)	(4 561)	(225 368)	(55 346)	(55 363)	(8 746)	(237 839)	(236 270)	(236 195)	(2 170)	(2 111)	(2 173)	(2 703)	(6 961)	(7 219)	(7 182)	(6 630)	(6 258)	(6 463)	(6 454)	(6 450)	(7 217)	(145)	0	0	(2 155)	(1 812)	(5 302)	(5 632)	(4 237)	(4 125)	(916)	(586)	(4 034)	(4 868)	(8 369)	(8 710)	(10 751)	(20 652)
Total Other Income	3 263	2 935	3 073	3 279	507	874	455	524	(468)	(709)	409	2 027	15 863	14 728	8 008	6 690	(273)	(6 051)	(3 694)	(4 027)	(202)	(3 217)	1 115	1 881	939	(1 675)	(8 857)	(10 018)	(205)	30 159	58 502	58 798	(5 702)	(19 030)	(40 723)	(40 880)	(21 060)	(231)	(527)	(230)	(10 173)	(905)	(4 352)	(4 503)	(4 667)	(13 062)	5 059	4 832	32 131	37 507	22 627	22 793	(1 111)	(22)	197	135	1 786	512	199	415	(513)	208	22 990	25 870	(2 394)	(148)
Pre-Tax Income	23 499 N/A	29 068 +24%	35 704 +23%	37 063 +4%	35 418 -4%	44 525 +26%	54 627 +23%	66 071 +21%	33 543 -49%	(12 341) N/A	(27 970) -127%	(41 834) -50%	3 019 N/A	27 876 +823%	78 565 +182%	85 670 +9%	29 417 -66%	93 227 +217%	303 935 +226%	293 322 -3%	34 197 -88%	289 720 +747%	3 571 -99%	7 185 +101%	(42 771) N/A	(51 022) -19%	(986 522) -1 834%	(996 830) -1%	(48 130) +95%	(1 225 284) -2 446%	(279 841) +77%	(298 453) -7%	(131 087) +56%	(3 532 076) -2 594%	(3 519 097) +0%	(3 548 349) -1%	(107 128) +97%	(85 822) +20%	(82 070) +4%	(29 307) +64%	14 151 N/A	28 712 +103%	14 684 -49%	19 453 +32%	15 720 -19%	3 264 -79%	14 156 +334%	19 070 +35%	23 550 +23%	35 894 +52%	37 721 +5%	28 754 -24%	18 988 -34%	(26 495) N/A	(23 006) +13%	(46 979) -104%	(37 625) +20%	8 029 N/A	28 178 +251%	75 261 +167%	89 130 +18%	(7 373) N/A	24 968 N/A	21 145 -15%	(34 047) N/A	(65 818) -93%
Net Income
Tax Provision	(6 266)	(7 991)	(9 567)	(10 059)	(9 109)	(11 259)	(14 434)	(18 132)	(2 958)	2 716	10 329	15 077	(599)	(1 079)	(24 052)	(25 087)	(8 402)	(30 830)	(111 279)	(110 545)	(10 579)	(108 563)	(6 211)	(7 086)	(5 563)	(5 863)	88 339	91 037	(1 709)	(54 986)	(194 735)	(191 798)	8 822	310 199	353 656	343 771	(8 322)	(10 180)	(7 450)	(3 835)	(4 893)	(5 615)	(9 150)	(5 272)	(3 150)	(1 621)	(1 988)	(6 532)	(2 653)	(7 525)	(6 068)	(2 354)	(7 913)	(7 470)	(10 092)	(13 612)	(2 528)	(2 673)	(4 239)	(3 182)	(6 511)	3 899	(721)	(9 406)	(2 224)	5 018
Income from Continuing Operations	17 233	21 077	26 137	27 003	26 309	33 266	40 193	47 940	30 585	(9 626)	(17 642)	(26 758)	2 420	26 797	54 513	60 583	21 015	62 398	192 657	182 778	23 618	181 157	(2 640)	98	(48 334)	(56 887)	(898 185)	(905 794)	(49 839)	(1 280 270)	(474 576)	(490 251)	(122 265)	(3 221 877)	(3 165 441)	(3 204 578)	(115 450)	(96 002)	(89 520)	(33 142)	9 258	23 097	5 534	14 181	12 570	1 643	12 168	12 538	20 897	28 369	31 653	26 400	11 075	(33 965)	(33 098)	(60 591)	(40 153)	5 356	23 939	72 079	82 619	(3 474)	24 247	11 739	(36 271)	(60 800)
Income to Minority Interest	(857)	(1 580)	(2 526)	(3 005)	(2 971)	(3 180)	(3 242)	(3 482)	(2 210)	(175)	682	904	(82)	(960)	(554)	(300)	(1 056)	(1 745)	(15 415)	(15 232)	(2 221)	(14 849)	(547)	(924)	10	707	(3 989)	(3 647)	(161)	(6 186)	(10 523)	(10 376)	1 263	40 897	48 798	49 365	(535)	(221)	(577)	(1 358)	(1 706)	(2 091)	(1 532)	(1 401)	(1 013)	(695)	(912)	(1 098)	(908)	(1 394)	(1 356)	(1 574)	(1 876)	(1 304)	(1 428)	(727)	(648)	(1 383)	(1 522)	(2 426)	(2 049)	(4)	(1 926)	(2 624)	(850)	(148)
Net Income (Common)	16 391 N/A	19 494 +19%	23 616 +21%	24 031 +2%	23 342 -3%	30 089 +29%	36 949 +23%	44 445 +20%	28 375 -36%	(9 801) N/A	(16 960) -73%	(25 854) -52%	(1 927) +93%	21 870 N/A	42 046 +92%	48 370 +15%	19 693 -59%	52 706 +168%	113 074 +115%	103 378 -9%	19 096 -82%	101 198 +430%	(14 403) N/A	(13 400) +7%	(54 146) -304%	(70 626) -30%	(1 782 766) -2 424%	(1 788 670) 0%	(93 286) +95%	(2 491 115) -2 570%	(827 695) +67%	(844 408) -2%	(132 704) +84%	(5 774 913) -4 252%	(5 696 401) +1%	(5 733 376) -1%	(115 163) +98%	(96 316) +16%	(90 117) +6%	(35 034) +61%	7 126 N/A	20 716 +191%	3 820 -82%	12 697 +232%	11 557 -9%	948 -92%	11 256 +1 087%	11 440 +2%	12 628 +10%	26 975 +114%	26 984 +0%	20 109 -25%	2 409 -88%	(45 805) N/A	(140) +100%	(25 528) -18 134%	808 N/A	45 582 +5 541%	22 417 -51%	69 653 +211%	80 570 +16%	(3 478) N/A	22 321 N/A	9 115 -59%	(37 121) N/A	(60 948) -64%
EPS (Diluted)	40.07 N/A	46.86 +17%	56.76 +21%	57.76 +2%	56.11 -3%	72.32 +29%	88.81 +23%	106.83 +20%	68.2 -36%	-23.55 N/A	-40.76 -73%	-62.14 -52%	-4.63 +93%	52.57 N/A	99.87 +90%	116.27 +16%	47.33 -59%	126.69 +168%	268.58 +112%	248.5 -7%	45.9 -82%	243.26 +430%	-34.62 N/A	-32.21 +7%	-130.15 -304%	-169.77 -30%	-4 234.59 -2 394%	-4 299.68 -2%	-224.24 +95%	-5 988.25 -2 570%	-1 966.02 +67%	-2 029.82 -3%	-318.79 +84%	-13 882 -4 255%	-13 693.27 +1%	-13 782.15 -1%	-276.65 +98%	-231.52 +16%	-216.62 +6%	-84.21 +61%	17.11 N/A	49.79 +191%	9.07 -82%	30.52 +236%	27.76 -9%	2.27 -92%	26.73 +1 078%	27.48 +3%	30.33 +10%	64.82 +114%	64.82 N/A	48.3 -25%	5.78 -88%	-110.04 N/A	-0.33 +100%	-61.02 -18 391%	1.95 N/A	110.47 +5 565%	56.47 -49%	172.07 +205%	199.05 +16%	-8.59 N/A	55.14 N/A	22.52 -59%	-91.71 N/A	-150.57 -64%

Income Statement Balance Sheet Cash Flow Statement

Mechel PAO
MOEX:MTLR

Income Statement

Earnings Waterfall
Mechel PAO

Income Statement
Mechel PAO

See Also

Company

Help

Tools

Stocks

Mechel PAO MOEX:MTLR

Income Statement

Earnings Waterfall Mechel PAO

Income Statement Mechel PAO

See Also

Company

Help

Tools

Stocks

Mechel PAO
MOEX:MTLR

Earnings Waterfall
Mechel PAO

Income Statement
Mechel PAO