Income Statement

Revenue

+39%

+55%

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	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	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-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Jun-2024	Sep-2024	Dec-2024	Jun-2025
Revenue
Interest Expense	3 747	0	0	0	4 813	0	0	0	3 440	0	0	0	5 832	0	0	0	18 134	0	0	0	23 606	0	0	0	0	0	0	0	17 673	0	0	15 498	0	0	0	15 867	0	0	0	23 449	0	0	0	22 735	0	0	0	37 981	0	0	0	42 971	0	0	0	40 025	0	0	0	40 586	0	0	0	57 662	0	0	0	58 066	0	0	0	0
Revenue	141 737 N/A	148 715 +5%	154 566 +4%	163 269 +6%	173 473 +6%	182 555 +5%	192 869 +6%	201 171 +4%	210 967 +5%	222 340 +5%	233 696 +5%	245 543 +5%	254 888 +4%	269 111 +6%	2 739 775 +918%	2 753 750 +1%	311 492 -89%	2 773 601 +790%	2 767 950 0%	2 774 694 +0%	342 969 -88%	5 491 720 +1 501%	5 476 098 0%	5 482 429 +0%	362 118 -93%	2 790 935 +671%	368 591 -87%	373 173 +1%	386 176 +3%	380 519 -1%	388 674 +2%	398 443 +3%	299 763 -25%	301 176 +0%	408 324 +36%	410 678 +1%	105 865 -74%	211 919 +100%	324 101 +53%	435 692 +34%	430 203 -1%	430 987 +0%	433 372 +1%	417 918 -4%	446 153 +7%	453 661 +2%	467 052 +3%	446 238 -4%	453 374 +2%	455 193 +0%	450 280 -1%	470 605 +5%	478 247 +2%	478 318 +0%	482 782 +1%	494 926 +3%	501 391 +1%	513 730 +2%	524 386 +2%	521 189 -1%	538 428 +3%	535 145 -1%	534 635 0%	534 116 0%	546 905 +2%	568 340 +4%	590 356 +4%	605 991 +3%	651 844 +8%	672 556 +3%	703 741 +5%	742 464 +6%
Gross Profit
Cost of Revenue	(27 931)	(30 799)	(33 286)	(36 029)	(38 937)	(40 997)	(43 269)	(45 617)	(48 213)	(51 600)	(54 505)	(57 453)	(60 146)	(62 854)	(647 827)	(652 440)	(74 283)	(659 304)	(690 048)	(691 929)	(90 761)	(1 521 773)	(1 601 641)	(1 606 825)	(103 947)	(789 698)	(105 473)	(106 513)	(109 617)	(107 434)	(107 073)	(99 490)	(80 433)	(97 894)	(127 853)	(146 688)	(43 074)	(86 001)	(130 551)	(175 732)	(169 806)	(167 120)	(165 697)	(161 131)	(166 197)	(166 301)	(172 585)	(162 812)	(172 033)	(175 671)	(172 292)	(172 929)	(175 222)	(173 781)	(175 583)	(185 425)	(189 936)	(195 380)	(201 200)	(198 492)	(204 649)	(198 885)	(192 690)	(191 270)	(189 434)	(196 261)	(204 611)	(215 621)	(243 172)	(259 350)	(274 888)	(305 229)
Gross Profit	113 806 N/A	117 917 +4%	121 281 +3%	127 240 +5%	134 536 +6%	141 558 +5%	149 600 +6%	155 554 +4%	162 754 +5%	170 741 +5%	179 192 +5%	188 091 +5%	194 743 +4%	206 257 +6%	2 091 948 +914%	2 101 310 +0%	237 209 -89%	2 114 299 +791%	2 077 904 -2%	2 082 767 +0%	252 208 -88%	3 969 946 +1 474%	3 874 457 -2%	3 875 604 +0%	258 171 -93%	2 001 239 +675%	263 119 -87%	266 660 +1%	276 559 +4%	273 084 -1%	281 600 +3%	298 953 +6%	219 330 -27%	203 282 -7%	280 471 +38%	263 990 -6%	62 791 -76%	125 918 +101%	193 550 +54%	259 960 +34%	260 397 +0%	263 867 +1%	267 675 +1%	256 787 -4%	279 956 +9%	287 360 +3%	294 467 +2%	283 426 -4%	281 341 -1%	279 522 -1%	277 988 -1%	297 676 +7%	303 025 +2%	304 537 +0%	307 199 +1%	309 501 +1%	311 455 +1%	318 350 +2%	323 186 +2%	322 697 0%	333 779 +3%	336 260 +1%	341 945 +2%	342 846 +0%	357 471 +4%	372 079 +4%	385 745 +4%	390 370 +1%	408 672 +5%	413 206 +1%	428 853 +4%	437 235 +2%
Operating Income
Operating Expenses	(67 644)	(71 756)	(74 675)	(76 403)	(76 558)	(77 583)	(80 413)	(84 303)	(92 865)	(99 506)	(105 573)	(112 180)	(115 044)	(125 671)	(1 335 778)	(1 344 818)	(153 689)	(1 356 620)	(1 331 959)	(1 335 531)	(165 278)	(2 768 543)	(2 815 006)	(2 815 596)	(175 043)	(1 391 902)	(172 219)	(174 041)	(195 089)	(177 713)	(184 369)	(197 195)	(143 105)	(126 677)	(174 714)	(167 591)	(41 729)	(85 261)	(129 536)	(175 406)	(174 936)	(174 854)	(174 190)	(163 078)	(181 946)	(185 981)	(185 273)	(173 161)	(176 078)	(171 970)	(170 972)	(179 107)	(181 586)	(185 796)	(187 579)	(187 721)	(194 861)	(199 151)	(204 024)	(211 597)	(210 093)	(206 643)	(213 101)	(239 750)	(210 407)	(211 995)	(269 218)	(273 796)	(286 103)	(286 196)	(298 545)	(304 969)
Selling, General & Administrative	(40 086)	(41 890)	(43 453)	(44 755)	(44 392)	(44 717)	(45 868)	(47 665)	(51 809)	(55 049)	(58 035)	(61 174)	(62 746)	(70 301)	(767 471)	(773 895)	(89 979)	(781 161)	(786 261)	(789 134)	(98 626)	(1 576 979)	(1 581 508)	(1 580 184)	(100 704)	(796 631)	(98 121)	(99 419)	(104 965)	(103 472)	(107 632)	(118 348)	(85 445)	(70 651)	(98 508)	(85 906)	(22 942)	(46 256)	(69 102)	(94 046)	(93 044)	(93 152)	(93 498)	(90 349)	(91 545)	(90 050)	(88 524)	(82 482)	(84 697)	(84 973)	(85 740)	(89 933)	(91 214)	(88 993)	(87 810)	(87 983)	(87 308)	(91 568)	(93 251)	(107 313)	(98 850)	(101 161)	(105 366)	(134 066)	(115 758)	(134 078)	(143 249)	(166 258)	(194 022)	(197 221)	(187 208)	(195 910)
Depreciation & Amortization	(25 658)	(27 607)	(28 725)	(29 270)	(29 780)	(30 372)	(31 634)	(33 707)	(38 079)	(41 288)	(44 443)	(47 518)	(48 186)	(50 836)	(522 344)	(524 605)	(58 330)	(526 938)	(481 867)	(482 743)	(60 754)	(962 486)	(1 031 163)	(1 032 546)	(68 645)	(559 556)	(68 036)	(68 636)	(70 644)	(67 732)	(71 331)	(73 253)	(54 602)	(54 198)	(73 232)	(74 734)	(19 488)	(39 653)	(61 192)	(81 582)	(80 797)	(80 747)	(79 257)	(73 940)	(85 104)	(91 275)	(97 681)	(95 316)	(93 662)	(91 531)	(89 134)	(96 195)	(97 275)	(97 748)	(99 020)	(100 234)	(102 340)	(104 473)	(107 006)	(108 651)	(113 763)	(116 172)	(116 154)	(112 362)	(113 356)	(113 570)	(115 389)	(111 391)	(107 054)	(105 459)	(110 502)	(121 720)
Other Operating Expenses	(1 900)	(2 260)	(2 498)	(2 378)	(2 386)	(2 494)	(2 910)	(2 929)	(2 977)	(3 167)	(3 095)	(3 489)	(4 112)	(4 535)	(45 963)	(46 317)	(5 379)	(48 521)	(63 831)	(63 654)	(5 897)	(229 078)	(202 335)	(202 866)	(5 693)	(35 716)	(6 063)	(5 986)	(19 480)	(6 509)	(5 406)	(5 594)	(3 058)	(1 828)	(2 974)	(6 951)	701	648	758	222	(1 095)	(955)	(1 435)	1 211	(5 297)	(4 656)	932	4 637	2 281	4 534	3 902	7 021	6 903	945	(749)	496	(5 213)	(3 110)	(3 767)	4 367	2 520	10 690	8 419	6 678	18 707	35 653	(10 580)	3 853	14 973	16 484	(835)	12 661
Operating Income	46 162 N/A	46 160 0%	46 605 +1%	50 837 +9%	57 978 +14%	63 975 +10%	69 187 +8%	71 252 +3%	69 889 -2%	71 236 +2%	73 620 +3%	75 912 +3%	79 698 +5%	80 587 +1%	756 171 +838%	756 493 +0%	83 520 -89%	757 678 +807%	745 944 -2%	747 234 +0%	86 930 -88%	1 201 404 +1 282%	1 059 451 -12%	1 060 008 +0%	83 128 -92%	609 335 +633%	90 899 -85%	92 619 +2%	81 470 -12%	95 372 +17%	97 232 +2%	101 758 +5%	76 225 -25%	76 605 +0%	105 757 +38%	96 399 -9%	21 062 -78%	40 657 +93%	64 014 +57%	84 554 +32%	85 461 +1%	89 013 +4%	93 485 +5%	93 709 +0%	98 010 +5%	101 379 +3%	109 194 +8%	110 265 +1%	105 263 -5%	107 552 +2%	107 016 0%	118 569 +11%	121 439 +2%	118 741 -2%	119 620 +1%	121 780 +2%	116 594 -4%	119 199 +2%	119 162 0%	111 100 -7%	123 686 +11%	129 617 +5%	128 844 -1%	103 096 -20%	147 064 +43%	160 084 +9%	116 527 -27%	116 574 +0%	122 569 +5%	127 010 +4%	130 308 +3%	132 266 +2%
Pre-Tax Income
Interest Income Expense	(1 555)	(2 829)	(3 423)	(3 955)	(2 227)	(1 535)	(402)	2 013	1 703	3 150	3 460	(3 271)	(17 004)	(39 093)	101 082	104 628	(22 707)	130 461	(241 109)	(243 933)	(18 283)	(301 968)	(196 941)	(202 098)	(20 664)	(140 674)	(23 814)	(14 027)	(10 965)	(16 787)	(13 805)	(15 706)	(14 031)	(5 681)	(18 266)	(36 391)	(2 750)	(9 271)	(13 365)	(17 729)	(17 411)	(16 086)	(15 416)	(21 189)	(19 796)	(20 908)	(24 338)	(33 666)	(26 283)	(30 162)	(33 672)	(39 140)	(35 442)	(33 831)	(31 380)	(30 104)	(32 470)	(31 104)	(32 066)	(33 716)	(38 383)	(46 748)	(49 813)	(52 889)	(49 875)	(44 560)	(45 796)	(49 225)	(64 041)	(78 256)	(94 285)	(119 199)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2 740)	0	0	0	(3 883)	(282)	(1 513)	(1 571)	(559)	(1 527)	(339)	(574)	(19 484)	(392)	(352)	0	(3)	0	3 604	0	0	0	0	0	0	0	(1 146)	(6 678)	0	0	(2 629)	(3 820)	0	(2 863)	(2 863)	(7 575)	(10 757)	(8 823)	(8 802)	(13 935)	(7 246)	(6 313)	(6 333)	10	(13 203)	(26 483)	(26 484)	(489)	(39 642)	(41 586)	0	0	0	0	(2 127)	0
Total Other Income	(374)	120	318	495	(10 486)	(9 059)	(9 337)	(9 308)	732	312	356	212	1 260	1 278	9 300	9 403	(10 677)	(3 840)	(3 608)	(3 470)	(2 032)	(77 780)	(77 981)	(78 105)	(193)	8 591	209	20	(719)	(379)	10 406	10 636	10 259	(1 146)	(1 159)	1 622	0	(86)	414	784	(1 187)	(405)	(536)	3 145	1 358	(1 275)	(1 037)	5 575	(5 207)	(4 388)	(4 035)	(3 616)	(1 426)	(1 875)	(2 562)	(158)	(1 489)	1 145	384	695	(5 235)	3 343	662	(1 028)	305	(10 627)	(11 348)	(1 953)	4 769	(359)	1 582	(2 334)
Pre-Tax Income	44 234 N/A	43 451 -2%	43 500 +0%	47 377 +9%	45 265 -4%	53 382 +18%	59 449 +11%	63 957 +8%	72 324 +13%	74 697 +3%	77 435 +4%	72 851 -6%	63 955 -12%	42 771 -33%	866 552 +1 926%	870 524 +0%	47 396 -95%	884 298 +1 766%	501 226 -43%	499 830 0%	62 732 -87%	821 374 +1 209%	783 016 -5%	778 234 -1%	61 712 -92%	475 724 +671%	66 954 -86%	78 037 +17%	50 301 -36%	77 814 +55%	93 481 +20%	96 688 +3%	72 450 -25%	69 778 -4%	89 936 +29%	61 630 -31%	18 312 -70%	31 300 +71%	51 063 +63%	67 609 +32%	66 863 -1%	72 522 +8%	76 387 +5%	68 987 -10%	79 572 +15%	79 196 0%	81 190 +3%	78 354 -3%	73 773 -6%	70 139 -5%	66 446 -5%	68 238 +3%	73 814 +8%	74 212 +1%	76 876 +4%	77 583 +1%	75 389 -3%	82 927 +10%	81 147 -2%	78 089 -4%	66 865 -14%	59 729 -11%	53 209 -11%	48 690 -8%	57 852 +19%	63 311 +9%	59 383 -6%	65 396 +10%	63 297 -3%	48 395 -24%	35 478 -27%	10 733 -70%
Net Income
Tax Provision	(11 614)	(12 182)	(12 899)	(13 766)	(15 654)	(17 120)	(17 967)	(18 912)	(18 873)	(18 465)	(18 881)	(18 292)	(15 689)	(12 245)	(169 819)	(169 567)	(15 980)	(176 260)	(116 220)	(115 877)	(15 707)	(238 404)	(239 117)	(238 788)	(15 627)	(115 953)	(16 194)	(18 318)	(18 052)	(17 892)	(18 649)	(19 633)	(13 669)	(15 032)	(18 851)	(15 909)	(3 346)	(6 880)	(11 110)	(15 138)	(15 630)	(15 874)	(17 178)	(17 780)	(20 049)	(20 118)	(20 804)	(15 345)	(14 389)	(13 688)	(13 145)	(15 667)	(16 538)	(16 988)	(16 938)	(16 126)	(15 624)	(17 169)	(17 751)	(14 863)	(13 703)	(12 085)	(9 424)	(12 496)	(14 514)	(14 934)	(14 584)	(12 767)	(12 612)	(5 105)	(3 959)	1 774
Income from Continuing Operations	32 620	31 269	30 601	33 612	29 611	36 263	41 483	45 045	53 451	56 230	58 552	54 557	48 266	30 526	696 733	700 957	31 416	708 039	385 007	383 955	47 025	582 971	543 900	539 446	46 085	359 771	50 760	59 719	32 248	59 922	74 832	77 055	58 781	54 746	71 085	45 721	14 966	24 420	39 953	52 471	51 233	56 648	59 209	51 207	59 523	59 078	60 386	63 009	59 384	56 451	53 301	52 571	57 276	57 224	59 938	61 457	59 765	65 758	63 396	63 226	53 162	47 644	43 785	36 194	43 338	48 377	44 799	52 629	50 685	43 290	31 519	12 507
Income to Minority Interest	(760)	(678)	(529)	(410)	(381)	(486)	(590)	(499)	(494)	(288)	(170)	(335)	(240)	(383)	(48 523)	(49 488)	435	(47 547)	(38 615)	(38 802)	(5 096)	(77 794)	(63 188)	(62 742)	(3 639)	(26 451)	(2 061)	(1 452)	(968)	(1 005)	(1 002)	(949)	(639)	(475)	(752)	(190)	190	275	182	24	(281)	(506)	(554)	(548)	(540)	(542)	(1 071)	(984)	(1 104)	(1 127)	(730)	(858)	(807)	(788)	(687)	(661)	(660)	(760)	(825)	(796)	(784)	(704)	(739)	(861)	(934)	(998)	(961)	(977)	(1 411)	(2 023)	(2 252)	(2 523)
Net Income (Common)	31 860 N/A	30 591 -4%	30 071 -2%	33 201 +10%	29 230 -12%	35 777 +22%	40 893 +14%	44 546 +9%	52 957 +19%	55 943 +6%	58 383 +4%	54 222 -7%	48 026 -11%	30 142 -37%	648 208 +2 051%	651 469 +1%	31 851 -95%	660 492 +1 974%	346 394 -48%	345 153 0%	41 929 -88%	505 177 +1 105%	480 711 -5%	476 704 -1%	42 446 -91%	333 319 +685%	15 106 -95%	24 674 +63%	31 280 +27%	26 925 -14%	79 112 +194%	79 839 +1%	61 822 -23%	54 270 -12%	70 332 +30%	51 306 -27%	14 507 -72%	23 563 +62%	36 114 +53%	48 474 +34%	46 448 -4%	52 121 +12%	57 523 +10%	56 042 -3%	58 983 +5%	58 536 -1%	3 563 -94%	6 848 +92%	9 022 +32%	7 445 -17%	62 859 +744%	54 241 -14%	54 385 +0%	53 432 -2%	53 860 +1%	61 412 +14%	59 843 -3%	65 310 +9%	62 956 -4%	63 473 +1%	51 158 -19%	44 888 -12%	40 757 -9%	32 574 -20%	41 413 +27%	47 270 +14%	43 927 -7%	54 552 +24%	71 703 +31%	63 718 -11%	49 048 -23%	10 095 -79%
EPS (Diluted)	16.03 N/A	15.4 -4%	15.12 -2%	16.72 +11%	14.71 -12%	18.01 +22%	20.59 +14%	22.57 +10%	26.84 +19%	28.77 +7%	30.17 +5%	28.19 -7%	24.99 -11%	15.99 -36%	340.08 +2 027%	345.59 +2%	16.9 -95%	344.54 +1 939%	178.73 -48%	180.05 +1%	21.87 -88%	263.54 +1 105%	233.58 -11%	239.67 +3%	21.54 -91%	167.58 +678%	7.59 -95%	12.4 +63%	15.73 +27%	13.53 -14%	39.77 +194%	40.14 +1%	31.08 -23%	26.98 -13%	35.37 +31%	25.78 -27%	7.28 -72%	11.72 +61%	18.14 +55%	24.35 +34%	23.32 -4%	26.47 +14%	29.4 +11%	29.31 0%	31.1 +6%	30.14 -3%	1.91 -94%	3.74 +96%	4.99 +33%	4.24 -15%	35.45 +736%	30.59 -14%	30.63 +0%	30.17 -2%	30.85 +2%	35.56 +15%	34.63 -3%	38.87 +12%	37.62 -3%	37.29 -1%	30.24 -19%	26.22 -13%	23.83 -9%	19.1 -20%	24.23 +27%	27.68 +14%	26 -6%	31.92 +23%	41.96 +31%	37.29 -11%	28.95 -22%	6.01 -79%

Income Statement Balance Sheet Cash Flow Statement

Mobil'nye Telesistemy PAO
MOEX:MTSS

Income Statement

Earnings Waterfall
Mobil'nye Telesistemy PAO

Income Statement
Mobil'nye Telesistemy PAO

See Also

Company

Help

Tools

Stocks

Mobil'nye Telesistemy PAO MOEX:MTSS

Income Statement

Earnings Waterfall Mobil'nye Telesistemy PAO

Income Statement Mobil'nye Telesistemy PAO

See Also

Company

Help

Tools

Stocks

Mobil'nye Telesistemy PAO
MOEX:MTSS

Earnings Waterfall
Mobil'nye Telesistemy PAO

Income Statement
Mobil'nye Telesistemy PAO