Nauka-Svyaz' PAO
MOEX:NSVZ
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Nauka-Svyaz' PAO
MOEX:NSVZ
|
RU |
|
Semler Scientific Inc
NASDAQ:SMLR
|
US |
|
S
|
SIK Cheong Bhd
KLSE:SCB
|
MY |
|
Leshan Giantstar Farming & Husbandry Corp Ltd
SSE:603477
|
CN |
|
Nebius Group NV
NASDAQ:NBIS
|
NL |
Income Statement
Earnings Waterfall
Nauka-Svyaz' PAO
Income Statement
Nauka-Svyaz' PAO
| Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
0
|
75
|
0
|
206
|
0
|
0
|
0
|
|
| Revenue |
973
N/A
|
937
-4%
|
918
-2%
|
939
+2%
|
1 052
+12%
|
1 104
+5%
|
1 055
-4%
|
1 073
+2%
|
1 141
+6%
|
1 265
+11%
|
1 498
+18%
|
1 547
+3%
|
1 583
+2%
|
2 580
+63%
|
6 396
+148%
|
6 975
+9%
|
8 836
+27%
|
8 946
+1%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
(593)
|
(561)
|
(523)
|
(507)
|
(623)
|
(669)
|
(687)
|
(703)
|
(732)
|
(851)
|
(355)
|
(123)
|
(390)
|
(555)
|
(2 139)
|
(2 181)
|
(2 557)
|
(2 116)
|
|
| Gross Profit |
380
N/A
|
376
-1%
|
396
+5%
|
432
+9%
|
429
-1%
|
435
+1%
|
368
-15%
|
370
+0%
|
409
+11%
|
414
+1%
|
1 143
+176%
|
584
-49%
|
1 193
+104%
|
2 024
+70%
|
4 257
+110%
|
4 794
+13%
|
6 278
+31%
|
6 830
+9%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(275)
|
(287)
|
(303)
|
(350)
|
(345)
|
(355)
|
(286)
|
(284)
|
(296)
|
(245)
|
(966)
|
(1 313)
|
(1 100)
|
(1 882)
|
(3 468)
|
(3 877)
|
(5 443)
|
(5 884)
|
|
| Selling, General & Administrative |
(156)
|
(167)
|
(177)
|
(185)
|
(141)
|
(153)
|
(143)
|
(129)
|
(122)
|
(159)
|
(479)
|
(286)
|
(545)
|
(1 210)
|
(2 491)
|
(2 688)
|
(4 031)
|
(4 415)
|
|
| Depreciation & Amortization |
(113)
|
(113)
|
(116)
|
(124)
|
(125)
|
(126)
|
(130)
|
(137)
|
(148)
|
0
|
(107)
|
(207)
|
(178)
|
(216)
|
(357)
|
(383)
|
(402)
|
(437)
|
|
| Other Operating Expenses |
(6)
|
(7)
|
(10)
|
(41)
|
(79)
|
(76)
|
(13)
|
(18)
|
(27)
|
(86)
|
(380)
|
(820)
|
(376)
|
(455)
|
(620)
|
(805)
|
(1 010)
|
(1 031)
|
|
| Operating Income |
105
N/A
|
89
-15%
|
93
+4%
|
82
-12%
|
84
+3%
|
80
-5%
|
83
+3%
|
86
+4%
|
113
+31%
|
169
+50%
|
177
+5%
|
111
-37%
|
94
-16%
|
143
+53%
|
789
+453%
|
917
+16%
|
836
-9%
|
947
+13%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(79)
|
(81)
|
(78)
|
(74)
|
(67)
|
(65)
|
(68)
|
(70)
|
(70)
|
(53)
|
(54)
|
(75)
|
(77)
|
(118)
|
(201)
|
(317)
|
(469)
|
(636)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
33
|
25
|
(6)
|
1
|
(176)
|
(208)
|
(73)
|
(30)
|
|
| Total Other Income |
0
|
7
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(4)
|
0
|
(10)
|
0
|
(14)
|
0
|
|
| Pre-Tax Income |
26
N/A
|
16
-38%
|
15
-8%
|
8
-43%
|
18
+115%
|
15
-16%
|
15
0%
|
16
+7%
|
42
+165%
|
126
+197%
|
155
+23%
|
62
-60%
|
7
-88%
|
26
+263%
|
401
+1 448%
|
391
-3%
|
279
-29%
|
281
+1%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(11)
|
(8)
|
(1)
|
(9)
|
(29)
|
(36)
|
(20)
|
6
|
14
|
(30)
|
(34)
|
(1)
|
9
|
|
| Income from Continuing Operations |
10
|
2
|
0
|
(5)
|
4
|
4
|
7
|
15
|
34
|
97
|
119
|
41
|
14
|
39
|
371
|
357
|
278
|
290
|
|
| Income to Minority Interest |
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
1
|
2
|
|
| Net Income (Common) |
10
N/A
|
2
-83%
|
0
-98%
|
(5)
N/A
|
5
N/A
|
5
+3%
|
7
+54%
|
15
+111%
|
34
+119%
|
97
+188%
|
119
+23%
|
41
-65%
|
14
-67%
|
39
+191%
|
371
+841%
|
356
-4%
|
279
-22%
|
292
+5%
|
|
| EPS (Diluted) |
8.26
N/A
|
1.37
-83%
|
0.03
-98%
|
-4.49
N/A
|
3.8
N/A
|
3.92
+3%
|
6.05
+54%
|
12.77
+111%
|
7.16
-44%
|
20.59
+188%
|
25.31
+23%
|
8.74
-65%
|
2.89
-67%
|
2.51
-13%
|
23.64
+842%
|
22.67
-4%
|
17.76
-22%
|
18.63
+5%
|
|