Tambovskaya Energosbytovaya Kompaniya PAO
MOEX:TASB
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Tambovskaya Energosbytovaya Kompaniya PAO
MOEX:TASB
|
RU |
Income Statement
Earnings Waterfall
Tambovskaya Energosbytovaya Kompaniya PAO
Income Statement
Tambovskaya Energosbytovaya Kompaniya PAO
| 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 | 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
28
|
27
|
23
|
17
|
9
|
5
|
4
|
4
|
4
|
3
|
2
|
5
|
5
|
5
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
7
|
9
|
10
|
9
|
9
|
9
|
9
|
10
|
10
|
8
|
6
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
0
|
0
|
0
|
|
| Revenue |
3 636
N/A
|
3 963
+9%
|
3 982
+0%
|
4 107
+3%
|
4 102
0%
|
3 970
-3%
|
3 763
-5%
|
3 574
-5%
|
3 400
-5%
|
2 943
-13%
|
2 720
-8%
|
2 575
-5%
|
2 353
-9%
|
2 432
+3%
|
2 478
+2%
|
2 520
+2%
|
2 625
+4%
|
2 794
+6%
|
2 888
+3%
|
3 056
+6%
|
3 229
+6%
|
3 394
+5%
|
3 550
+5%
|
3 586
+1%
|
3 671
+2%
|
3 698
+1%
|
3 692
0%
|
3 807
+3%
|
3 891
+2%
|
3 895
+0%
|
4 029
+3%
|
4 251
+6%
|
4 465
+5%
|
4 661
+4%
|
4 817
+3%
|
4 801
0%
|
4 820
+0%
|
4 696
-3%
|
4 577
-3%
|
4 497
-2%
|
4 484
0%
|
4 639
+3%
|
4 758
+3%
|
4 912
+3%
|
5 107
+4%
|
5 297
+4%
|
5 533
+4%
|
5 765
+4%
|
5 972
+4%
|
6 103
+2%
|
6 134
+1%
|
6 166
+1%
|
6 240
+1%
|
6 393
+2%
|
6 532
+2%
|
6 627
+1%
|
6 693
+1%
|
6 652
-1%
|
6 677
+0%
|
6 810
+2%
|
6 938
+2%
|
7 155
+3%
|
7 264
+2%
|
7 396
+2%
|
7 541
+2%
|
1 806
-76%
|
7 560
+319%
|
6 175
-18%
|
7 902
+28%
|
8 167
+3%
|
8 613
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 362)
|
(2 210)
|
(2 517)
|
(2 536)
|
(2 464)
|
(2 399)
|
(1 651)
|
(1 245)
|
(874)
|
(360)
|
(682)
|
(705)
|
(662)
|
(708)
|
(718)
|
(702)
|
(749)
|
(998)
|
(1 196)
|
(1 493)
|
(1 735)
|
(1 672)
|
(1 658)
|
(1 546)
|
(1 429)
|
(1 436)
|
(1 433)
|
(1 491)
|
(1 525)
|
(1 523)
|
(1 587)
|
(1 695)
|
(1 759)
|
(1 814)
|
(1 851)
|
(1 787)
|
(1 778)
|
(1 712)
|
(1 639)
|
(1 578)
|
(1 565)
|
(1 583)
|
(1 599)
|
(1 633)
|
(1 647)
|
(1 667)
|
(1 702)
|
(1 746)
|
(1 805)
|
(1 839)
|
(1 837)
|
(1 829)
|
(1 850)
|
(1 928)
|
(2 707)
|
(3 086)
|
(3 473)
|
(3 867)
|
(3 504)
|
(3 572)
|
(3 672)
|
(3 778)
|
(3 832)
|
(3 927)
|
(4 008)
|
(874)
|
(3 787)
|
(3 032)
|
(3 877)
|
(4 029)
|
(4 289)
|
|
| Gross Profit |
1 274
N/A
|
1 754
+38%
|
1 466
-16%
|
1 571
+7%
|
1 638
+4%
|
1 571
-4%
|
2 112
+34%
|
2 329
+10%
|
2 526
+8%
|
2 583
+2%
|
2 037
-21%
|
1 870
-8%
|
1 691
-10%
|
1 724
+2%
|
1 760
+2%
|
1 817
+3%
|
1 876
+3%
|
1 796
-4%
|
1 692
-6%
|
1 563
-8%
|
1 494
-4%
|
1 722
+15%
|
1 892
+10%
|
2 040
+8%
|
2 242
+10%
|
2 262
+1%
|
2 260
0%
|
2 317
+3%
|
2 366
+2%
|
2 372
+0%
|
2 442
+3%
|
2 556
+5%
|
2 706
+6%
|
2 847
+5%
|
2 965
+4%
|
3 013
+2%
|
3 042
+1%
|
2 983
-2%
|
2 938
-2%
|
2 918
-1%
|
2 919
+0%
|
3 056
+5%
|
3 159
+3%
|
3 279
+4%
|
3 460
+6%
|
3 630
+5%
|
3 830
+6%
|
4 019
+5%
|
4 167
+4%
|
4 264
+2%
|
4 297
+1%
|
4 337
+1%
|
4 390
+1%
|
4 464
+2%
|
3 825
-14%
|
3 541
-7%
|
3 220
-9%
|
2 785
-14%
|
3 174
+14%
|
3 238
+2%
|
3 266
+1%
|
3 377
+3%
|
3 432
+2%
|
3 469
+1%
|
3 533
+2%
|
932
-74%
|
3 773
+305%
|
3 142
-17%
|
4 025
+28%
|
4 138
+3%
|
4 324
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 234)
|
(1 706)
|
(1 415)
|
(1 520)
|
(1 602)
|
(1 553)
|
(2 099)
|
(2 321)
|
(2 512)
|
(2 548)
|
(2 006)
|
(1 838)
|
(1 657)
|
(1 644)
|
(1 726)
|
(1 809)
|
(1 845)
|
(1 772)
|
(1 612)
|
(1 436)
|
(1 355)
|
(1 507)
|
(1 723)
|
(1 962)
|
(2 073)
|
(2 202)
|
(2 173)
|
(2 184)
|
(2 380)
|
(2 416)
|
(2 492)
|
(2 594)
|
(2 705)
|
(2 852)
|
(2 958)
|
(2 981)
|
(3 035)
|
(2 946)
|
(2 905)
|
(2 917)
|
(2 924)
|
(3 098)
|
(3 209)
|
(3 302)
|
(3 463)
|
(3 619)
|
(3 790)
|
(4 008)
|
(4 168)
|
(4 251)
|
(4 282)
|
(4 304)
|
(4 376)
|
(4 437)
|
(3 802)
|
(3 522)
|
(3 190)
|
(2 759)
|
(3 149)
|
(3 204)
|
(3 162)
|
(3 208)
|
(3 253)
|
(3 173)
|
(3 248)
|
(867)
|
(3 468)
|
(2 787)
|
(3 651)
|
(3 765)
|
(4 075)
|
|
| Selling, General & Administrative |
(1 231)
|
(1 458)
|
(1 153)
|
(1 477)
|
(1 584)
|
(1 546)
|
(2 104)
|
(2 338)
|
(2 487)
|
(2 468)
|
(1 971)
|
(1 805)
|
(1 642)
|
(1 682)
|
(1 720)
|
(1 802)
|
(1 814)
|
(1 740)
|
(1 580)
|
(1 403)
|
(1 349)
|
(1 500)
|
(1 667)
|
(1 873)
|
(2 058)
|
(2 172)
|
(2 193)
|
(2 246)
|
(2 373)
|
(2 429)
|
(2 504)
|
(2 599)
|
(2 709)
|
(2 848)
|
(2 953)
|
(2 973)
|
(2 997)
|
(2 924)
|
(2 863)
|
(2 870)
|
(2 866)
|
(3 059)
|
(3 200)
|
(3 306)
|
(3 454)
|
(3 620)
|
(3 770)
|
(3 961)
|
(4 186)
|
(4 252)
|
(4 313)
|
(4 318)
|
(4 394)
|
(4 318)
|
(3 634)
|
(3 351)
|
(3 225)
|
(2 626)
|
(3 037)
|
(3 069)
|
(3 156)
|
(3 090)
|
(3 132)
|
(3 161)
|
(3 263)
|
(848)
|
(3 401)
|
(2 835)
|
(3 673)
|
(3 785)
|
(3 914)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(77)
|
|
| Other Operating Expenses |
(4)
|
(249)
|
(262)
|
(42)
|
(18)
|
(7)
|
5
|
17
|
(25)
|
(80)
|
(35)
|
(33)
|
(15)
|
38
|
(6)
|
(7)
|
(31)
|
(31)
|
(32)
|
(33)
|
(7)
|
(7)
|
(56)
|
(89)
|
(15)
|
(30)
|
20
|
63
|
(6)
|
12
|
12
|
4
|
4
|
(4)
|
(5)
|
(7)
|
(20)
|
(22)
|
(42)
|
(47)
|
(39)
|
(38)
|
(9)
|
4
|
17
|
2
|
(20)
|
(47)
|
33
|
2
|
30
|
14
|
32
|
(119)
|
(168)
|
(171)
|
35
|
(133)
|
(113)
|
(134)
|
(7)
|
(118)
|
(121)
|
(12)
|
15
|
(19)
|
(14)
|
48
|
22
|
20
|
(85)
|
|
| Operating Income |
40
N/A
|
47
+19%
|
51
+8%
|
52
+1%
|
36
-30%
|
18
-51%
|
14
-23%
|
8
-45%
|
14
+80%
|
35
+161%
|
31
-12%
|
32
+2%
|
34
+5%
|
80
+139%
|
34
-58%
|
8
-75%
|
31
+269%
|
25
-21%
|
81
+228%
|
127
+57%
|
139
+9%
|
215
+55%
|
168
-22%
|
79
-53%
|
169
+115%
|
60
-64%
|
87
+44%
|
133
+53%
|
(14)
N/A
|
(44)
-224%
|
(49)
-11%
|
(38)
+22%
|
1
N/A
|
(5)
N/A
|
8
N/A
|
33
+333%
|
8
-76%
|
37
+377%
|
33
-12%
|
1
-96%
|
(6)
N/A
|
(42)
-634%
|
(50)
-21%
|
(24)
+53%
|
(3)
+87%
|
11
N/A
|
40
+258%
|
11
-74%
|
(1)
N/A
|
14
N/A
|
14
+7%
|
34
+133%
|
13
-60%
|
28
+106%
|
23
-17%
|
18
-20%
|
29
+60%
|
25
-14%
|
24
-4%
|
34
+42%
|
104
+205%
|
169
+63%
|
179
+6%
|
296
+65%
|
285
-4%
|
65
-77%
|
305
+373%
|
355
+16%
|
374
+5%
|
373
0%
|
249
-33%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(28)
|
(27)
|
(23)
|
(17)
|
(9)
|
(5)
|
(4)
|
(4)
|
(3)
|
(1)
|
(0)
|
(3)
|
(5)
|
(4)
|
(3)
|
0
|
2
|
3
|
3
|
4
|
4
|
5
|
7
|
9
|
12
|
16
|
17
|
17
|
14
|
9
|
4
|
1
|
0
|
0
|
1
|
4
|
7
|
12
|
13
|
12
|
11
|
7
|
5
|
5
|
3
|
0
|
(2)
|
(5)
|
(7)
|
(8)
|
(9)
|
(10)
|
(9)
|
(7)
|
(5)
|
(1)
|
1
|
3
|
4
|
4
|
6
|
8
|
10
|
16
|
23
|
51
|
210
|
207
|
291
|
316
|
317
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(0)
|
0
|
68
|
15
|
24
|
31
|
50
|
|
| Total Other Income |
(1)
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
11
N/A
|
20
+85%
|
28
+42%
|
33
+20%
|
27
-19%
|
12
-54%
|
9
-24%
|
4
-63%
|
11
+214%
|
34
+208%
|
31
-8%
|
29
-7%
|
29
+0%
|
76
+164%
|
30
-60%
|
9
-72%
|
33
+278%
|
28
-15%
|
84
+205%
|
131
+56%
|
143
+9%
|
219
+54%
|
175
-20%
|
88
-50%
|
181
+107%
|
76
-58%
|
104
+37%
|
150
+44%
|
0
-100%
|
(36)
N/A
|
(45)
-26%
|
(37)
+17%
|
2
N/A
|
(5)
N/A
|
9
N/A
|
36
+309%
|
15
-59%
|
49
+232%
|
45
-8%
|
14
-70%
|
5
-61%
|
(34)
N/A
|
(45)
-31%
|
(19)
+58%
|
4
N/A
|
12
+166%
|
38
+226%
|
5
-86%
|
10
+79%
|
5
-45%
|
5
+4%
|
24
+337%
|
6
-75%
|
20
+245%
|
18
-10%
|
17
-6%
|
28
+62%
|
28
-1%
|
28
+1%
|
38
+37%
|
112
+191%
|
177
+58%
|
190
+7%
|
312
+65%
|
307
-1%
|
116
-62%
|
584
+404%
|
576
-1%
|
689
+20%
|
721
+5%
|
616
-15%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4)
|
(8)
|
(14)
|
(18)
|
(18)
|
(13)
|
(8)
|
(5)
|
(9)
|
(27)
|
(28)
|
(26)
|
(24)
|
(20)
|
(9)
|
(4)
|
(16)
|
(15)
|
(26)
|
(36)
|
(30)
|
(46)
|
(47)
|
(36)
|
(37)
|
(15)
|
(10)
|
(11)
|
2
|
8
|
10
|
6
|
(1)
|
(0)
|
(3)
|
(8)
|
(5)
|
(12)
|
(12)
|
(5)
|
(5)
|
2
|
6
|
(1)
|
(3)
|
(3)
|
(11)
|
(3)
|
(9)
|
(9)
|
(9)
|
(12)
|
1
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(6)
|
(10)
|
(26)
|
(39)
|
(40)
|
(62)
|
(63)
|
(23)
|
(117)
|
(123)
|
(152)
|
(166)
|
(156)
|
|
| Income from Continuing Operations |
6
|
11
|
14
|
15
|
9
|
(0)
|
1
|
(1)
|
3
|
7
|
3
|
3
|
5
|
56
|
22
|
5
|
16
|
12
|
57
|
95
|
112
|
174
|
128
|
51
|
144
|
61
|
93
|
139
|
2
|
(28)
|
(35)
|
(31)
|
0
|
(5)
|
6
|
28
|
10
|
37
|
34
|
9
|
0
|
(33)
|
(40)
|
(20)
|
1
|
8
|
27
|
2
|
0
|
(4)
|
(3)
|
12
|
7
|
18
|
16
|
15
|
23
|
23
|
22
|
28
|
86
|
138
|
149
|
250
|
245
|
92
|
467
|
454
|
537
|
555
|
460
|
|
| Net Income (Common) |
6
N/A
|
11
+82%
|
14
+24%
|
15
+10%
|
8
-46%
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
2
N/A
|
7
+218%
|
3
-61%
|
2
-11%
|
5
+92%
|
56
+1 111%
|
21
-62%
|
4
-81%
|
15
+285%
|
12
-25%
|
57
+391%
|
94
+67%
|
107
+13%
|
168
+58%
|
123
-27%
|
46
-63%
|
130
+184%
|
47
-64%
|
79
+70%
|
125
+57%
|
2
-98%
|
(28)
N/A
|
(35)
-27%
|
(31)
+12%
|
0
N/A
|
(5)
N/A
|
6
N/A
|
28
+371%
|
10
-64%
|
37
+275%
|
34
-9%
|
9
-75%
|
0
-99%
|
(33)
N/A
|
(40)
-20%
|
(20)
+50%
|
1
N/A
|
8
+681%
|
27
+235%
|
2
-92%
|
0
-92%
|
(4)
N/A
|
(3)
+11%
|
12
N/A
|
7
-44%
|
18
+173%
|
16
-12%
|
15
-7%
|
23
+49%
|
23
+0%
|
22
-5%
|
28
+29%
|
86
+209%
|
138
+60%
|
149
+8%
|
250
+67%
|
245
-2%
|
92
-62%
|
467
+405%
|
454
-3%
|
537
+18%
|
555
+3%
|
460
-17%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.03
N/A
|
0.01
-67%
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.04
+300%
|
0.06
+50%
|
0.07
+17%
|
0.11
+57%
|
0.08
-27%
|
0.03
-63%
|
0.08
+167%
|
0.03
-63%
|
0.05
+67%
|
0.08
+60%
|
0
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.02
+33%
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.01
+67%
|
0
N/A
|
0.01
N/A
|
0.03
+200%
|
0.01
-67%
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.06
+200%
|
0.09
+50%
|
0.1
+11%
|
0.16
+60%
|
0.16
N/A
|
0.06
-63%
|
0.31
+417%
|
0.3
-3%
|
0.35
+17%
|
0.36
+3%
|
0.3
-17%
|
|