Trubnaya Metallurgicheskaya Kompaniya PAO
MOEX:TRMK
Trubnaya Metallurgicheskaya Kompaniya PAO
MOEX:TRMK
Price:
102.24
RUB
-1.79%
Market Cap:
₽109.7B
Income Statement
Earnings Waterfall
Trubnaya Metallurgicheskaya Kompaniya PAO
Trubnaya Metallurgicheskaya Kompaniya PAO
Income Statement
Trubnaya Metallurgicheskaya Kompaniya PAO
Trubnaya Metallurgicheskaya Kompaniya PAO
Currency: RUB
| 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-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
5 579
N/A
|
6 007
+8%
|
6 560
+9%
|
6 799
+4%
|
6 754
-1%
|
6 744
0%
|
6 646
-1%
|
6 659
+0%
|
6 688
+0%
|
6 754
+1%
|
6 622
-2%
|
6 492
-2%
|
6 432
-1%
|
6 173
-4%
|
6 041
-2%
|
6 080
+1%
|
6 009
-1%
|
5 677
-6%
|
5 323
-6%
|
4 713
-11%
|
314 192
+6 566%
|
3 754
-99%
|
3 444
-8%
|
3 350
-3%
|
201 948
+5 928%
|
3 521
-98%
|
3 775
+7%
|
4 093
+8%
|
265 816
+6 395%
|
4 724
-98%
|
4 972
+5%
|
5 038
+1%
|
308 476
+6 023%
|
5 082
-98%
|
88 029
+1 632%
|
157 905
+79%
|
308 378
+95%
|
280 628
-9%
|
252 998
-10%
|
233 071
-8%
|
222 621
-4%
|
232 363
+4%
|
284 908
+23%
|
351 011
+23%
|
428 981
+22%
|
555 541
+30%
|
629 185
+13%
|
607 205
-3%
|
544 265
-10%
|
542 136
0%
|
532 165
-2%
|
492 426
-7%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 285)
|
(4 614)
|
(5 038)
|
(5 304)
|
(5 307)
|
(5 277)
|
(5 213)
|
(5 175)
|
(5 204)
|
(5 317)
|
(5 220)
|
(5 158)
|
(5 072)
|
(4 898)
|
(4 836)
|
(4 861)
|
(4 826)
|
(4 526)
|
(4 216)
|
(3 725)
|
(249 890)
|
(3 008)
|
(2 748)
|
(2 667)
|
(159 379)
|
(2 770)
|
(2 993)
|
(3 236)
|
(213 030)
|
(3 830)
|
(4 051)
|
(4 135)
|
(253 082)
|
(4 153)
|
(71 422)
|
(127 318)
|
(246 736)
|
(221 632)
|
(198 108)
|
(180 854)
|
(174 051)
|
(184 166)
|
(226 880)
|
(281 276)
|
(338 869)
|
(432 011)
|
(466 211)
|
(425 385)
|
(387 117)
|
(410 741)
|
(413 346)
|
(378 420)
|
|
| Gross Profit |
1 293
N/A
|
1 393
+8%
|
1 522
+9%
|
1 496
-2%
|
1 446
-3%
|
1 467
+1%
|
1 433
-2%
|
1 483
+4%
|
1 483
N/A
|
1 437
-3%
|
1 402
-2%
|
1 334
-5%
|
1 360
+2%
|
1 275
-6%
|
1 205
-5%
|
1 219
+1%
|
1 183
-3%
|
1 151
-3%
|
1 107
-4%
|
988
-11%
|
64 301
+6 407%
|
746
-99%
|
696
-7%
|
683
-2%
|
42 570
+6 136%
|
751
-98%
|
782
+4%
|
857
+10%
|
52 786
+6 063%
|
893
-98%
|
921
+3%
|
902
-2%
|
55 394
+6 039%
|
930
-98%
|
16 607
+1 687%
|
30 587
+84%
|
61 642
+102%
|
58 996
-4%
|
54 890
-7%
|
52 217
-5%
|
48 570
-7%
|
48 197
-1%
|
58 028
+20%
|
69 735
+20%
|
90 112
+29%
|
123 530
+37%
|
162 974
+32%
|
181 820
+12%
|
157 148
-14%
|
131 395
-16%
|
118 819
-10%
|
114 006
-4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(684)
|
(696)
|
(724)
|
(748)
|
(760)
|
(787)
|
(789)
|
(800)
|
(794)
|
(776)
|
(771)
|
(748)
|
(750)
|
(742)
|
(733)
|
(721)
|
(689)
|
(639)
|
(600)
|
(560)
|
(39 073)
|
(500)
|
(451)
|
(439)
|
(26 598)
|
(444)
|
(485)
|
(512)
|
(31 635)
|
(543)
|
(531)
|
(511)
|
(30 632)
|
(503)
|
(8 027)
|
(17 291)
|
(34 845)
|
(35 523)
|
(35 156)
|
(32 982)
|
(32 772)
|
(33 973)
|
(40 230)
|
(45 657)
|
(54 241)
|
(55 972)
|
(66 827)
|
(69 908)
|
(63 507)
|
(73 318)
|
(82 462)
|
(73 369)
|
|
| Selling, General & Administrative |
(552)
|
(564)
|
(596)
|
(616)
|
(625)
|
(655)
|
(655)
|
(670)
|
(667)
|
(653)
|
(654)
|
(636)
|
(649)
|
(646)
|
(637)
|
(627)
|
(596)
|
(550)
|
(519)
|
(486)
|
(33 368)
|
(425)
|
(389)
|
(382)
|
(23 899)
|
(407)
|
(445)
|
(473)
|
(29 530)
|
(509)
|
(504)
|
(487)
|
(28 974)
|
(473)
|
(7 952)
|
(16 764)
|
(33 126)
|
(33 808)
|
(32 793)
|
(30 929)
|
(30 779)
|
(31 816)
|
(36 914)
|
(41 707)
|
(51 199)
|
(50 942)
|
(65 964)
|
(64 656)
|
(58 846)
|
(68 035)
|
(74 791)
|
(65 270)
|
|
| Research & Development |
(13)
|
(14)
|
(15)
|
(16)
|
(18)
|
(18)
|
(19)
|
(17)
|
(16)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(9)
|
(689)
|
(8)
|
(8)
|
(8)
|
(416)
|
(7)
|
(7)
|
(8)
|
(495)
|
(8)
|
(7)
|
(6)
|
(306)
|
(5)
|
(87)
|
(171)
|
(386)
|
(273)
|
(221)
|
(173)
|
(147)
|
(155)
|
(170)
|
(171)
|
(174)
|
(174)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(95)
|
(91)
|
(87)
|
(83)
|
(80)
|
(78)
|
(75)
|
(73)
|
(70)
|
(68)
|
(65)
|
(62)
|
(60)
|
(58)
|
(56)
|
(54)
|
(51)
|
(49)
|
(46)
|
(43)
|
(3 133)
|
(40)
|
(37)
|
(35)
|
(1 953)
|
(30)
|
(28)
|
(23)
|
(1 145)
|
(16)
|
(14)
|
(15)
|
(908)
|
(16)
|
(268)
|
(524)
|
(1 069)
|
(1 116)
|
(1 220)
|
(1 329)
|
(1 382)
|
(1 484)
|
(2 611)
|
(2 829)
|
(2 300)
|
(3 489)
|
0
|
(1 626)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(24)
|
(27)
|
(27)
|
(33)
|
(38)
|
(37)
|
(41)
|
(40)
|
(40)
|
(41)
|
(40)
|
(36)
|
(29)
|
(26)
|
(28)
|
(27)
|
(31)
|
(29)
|
(24)
|
(21)
|
(1 883)
|
(27)
|
(18)
|
(14)
|
(331)
|
(0)
|
(6)
|
(9)
|
(465)
|
(10)
|
(6)
|
(3)
|
(443)
|
(9)
|
280
|
168
|
(264)
|
(326)
|
(922)
|
(551)
|
(464)
|
(518)
|
(535)
|
(950)
|
(568)
|
(1 367)
|
(863)
|
(3 626)
|
(4 661)
|
(5 283)
|
(7 671)
|
(8 099)
|
|
| Operating Income |
610
N/A
|
696
+14%
|
797
+14%
|
748
-6%
|
686
-8%
|
679
-1%
|
643
-5%
|
683
+6%
|
690
+1%
|
661
-4%
|
632
-4%
|
585
-7%
|
610
+4%
|
533
-13%
|
472
-11%
|
499
+6%
|
494
-1%
|
512
+4%
|
508
-1%
|
429
-16%
|
25 228
+5 788%
|
247
-99%
|
245
-1%
|
244
0%
|
15 971
+6 451%
|
306
-98%
|
297
-3%
|
344
+16%
|
21 150
+6 041%
|
350
-98%
|
390
+11%
|
392
+1%
|
24 762
+6 219%
|
426
-98%
|
8 580
+1 912%
|
13 296
+55%
|
26 797
+102%
|
23 473
-12%
|
19 734
-16%
|
19 235
-3%
|
15 798
-18%
|
14 224
-10%
|
17 798
+25%
|
24 078
+35%
|
35 871
+49%
|
67 558
+88%
|
96 147
+42%
|
111 912
+16%
|
93 641
-16%
|
58 077
-38%
|
36 357
-37%
|
40 637
+12%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(415)
|
(394)
|
(370)
|
(343)
|
(227)
|
(225)
|
(289)
|
(259)
|
(260)
|
(285)
|
(299)
|
(294)
|
(286)
|
(334)
|
(256)
|
(337)
|
(525)
|
(495)
|
(514)
|
(541)
|
(31 359)
|
(355)
|
(361)
|
(242)
|
(7 476)
|
(115)
|
(163)
|
(187)
|
(14 779)
|
(287)
|
(280)
|
(293)
|
(18 375)
|
(271)
|
(3 226)
|
(7 186)
|
(12 269)
|
(11 912)
|
(9 334)
|
(2 519)
|
(3 486)
|
(7 343)
|
(11 554)
|
(21 354)
|
(24 667)
|
(28 888)
|
(33 805)
|
(35 371)
|
(35 424)
|
(37 809)
|
(60 835)
|
(69 916)
|
|
| Non-Reccuring Items |
(10)
|
(9)
|
(7)
|
(6)
|
85
|
65
|
64
|
58
|
(25)
|
(24)
|
(20)
|
(19)
|
(12)
|
(14)
|
(14)
|
(13)
|
(171)
|
(168)
|
(168)
|
(170)
|
(27 595)
|
(364)
|
(352)
|
(354)
|
(505)
|
(9)
|
(23)
|
(18)
|
(1 718)
|
(29)
|
(31)
|
(55)
|
(3 151)
|
(53)
|
(80)
|
(203)
|
(7 157)
|
15 096
|
12 047
|
11 694
|
18 307
|
(3 839)
|
(778)
|
777
|
1 480
|
(2 108)
|
(6 295)
|
(4 740)
|
1 066
|
(4 563)
|
(6 665)
|
(3 089)
|
|
| Total Other Income |
(0)
|
24
|
23
|
27
|
0
|
20
|
23
|
15
|
0
|
9
|
2
|
3
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 243
|
37
|
37
|
38
|
35
|
0
|
1
|
(0)
|
(525)
|
(12)
|
(261)
|
(609)
|
(1 344)
|
(1 209)
|
(1 047)
|
(709)
|
(261)
|
(1 264)
|
(1 264)
|
(1 254)
|
(1 075)
|
(483)
|
(921)
|
(5 199)
|
(6 678)
|
(2 182)
|
(1 873)
|
(2 098)
|
|
| Pre-Tax Income |
185
N/A
|
317
+71%
|
444
+40%
|
426
-4%
|
544
+28%
|
539
-1%
|
442
-18%
|
497
+13%
|
405
-19%
|
361
-11%
|
316
-13%
|
276
-13%
|
312
+13%
|
187
-40%
|
202
+8%
|
150
-26%
|
(201)
N/A
|
(151)
+25%
|
(174)
-15%
|
(282)
-62%
|
(33 726)
-11 864%
|
(472)
+99%
|
(467)
+1%
|
(353)
+24%
|
10 234
N/A
|
220
-98%
|
148
-33%
|
178
+21%
|
4 689
+2 534%
|
35
-99%
|
79
+124%
|
43
-46%
|
2 711
+6 217%
|
91
-97%
|
5 012
+5 397%
|
5 298
+6%
|
6 027
+14%
|
25 448
+322%
|
21 400
-16%
|
27 701
+29%
|
30 358
+10%
|
1 778
-94%
|
4 202
+136%
|
2 247
-47%
|
11 609
+417%
|
36 079
+211%
|
55 126
+53%
|
66 602
+21%
|
52 605
-21%
|
13 523
-74%
|
(33 016)
N/A
|
(34 466)
-4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(81)
|
(109)
|
(149)
|
(145)
|
(159)
|
(153)
|
(133)
|
(141)
|
(123)
|
(103)
|
(95)
|
(89)
|
(98)
|
(73)
|
(67)
|
(58)
|
(15)
|
(20)
|
(10)
|
31
|
5 707
|
88
|
93
|
63
|
(214)
|
(27)
|
(29)
|
(48)
|
(3 026)
|
(42)
|
(48)
|
(41)
|
(2 721)
|
(53)
|
(1 301)
|
(1 656)
|
(2 081)
|
(4 857)
|
(3 902)
|
(5 292)
|
(6 057)
|
(1 952)
|
(3 011)
|
(2 611)
|
(4 426)
|
(8 105)
|
(13 197)
|
(16 768)
|
(13 221)
|
(4 272)
|
5 288
|
5 305
|
|
| Income from Continuing Operations |
104
|
209
|
294
|
281
|
385
|
386
|
309
|
356
|
282
|
258
|
221
|
187
|
215
|
114
|
134
|
92
|
(217)
|
(171)
|
(184)
|
(251)
|
(28 019)
|
(384)
|
(375)
|
(290)
|
10 020
|
193
|
118
|
130
|
1 663
|
(6)
|
32
|
2
|
(9)
|
38
|
3 712
|
3 642
|
3 946
|
20 591
|
17 498
|
22 409
|
24 301
|
(174)
|
1 191
|
(364)
|
7 183
|
27 974
|
41 929
|
49 834
|
39 384
|
9 251
|
(27 728)
|
(29 161)
|
|
| Income to Minority Interest |
0
|
(2)
|
(4)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(3)
|
(1)
|
(1)
|
2
|
1
|
(0)
|
1
|
1
|
2
|
4
|
367
|
6
|
4
|
5
|
61
|
1
|
1
|
2
|
362
|
5
|
6
|
5
|
155
|
0
|
(49)
|
(85)
|
(102)
|
98
|
88
|
126
|
(30)
|
(155)
|
(113)
|
(188)
|
(209)
|
(239)
|
440
|
186
|
(552)
|
1 038
|
3 844
|
4 264
|
|
| Net Income (Common) |
104
N/A
|
207
+99%
|
291
+40%
|
278
-4%
|
380
+37%
|
381
+0%
|
304
-20%
|
351
+15%
|
277
-21%
|
252
-9%
|
218
-14%
|
186
-15%
|
214
+15%
|
115
-46%
|
135
+18%
|
92
-32%
|
(216)
N/A
|
(170)
+21%
|
(182)
-7%
|
(247)
-36%
|
(27 652)
-11 082%
|
(378)
+99%
|
(370)
+2%
|
(285)
+23%
|
10 081
N/A
|
195
-98%
|
119
-39%
|
132
+10%
|
2 151
+1 535%
|
1
-100%
|
40
+3 250%
|
9
-78%
|
146
+1 551%
|
38
-74%
|
3 663
+9 483%
|
3 557
-3%
|
3 844
+8%
|
20 689
+438%
|
17 586
-15%
|
22 535
+28%
|
24 271
+8%
|
(329)
N/A
|
1 078
N/A
|
(552)
N/A
|
6 974
N/A
|
27 735
+298%
|
42 369
+53%
|
50 020
+18%
|
38 832
-22%
|
10 289
-74%
|
(23 884)
N/A
|
(24 897)
-4%
|
|
| EPS (Diluted) |
0.12
N/A
|
0.23
+92%
|
0.31
+35%
|
0.29
-6%
|
0.44
+52%
|
0.41
-7%
|
0.34
-17%
|
0.38
+12%
|
0.32
-16%
|
0.28
-12%
|
0.24
-14%
|
0.22
-8%
|
0.25
+14%
|
0.13
-48%
|
0.15
+15%
|
0.1
-33%
|
-0.25
N/A
|
-0.2
+20%
|
-0.19
+5%
|
-0.29
-53%
|
-27.88
-9 514%
|
-0.38
+99%
|
-0.37
+3%
|
-0.28
+24%
|
10.01
N/A
|
0.2
-98%
|
0.12
-40%
|
0.13
+8%
|
2.08
+1 500%
|
0
N/A
|
0.04
N/A
|
0.01
-75%
|
0.14
+1 300%
|
0.03
-79%
|
3.54
+11 700%
|
3.46
-2%
|
3.73
+8%
|
20.05
+438%
|
17.06
-15%
|
28.12
+65%
|
25.39
-10%
|
-0.31
N/A
|
1.04
N/A
|
-0.53
N/A
|
6.75
N/A
|
26.85
+298%
|
41.01
+53%
|
48.42
+18%
|
37.59
-22%
|
9.89
-74%
|
-22.83
N/A
|
-23.67
-4%
|
|
Switch to:
Switch to:
See Also
Discover More
