Vladimirskiy Khimicheskiy Zavod PAO
MOEX:VLHZ
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Vladimirskiy Khimicheskiy Zavod PAO
MOEX:VLHZ
|
RU |
|
I
|
Inest Inc (Ikebukuro)
TSE:7111
|
JP |
|
S
|
Structural Monitoring Systems PLC
ASX:SMN
|
AU |
Income Statement
Earnings Waterfall
Vladimirskiy Khimicheskiy Zavod PAO
Income Statement
Vladimirskiy Khimicheskiy Zavod PAO
| 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 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | 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 |
43
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
26
|
50
|
0
|
|
| Revenue |
1 667
N/A
|
1 826
+10%
|
2 045
+12%
|
2 187
+7%
|
2 241
+2%
|
2 281
+2%
|
2 318
+2%
|
2 414
+4%
|
2 237
-7%
|
2 068
-8%
|
1 883
-9%
|
1 687
-10%
|
1 794
+6%
|
1 925
+7%
|
2 027
+5%
|
2 141
+6%
|
2 298
+7%
|
2 428
+6%
|
2 516
+4%
|
2 596
+3%
|
2 625
+1%
|
1 125
-57%
|
2 474
+120%
|
2 506
+1%
|
2 497
0%
|
2 577
+3%
|
2 631
+2%
|
1 160
-56%
|
2 566
+121%
|
2 541
-1%
|
2 578
+1%
|
3 000
+16%
|
3 598
+20%
|
3 903
+8%
|
3 542
-9%
|
3 491
-1%
|
1 812
-48%
|
1 759
-3%
|
3 222
+83%
|
2 273
-29%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 454)
|
(1 594)
|
(1 793)
|
(1 919)
|
(1 980)
|
(2 023)
|
(2 051)
|
(2 135)
|
(1 959)
|
(1 787)
|
(1 596)
|
(1 389)
|
(1 442)
|
(1 554)
|
(1 642)
|
(1 763)
|
(1 906)
|
(2 014)
|
(2 100)
|
(2 176)
|
(2 218)
|
(1 021)
|
(2 174)
|
(2 181)
|
(2 208)
|
(2 276)
|
(2 353)
|
(1 069)
|
(2 315)
|
(2 243)
|
(2 293)
|
(2 706)
|
(3 321)
|
(3 627)
|
(3 167)
|
(2 934)
|
(1 483)
|
(1 527)
|
(2 825)
|
(1 978)
|
|
| Gross Profit |
213
N/A
|
233
+9%
|
252
+8%
|
268
+6%
|
261
-3%
|
259
-1%
|
267
+3%
|
279
+5%
|
278
0%
|
281
+1%
|
287
+2%
|
298
+4%
|
351
+18%
|
371
+6%
|
385
+4%
|
378
-2%
|
392
+4%
|
415
+6%
|
416
+0%
|
420
+1%
|
407
-3%
|
104
-75%
|
300
+190%
|
325
+8%
|
289
-11%
|
301
+4%
|
278
-8%
|
90
-67%
|
251
+178%
|
299
+19%
|
285
-5%
|
295
+3%
|
277
-6%
|
276
0%
|
375
+36%
|
557
+49%
|
329
-41%
|
231
-30%
|
397
+72%
|
295
-26%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(123)
|
(145)
|
(156)
|
(187)
|
(185)
|
(200)
|
(204)
|
(190)
|
(186)
|
(172)
|
(174)
|
(174)
|
(179)
|
(181)
|
(166)
|
(163)
|
(173)
|
(179)
|
(242)
|
(270)
|
(299)
|
(63)
|
(145)
|
(207)
|
(138)
|
(84)
|
(154)
|
(103)
|
(270)
|
(298)
|
(208)
|
(156)
|
(167)
|
(206)
|
(191)
|
(232)
|
(126)
|
(170)
|
(275)
|
(233)
|
|
| Selling, General & Administrative |
(116)
|
(121)
|
(133)
|
(149)
|
(154)
|
(172)
|
(174)
|
(175)
|
(169)
|
(155)
|
(155)
|
(154)
|
(146)
|
(145)
|
(137)
|
(130)
|
(150)
|
(157)
|
(163)
|
(164)
|
(163)
|
(66)
|
(142)
|
(154)
|
(165)
|
(174)
|
(171)
|
(85)
|
(175)
|
(174)
|
(185)
|
(202)
|
(204)
|
(220)
|
(235)
|
(255)
|
(133)
|
(152)
|
(270)
|
(224)
|
|
| 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
|
(3)
|
0
|
(6)
|
(3)
|
|
| Other Operating Expenses |
(6)
|
(23)
|
(23)
|
(38)
|
(30)
|
(28)
|
(30)
|
(15)
|
(17)
|
(17)
|
(20)
|
(20)
|
(33)
|
(36)
|
(29)
|
(33)
|
(23)
|
(23)
|
(79)
|
(107)
|
(136)
|
3
|
(3)
|
(53)
|
27
|
91
|
17
|
(18)
|
(95)
|
(124)
|
(22)
|
46
|
36
|
13
|
44
|
23
|
11
|
(18)
|
2
|
(6)
|
|
| Operating Income |
90
N/A
|
88
-2%
|
96
+9%
|
81
-16%
|
76
-6%
|
59
-23%
|
63
+8%
|
90
+42%
|
92
+3%
|
109
+18%
|
113
+3%
|
124
+10%
|
172
+39%
|
190
+10%
|
219
+15%
|
215
-2%
|
219
+2%
|
235
+7%
|
173
-26%
|
150
-13%
|
108
-28%
|
40
-63%
|
155
+284%
|
118
-24%
|
151
+29%
|
218
+44%
|
124
-43%
|
(13)
N/A
|
(19)
-45%
|
1
N/A
|
77
+13 188%
|
139
+79%
|
109
-21%
|
70
-36%
|
184
+165%
|
325
+76%
|
203
-37%
|
61
-70%
|
122
+99%
|
62
-49%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(39)
|
(36)
|
(32)
|
(33)
|
(34)
|
(38)
|
(39)
|
(40)
|
(49)
|
(58)
|
(65)
|
(75)
|
(70)
|
(64)
|
(63)
|
(55)
|
(51)
|
(49)
|
(48)
|
(47)
|
(46)
|
(36)
|
(76)
|
(78)
|
(77)
|
(70)
|
(64)
|
(27)
|
(54)
|
(47)
|
(34)
|
(35)
|
(48)
|
(30)
|
(57)
|
(74)
|
(18)
|
(16)
|
(28)
|
(21)
|
|
| 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
|
(35)
|
0
|
(5)
|
1
|
|
| Total Other Income |
(15)
|
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 |
36
N/A
|
52
+45%
|
64
+23%
|
48
-24%
|
42
-13%
|
21
-51%
|
25
+18%
|
49
+101%
|
43
-13%
|
52
+19%
|
48
-8%
|
49
+4%
|
102
+107%
|
126
+23%
|
157
+25%
|
160
+2%
|
168
+5%
|
186
+11%
|
125
-33%
|
103
-18%
|
62
-40%
|
4
-93%
|
78
+1 679%
|
40
-49%
|
75
+87%
|
148
+98%
|
60
-59%
|
(40)
N/A
|
(73)
-83%
|
(46)
+37%
|
43
N/A
|
104
+141%
|
61
-41%
|
40
-35%
|
127
+219%
|
251
+97%
|
150
-40%
|
45
-70%
|
88
+96%
|
43
-51%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(9)
|
(14)
|
(17)
|
(20)
|
(16)
|
(11)
|
(12)
|
(14)
|
(18)
|
(17)
|
(15)
|
(17)
|
(29)
|
(37)
|
(43)
|
(42)
|
(35)
|
(38)
|
(14)
|
(14)
|
(13)
|
(8)
|
(19)
|
(5)
|
(11)
|
(25)
|
(12)
|
4
|
8
|
4
|
(7)
|
(16)
|
(13)
|
(11)
|
(29)
|
(54)
|
(32)
|
(34)
|
(40)
|
(0)
|
|
| Income from Continuing Operations |
27
|
38
|
47
|
29
|
27
|
10
|
13
|
35
|
25
|
35
|
32
|
33
|
73
|
89
|
114
|
118
|
133
|
148
|
112
|
89
|
49
|
(4)
|
59
|
35
|
63
|
123
|
48
|
(36)
|
(65)
|
(42)
|
36
|
88
|
48
|
29
|
99
|
197
|
118
|
11
|
48
|
43
|
|
| Net Income (Common) |
27
N/A
|
38
+44%
|
47
+23%
|
29
-39%
|
27
-8%
|
10
-62%
|
13
+25%
|
35
+174%
|
25
-28%
|
35
+38%
|
32
-7%
|
33
+1%
|
73
+124%
|
89
+21%
|
114
+28%
|
118
+4%
|
133
+13%
|
148
+12%
|
112
-24%
|
89
-20%
|
49
-45%
|
(4)
N/A
|
59
N/A
|
35
-41%
|
63
+81%
|
123
+94%
|
48
-61%
|
(36)
N/A
|
(65)
-81%
|
(42)
+36%
|
36
N/A
|
88
+144%
|
48
-46%
|
29
-40%
|
99
+245%
|
197
+100%
|
118
-40%
|
11
-91%
|
48
+353%
|
43
-10%
|
|
| EPS (Diluted) |
5.31
N/A
|
7.68
+45%
|
9.45
+23%
|
5.74
-39%
|
5.29
-8%
|
2.03
-62%
|
2.5
+23%
|
7.02
+181%
|
5.02
-28%
|
6.93
+38%
|
6.47
-7%
|
6.55
+1%
|
14.64
+124%
|
17.7
+21%
|
22.7
+28%
|
23.03
+1%
|
26.5
+15%
|
29.6
+12%
|
22.35
-24%
|
17.81
-20%
|
9.72
-45%
|
-0.78
N/A
|
11.8
N/A
|
6.98
-41%
|
12.65
+81%
|
24.59
+94%
|
9.56
-61%
|
-7.18
N/A
|
-12.99
-81%
|
-8.34
+36%
|
7.2
N/A
|
17.58
+144%
|
9.5
-46%
|
5.71
-40%
|
19.7
+245%
|
39.32
+100%
|
23.66
-40%
|
2.11
-91%
|
9.55
+353%
|
8.55
-10%
|
|