Qiwi PLC
NASDAQ:QIWI
Income Statement
Earnings Waterfall
Qiwi PLC
Revenue
|
67.9B
RUB
|
Cost of Revenue
|
-32.7B
RUB
|
Gross Profit
|
35.2B
RUB
|
Operating Expenses
|
-19B
RUB
|
Operating Income
|
16.2B
RUB
|
Other Expenses
|
-496m
RUB
|
Net Income
|
15.7B
RUB
|
Income Statement
Qiwi PLC
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 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
10 979
N/A
|
11 666
+6%
|
12 392
+6%
|
13 001
+5%
|
13 848
+7%
|
14 719
+6%
|
15 430
+5%
|
16 139
+5%
|
17 008
+5%
|
17 717
+4%
|
17 906
+1%
|
18 125
+1%
|
17 846
-2%
|
17 880
+0%
|
18 332
+3%
|
18 706
+2%
|
19 424
+4%
|
20 897
+8%
|
22 679
+9%
|
24 881
+10%
|
27 694
+11%
|
30 610
+11%
|
32 776
+7%
|
35 018
+7%
|
36 197
+3%
|
35 941
-1%
|
37 398
+4%
|
37 590
+1%
|
39 301
+5%
|
40 622
+3%
|
40 452
0%
|
41 839
+3%
|
42 752
+2%
|
41 135
-4%
|
41 618
+1%
|
44 820
+8%
|
46 029
+3%
|
51 502
+12%
|
59 657
+16%
|
63 679
+7%
|
67 930
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 236)
|
(6 396)
|
(6 608)
|
(6 828)
|
(7 050)
|
(7 273)
|
(7 325)
|
(7 524)
|
(8 230)
|
(8 695)
|
(8 917)
|
(9 065)
|
(8 672)
|
(8 646)
|
(8 772)
|
(8 893)
|
(9 197)
|
(9 763)
|
(10 769)
|
(11 974)
|
(13 456)
|
(15 129)
|
(15 680)
|
(16 310)
|
(16 031)
|
(14 075)
|
(15 411)
|
(14 999)
|
(15 821)
|
(16 494)
|
(16 852)
|
(18 124)
|
(19 027)
|
(18 996)
|
(17 507)
|
(16 594)
|
(15 497)
|
(18 161)
|
(23 463)
|
(28 556)
|
(32 739)
|
|
Gross Profit |
7 742
N/A
|
5 270
-32%
|
5 784
+10%
|
6 174
+7%
|
6 799
+10%
|
7 446
+10%
|
8 106
+9%
|
8 615
+6%
|
8 777
+2%
|
9 022
+3%
|
8 987
0%
|
9 058
+1%
|
9 173
+1%
|
9 234
+1%
|
9 560
+4%
|
9 813
+3%
|
10 227
+4%
|
11 134
+9%
|
11 910
+7%
|
12 907
+8%
|
14 238
+10%
|
15 481
+9%
|
17 096
+10%
|
18 708
+9%
|
20 166
+8%
|
21 866
+8%
|
21 987
+1%
|
22 591
+3%
|
23 480
+4%
|
24 128
+3%
|
23 600
-2%
|
23 715
+0%
|
23 725
+0%
|
22 139
-7%
|
24 111
+9%
|
28 226
+17%
|
30 532
+8%
|
33 341
+9%
|
36 194
+9%
|
35 123
-3%
|
35 191
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5 514)
|
(2 721)
|
(2 868)
|
(2 905)
|
(2 897)
|
(3 435)
|
(3 523)
|
(3 764)
|
(4 141)
|
(4 158)
|
(4 359)
|
(4 244)
|
(4 207)
|
(4 219)
|
(5 458)
|
(6 044)
|
(6 833)
|
(7 039)
|
(7 870)
|
(8 880)
|
(10 248)
|
(11 009)
|
(11 367)
|
(11 372)
|
(10 790)
|
(9 688)
|
(10 305)
|
(9 802)
|
(9 982)
|
(10 032)
|
(10 102)
|
(10 389)
|
(10 644)
|
(9 745)
|
(10 753)
|
(11 709)
|
(12 210)
|
(14 136)
|
(16 051)
|
(16 760)
|
(18 980)
|
|
Selling, General & Administrative |
(2 491)
|
(2 546)
|
(2 690)
|
(2 673)
|
(2 605)
|
(2 963)
|
(3 151)
|
(3 316)
|
(3 578)
|
(3 130)
|
(3 548)
|
(3 437)
|
(3 343)
|
(3 130)
|
(3 751)
|
(4 328)
|
(5 123)
|
(5 208)
|
(7 089)
|
(8 053)
|
(9 026)
|
(8 442)
|
(9 824)
|
(9 554)
|
(9 119)
|
(7 702)
|
(8 988)
|
(8 613)
|
(8 810)
|
(7 850)
|
(8 693)
|
(8 908)
|
(9 076)
|
(7 618)
|
(9 099)
|
(9 713)
|
(10 177)
|
(10 055)
|
(12 364)
|
(13 646)
|
(15 326)
|
|
Depreciation & Amortization |
(113)
|
(113)
|
(171)
|
(225)
|
(290)
|
(353)
|
(371)
|
(447)
|
(563)
|
(689)
|
(773)
|
(807)
|
(793)
|
(796)
|
(819)
|
(828)
|
(822)
|
(796)
|
(781)
|
(789)
|
(821)
|
(864)
|
(1 006)
|
(1 131)
|
(1 192)
|
(1 066)
|
(1 091)
|
(1 026)
|
(1 017)
|
(1 101)
|
(1 126)
|
(1 143)
|
(1 147)
|
(1 130)
|
(1 121)
|
(1 123)
|
(1 104)
|
(1 085)
|
(1 117)
|
(1 145)
|
(1 239)
|
|
Other Operating Expenses |
(2 910)
|
(62)
|
(7)
|
(7)
|
0
|
(120)
|
0
|
0
|
0
|
(339)
|
(38)
|
0
|
(71)
|
(293)
|
(888)
|
(888)
|
(888)
|
(1 035)
|
0
|
(38)
|
(401)
|
(1 703)
|
(537)
|
(687)
|
(479)
|
(920)
|
(226)
|
(163)
|
(155)
|
(1 081)
|
(283)
|
(338)
|
(421)
|
(997)
|
(533)
|
(873)
|
(929)
|
(2 996)
|
(2 570)
|
(1 969)
|
(2 415)
|
|
Operating Income |
2 229
N/A
|
2 549
+14%
|
2 917
+14%
|
3 269
+12%
|
3 902
+19%
|
4 010
+3%
|
4 582
+14%
|
4 850
+6%
|
4 636
-4%
|
4 864
+5%
|
4 629
-5%
|
4 815
+4%
|
4 966
+3%
|
5 015
+1%
|
4 102
-18%
|
3 769
-8%
|
3 394
-10%
|
4 095
+21%
|
4 040
-1%
|
4 027
0%
|
3 990
-1%
|
4 472
+12%
|
5 729
+28%
|
7 336
+28%
|
9 376
+28%
|
12 178
+30%
|
11 682
-4%
|
12 789
+9%
|
13 498
+6%
|
14 096
+4%
|
13 498
-4%
|
13 326
-1%
|
13 081
-2%
|
12 394
-5%
|
13 358
+8%
|
16 517
+24%
|
18 322
+11%
|
19 205
+5%
|
20 143
+5%
|
18 363
-9%
|
16 211
-12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(85)
|
(77)
|
(89)
|
(132)
|
387
|
1 864
|
1 974
|
1 760
|
2 292
|
1 348
|
869
|
911
|
(196)
|
(951)
|
(803)
|
(360)
|
(310)
|
(110)
|
128
|
99
|
183
|
279
|
29
|
(148)
|
(3)
|
68
|
473
|
304
|
464
|
396
|
386
|
677
|
305
|
369
|
297
|
(2 144)
|
(1 601)
|
(631)
|
522
|
4 172
|
4 611
|
|
Non-Reccuring Items |
0
|
(27)
|
(25)
|
(3)
|
(25)
|
(25)
|
(22)
|
11
|
33
|
(38)
|
0
|
(71)
|
0
|
(888)
|
0
|
0
|
0
|
(104)
|
(118)
|
(127)
|
0
|
(23)
|
(9)
|
0
|
(198)
|
(201)
|
(201)
|
(308)
|
(110)
|
(32)
|
(119)
|
(94)
|
6 107
|
7 788
|
7 718
|
7 586
|
1 385
|
(617)
|
(371)
|
(439)
|
(456)
|
|
Total Other Income |
55
|
1
|
30
|
20
|
33
|
13
|
21
|
(18)
|
(15)
|
(23)
|
(30)
|
(25)
|
(79)
|
(69)
|
(78)
|
(72)
|
(47)
|
(41)
|
(53)
|
(122)
|
(102)
|
(227)
|
(154)
|
(83)
|
(128)
|
(91)
|
(155)
|
(168)
|
(104)
|
(95)
|
(87)
|
(145)
|
(131)
|
65
|
(368)
|
(285)
|
(282)
|
227
|
222
|
(52)
|
(73)
|
|
Pre-Tax Income |
2 199
N/A
|
2 445
+11%
|
2 833
+16%
|
3 154
+11%
|
4 296
+36%
|
5 862
+36%
|
6 556
+12%
|
6 604
+1%
|
6 947
+5%
|
6 151
-11%
|
5 468
-11%
|
5 630
+3%
|
4 691
-17%
|
3 107
-34%
|
3 221
+4%
|
3 337
+4%
|
3 037
-9%
|
3 840
+26%
|
3 997
+4%
|
3 877
-3%
|
4 071
+5%
|
4 501
+11%
|
5 595
+24%
|
7 105
+27%
|
9 047
+27%
|
11 954
+32%
|
11 799
-1%
|
12 617
+7%
|
13 748
+9%
|
14 365
+4%
|
13 678
-5%
|
13 764
+1%
|
19 362
+41%
|
20 616
+6%
|
21 005
+2%
|
21 674
+3%
|
17 824
-18%
|
18 184
+2%
|
20 516
+13%
|
22 044
+7%
|
20 293
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(593)
|
(610)
|
(663)
|
(723)
|
(842)
|
(895)
|
(998)
|
(1 018)
|
(935)
|
(877)
|
(758)
|
(734)
|
(791)
|
(618)
|
(629)
|
(598)
|
(491)
|
(698)
|
(735)
|
(751)
|
(885)
|
(875)
|
(1 126)
|
(1 433)
|
(1 811)
|
(2 513)
|
(2 460)
|
(2 611)
|
(2 871)
|
(3 119)
|
(3 167)
|
(3 430)
|
(3 480)
|
(3 080)
|
(3 166)
|
(3 658)
|
(4 025)
|
(4 429)
|
(4 519)
|
(4 040)
|
(3 915)
|
|
Income from Continuing Operations |
1 604
|
1 835
|
2 169
|
2 432
|
3 455
|
4 968
|
5 559
|
5 586
|
6 012
|
5 274
|
4 710
|
4 896
|
3 900
|
2 489
|
2 592
|
2 739
|
2 546
|
3 142
|
3 262
|
3 126
|
3 186
|
3 626
|
4 469
|
5 672
|
7 236
|
9 441
|
9 339
|
10 006
|
10 877
|
11 246
|
10 511
|
10 334
|
15 882
|
17 536
|
17 839
|
18 016
|
13 799
|
13 755
|
15 997
|
18 004
|
16 378
|
|
Income to Minority Interest |
40
|
38
|
42
|
47
|
50
|
56
|
69
|
(54)
|
(68)
|
(86)
|
(119)
|
(11)
|
(13)
|
(15)
|
(17)
|
(20)
|
(23)
|
(28)
|
(30)
|
(35)
|
(39)
|
(42)
|
(47)
|
(48)
|
(52)
|
(55)
|
(55)
|
(64)
|
(78)
|
(96)
|
(95)
|
(89)
|
(109)
|
(137)
|
(209)
|
(379)
|
(486)
|
(636)
|
(711)
|
(690)
|
(663)
|
|
Net Income (Common) |
1 644
N/A
|
1 873
+14%
|
2 212
+18%
|
2 480
+12%
|
3 505
+41%
|
5 024
+43%
|
5 628
+12%
|
5 532
-2%
|
5 944
+7%
|
5 187
-13%
|
4 591
-11%
|
4 885
+6%
|
3 887
-20%
|
2 474
-36%
|
2 575
+4%
|
2 719
+6%
|
2 523
-7%
|
3 114
+23%
|
3 232
+4%
|
3 091
-4%
|
3 147
+2%
|
3 584
+14%
|
3 968
+11%
|
4 711
+19%
|
5 042
+7%
|
4 832
-4%
|
5 104
+6%
|
5 248
+3%
|
7 089
+35%
|
8 842
+25%
|
9 198
+4%
|
10 000
+9%
|
15 773
+58%
|
17 399
+10%
|
17 630
+1%
|
17 637
+0%
|
13 313
-25%
|
13 119
-1%
|
15 286
+17%
|
17 314
+13%
|
15 715
-9%
|
|
EPS (Diluted) |
31.01
N/A
|
36.01
+16%
|
41.73
+16%
|
46.79
+12%
|
63.72
+36%
|
93.03
+46%
|
102.32
+10%
|
98.78
-3%
|
99.06
+0%
|
89.43
-10%
|
76.51
-14%
|
81.41
+6%
|
63.72
-22%
|
40.55
-36%
|
42.21
+4%
|
44.58
+6%
|
41.36
-7%
|
51.04
+23%
|
52.98
+4%
|
50.67
-4%
|
50.75
+0%
|
57.8
+14%
|
64
+11%
|
75.98
+19%
|
81.32
+7%
|
77.93
-4%
|
82.32
+6%
|
84.64
+3%
|
114.33
+35%
|
142.61
+25%
|
146
+2%
|
161.29
+10%
|
254.4
+58%
|
280.62
+10%
|
284.35
+1%
|
279.95
-2%
|
211.31
-25%
|
208.23
-1%
|
242.63
+17%
|
274.82
+13%
|
250.6
-9%
|