Public Joint-stock Company TNS energo Mari El
MISB.ME
MCX
54
RUB+2.00(+3.85%)
As of today
Public Joint-stock Company TNS energo Mari El fundamentals
MISB.ME Income Statement
| Period Ending | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2010 | Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3,193,823,000 | 4,430,051,000 | 6,774,820,000 | 6,641,444,000 | 5,918,979,000 | 5,584,500,000 | 6,275,581,000 | 6,542,377,000 | 7,132,334,000 | 6,791,610,000 | 7,781,579,000 | 7,345,558,000 | 7,381,982,000 | 8,068,454,000 | 9,014,886,000 | 10,462,611,000 | |
| Cost of Revenue | 2,151,494,000 | 2,504,596,000 | 3,624,665,000 | 3,524,869,000 | 3,132,552,000 | 0 | 3,134,240,000 | 3,166,126,000 | 0 | 0 | 3,714,654,000 | 7,329,480,000 | 7,380,462,000 | 7,950,151,000 | 4,478,549,000 | 4,812,880,000 | |
| Gross Profit | 1,042,329,000 | 1,925,455,000 | 3,150,155,000 | 3,116,575,000 | 2,786,427,000 | 5,584,500,000 | 3,141,341,000 | 3,376,251,000 | 7,132,334,000 | 6,791,610,000 | 4,066,925,000 | 16,078,000 | 1,520,000 | 118,303,000 | 4,536,337,000 | 5,649,731,000 | |
| Gross Profit Margin | 0.326 | 0.435 | 0.465 | 0.469 | 0.471 | 1 | 0.501 | 0.516 | 1 | 1 | 0.523 | 0.002 | 0 | 0.015 | 0.503 | 0.54 | |
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| General & Administrative Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94,572,000 | 71,203,000 | 24,053,000 | 0 | 0 | |
| Selling & Marketing Expenses | 1,000,510,000 | 1,920,064,000 | 2,522,781,000 | 2,923,623,000 | 2,425,962,000 | 0 | 2,704,201,000 | 2,870,869,000 | 0 | 0 | 3,902,564,000 | 0 | 0 | 0 | 3,861,012,000 | 4,722,770,000 | |
| SG&A Expenses | 1,000,510,000 | 1,920,064,000 | 2,522,781,000 | 2,923,623,000 | 2,425,962,000 | 0 | 2,704,201,000 | 2,870,869,000 | 0 | 0 | 3,902,564,000 | 94,572,000 | 71,203,000 | 24,053,000 | 3,861,012,000 | 4,722,770,000 | |
| Other Expenses | 0 | 0 | 0 | -22,859,000 | 0 | 5,414,259,000 | 0 | 0 | 6,753,500,000 | -19,832,000 | 2,262,000 | -670,009,000 | -421,829,000 | -422,376,000 | 0 | 0 | |
| Total Operating Expenses | 1,000,510,000 | 1,920,064,000 | 2,522,781,000 | 2,923,623,000 | 2,425,962,000 | 5,414,259,000 | 2,704,201,000 | 2,870,934,000 | 6,753,500,000 | 6,498,020,000 | 3,857,580,000 | -575,437,000 | -350,626,000 | -398,323,000 | 3,861,012,000 | 4,722,770,000 | |
| Total Costs & Expenses | 3,152,004,000 | 4,424,660,000 | 6,147,446,000 | 6,448,492,000 | 5,558,514,000 | 5,414,259,000 | 5,838,441,000 | 6,037,060,000 | 6,753,500,000 | 6,498,020,000 | 7,572,234,000 | 6,754,043,000 | 7,029,836,000 | 7,551,828,000 | 8,339,561,000 | 9,535,651,000 | |
| Interest Income | 1,301,000 | 0 | 28,280,000 | 8,749,000 | 13,009,000 | 761,000 | 13,466,000 | 29,892,000 | 0 | 7,540,000 | 9,207,000 | 22,571,000 | 49,393,000 | 43,684,000 | 0 | 263,088,000 | |
| Interest Expense | 8,639,000 | 45,507,000 | 15,146,000 | 20,529,000 | 32,398,000 | 34,351,000 | 36,879,000 | 50,078,000 | 22,325,000 | 51,634,000 | 63,515,000 | 109,910,000 | 112,490,000 | 74,524,000 | 0 | 1,515,000 | |
| Depreciation & Amortization | -11,713,000 | 44,037,000 | -450,968,000 | -14,110,000 | -286,573,000 | 0 | -268,267,000 | 65,000 | 8,051 | 7,540,000 | 21,000 | 102,435,000 | 51,086,000 | 134,527,000 | 27,113,000 | 0 | |
| EBITDA | 30,106,000 | 49,428,000 | 170,472,000 | 178,842,000 | 73,892,000 | 170,241,000 | 169,160,000 | 219,618,000 | 378,834,000 | 210,541,000 | 220,090,000 | 602,514,000 | 427,722,000 | 543,887,000 | 313,849,000 | 859,721,000 | |
| EBITDA Margin | 0.009 | 0.011 | 0.025 | 0.027 | 0.012 | 0.03 | 0.027 | 0.034 | 0.053 | 0.031 | 0.028 | 0.082 | 0.058 | 0.067 | 0.035 | 0.082 | |
| Operating Income | 41,819,000 | 5,391,000 | 627,373,000 | 192,952,000 | 360,465,000 | 170,241,000 | 437,140,000 | 505,317,000 | 378,834,000 | 273,758,000 | 164,361,000 | 533,567,000 | 376,636,000 | 431,924,000 | 675,325,000 | 926,961,000 | |
| Operating Income Margin | 0.013 | 0.001 | 0.093 | 0.029 | 0.061 | 0.03 | 0.07 | 0.077 | 0.053 | 0.04 | 0.021 | 0.073 | 0.051 | 0.054 | 0.075 | 0.089 | |
| Total Other Income/Expenses (Net) | -20,352,000 | -1,470,000 | -467,516,000 | -34,639,000 | -20,892,000 | -173,142,000 | -305,146,000 | -20,186,000 | -22,325,000 | -47,949,000 | -144,397,000 | -87,339,000 | -63,097,000 | -30,840,000 | -104,374,000 | -172,138,000 | |
| Income Before Tax | 21,467,000 | 3,921,000 | 161,259,000 | 158,313,000 | 41,494,000 | 135,890,000 | 131,994,000 | 173,769,000 | 356,509,000 | 229,664,000 | 156,334,000 | 446,228,000 | 313,539,000 | 401,084,000 | 570,951,000 | 754,823,000 | |
| Pre-Tax Income Margin | 0.007 | 0.001 | 0.024 | 0.024 | 0.007 | 0.024 | 0.021 | 0.027 | 0.05 | 0.034 | 0.02 | 0.061 | 0.042 | 0.05 | 0.063 | 0.072 | |
| Income Tax Expense | 9,324,000 | -9,710,000 | 78,688,000 | 55,713,000 | 21,328,000 | 41,789,000 | 39,525,000 | 47,614,000 | 76,735,000 | 52,469,000 | 37,248,000 | 56,786,000 | 56,804,000 | 66,223,000 | 101,854,000 | 163,415,000 | |
| Net Income | 12,143,000 | 13,631,000 | 82,571,000 | 102,600,000 | 20,166,000 | 94,101,000 | 92,469,000 | 126,155,000 | 279,774,000 | 177,195,000 | 119,086,000 | 389,442,000 | 256,735,000 | 334,861,000 | 469,097,000 | 590,073,000 | |
| Net Income Margin | 0.004 | 0.003 | 0.012 | 0.015 | 0.003 | 0.017 | 0.015 | 0.019 | 0.039 | 0.026 | 0.015 | 0.053 | 0.035 | 0.042 | 0.052 | 0.056 | |
| Earnings Per Share (EPS) | 0.092 | 0.095 | 0.59 | 0.77 | 1.71 | 0.18 | 0.68 | 1.38 | 2.12 | 1.46 | 0.9 | 2.94 | 1.94 | 2.53 | 3.73 | 4.84 | |
| Diluted Earnings Per Share (EPS) | 0.092 | 0.095 | 0.59 | 0.77 | 1.71 | 0.18 | 0.68 | 1.38 | 2.12 | 1.46 | 0.9 | 2.94 | 1.94 | 2.53 | 3.73 | 4.84 | |
| Weighted Average Shares Outstanding | 132,498,000 | 132,500,000 | 132,500,000 | 132,500,000 | 132,500,000 | 132,500,000 | 132,291,241 | 130,891,304 | 131,968,868 | 121,736,908 | 132,367,000 | 132,498,000 | 132,488,000 | 132,491,000 | 121,848,000 | 121,847,000 | |
| Weighted Average Shares Outstanding (Diluted) | 132,498,000 | 132,500,000 | 132,500,000 | 132,500,000 | 132,500,000 | 132,500,000 | 132,291,241 | 130,891,304 | 131,968,868 | 121,736,908 | 132,367,000 | 132,498,000 | 132,488,000 | 132,491,000 | 121,848,000 | 121,847,000 |