Mechel PAO
MTLRP.ME
MCX
67.9
RUB+1.90(+2.88%)
As of today
Mechel PAO fundamentals
MTLRP.ME Income Statement
| Period Ending | Dec 31, 2001 | Dec 31, 2002 | Dec 31, 2003 | Dec 31, 2004 | Dec 31, 2005 | Dec 31, 2006 | Dec 31, 2007 | 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, 2023 | Dec 31, 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 31,071,020,628 | 41,960,790,711 | 60,296,716,735 | 100,718,971,342 | 109,351,827,404 | 115,750,473,476 | 164,206,023,557 | 294,034,178,101 | 173,396,010,978 | 298,135,139,654 | 401,339,848,830 | 342,494,919,013 | 282,026,670,889 | 356,073,783,000 | 253,141,000,000 | 276,009,000,000 | 299,113,000,000 | 312,574,000,000 | 296,567,000,000 | 265,454,000,000 | 402,074,000,000 | 434,045,000,000 | 405,884,000,000 | 387,477,000,000 | |
| Cost of Revenue | 21,971,560,197 | 30,254,546,585 | 42,354,507,623 | 61,636,784,423 | 70,960,491,408 | 75,500,661,851 | 102,369,889,675 | 155,431,352,100 | 119,351,918,931 | 188,109,852,624 | 262,987,460,713 | 243,748,779,180 | 196,078,396,676 | 224,105,459,931 | 151,334,000,000 | 146,322,000,000 | 160,356,000,000 | 177,756,000,000 | 187,857,000,000 | 170,605,000,000 | 223,993,000,000 | 256,803,000,000 | 251,455,000,000 | 285,389,000,000 | |
| Gross Profit | 9,099,460,431 | 11,706,244,126 | 17,942,209,112 | 39,082,186,919 | 38,391,335,996 | 40,249,811,625 | 61,836,133,882 | 138,602,826,000 | 54,044,092,047 | 110,025,287,030 | 138,352,388,117 | 98,746,139,833 | 85,948,274,213 | 131,968,323,068 | 101,807,000,000 | 129,687,000,000 | 138,757,000,000 | 134,818,000,000 | 108,710,000,000 | 94,849,000,000 | 178,081,000,000 | 177,242,000,000 | 154,429,000,000 | 102,088,000,000 | |
| Gross Profit Margin | 0.293 | 0.279 | 0.298 | 0.388 | 0.351 | 0.348 | 0.377 | 0.471 | 0.312 | 0.369 | 0.345 | 0.288 | 0.305 | 0.371 | 0.402 | 0.47 | 0.464 | 0.431 | 0.367 | 0.357 | 0.443 | 0.408 | 0.38 | 0.263 | |
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 16,391,347,461 | 11,736,538,865 | 15,895,811,913 | 20,961,069,727 | 14,250,971,717 | 12,611,213,507 | 21,823,569,862 | 12,146,000,000 | 18,791,000,000 | 15,590,000,000 | 17,906,000,000 | 11,386,000,000 | 18,437,000,000 | 16,513,000,000 | 17,815,000,000 | 18,943,000,000 | 30,008,000,000 | |
| Selling & Marketing Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,861,383,880 | 32,026,822,821 | 43,905,881,083 | 55,165,829,690 | 53,522,507,849 | 56,734,791,595 | 81,191,833,308 | 51,117,000,000 | 56,233,000,000 | 55,686,000,000 | 54,988,000,000 | 54,320,000,000 | 49,994,000,000 | 54,721,000,000 | 58,849,000,000 | 62,894,000,000 | 43,573,000,000 | |
| SG&A Expenses | 0 | 7,543,943,812 | 10,591,119,553 | 16,364,957,843 | 20,506,296,635 | 18,389,850,614 | 25,360,898,126 | 56,252,731,341 | 43,763,361,686 | 59,801,692,996 | 76,126,899,418 | 67,773,479,567 | 69,346,005,103 | 103,015,403,170 | 63,263,000,000 | 75,024,000,000 | 71,276,000,000 | 72,894,000,000 | 65,706,000,000 | 68,431,000,000 | 71,234,000,000 | 76,826,000,000 | 81,657,000,000 | 79,382,000,000 | |
| Other Expenses | 205,154,308 | 8,859,875,314 | 12,272,325,738 | 18,284,209,849 | 23,476,474,352 | 20,890,147,233 | 27,424,429,961 | 6,686,956,804 | 2,247,461,446 | 3,023,126,870 | 3,280,829,151 | 33,110,570 | -285,070,702.48 | -534,352,447.72 | 56,000,000 | -1,405,000,000 | 1,275,000,000 | 198,000,000 | 8,291,000,000 | 2,596,000,000 | 1,282,000,000 | 3,205,000,000 | 3,881,000,000 | 8,551,000,000 | |
| Total Operating Expenses | 205,154,308 | 8,859,875,314 | 12,272,325,738 | 18,284,209,849 | 23,476,474,352 | 20,890,147,233 | 27,424,429,961 | 62,939,688,145 | 46,010,823,132 | 62,824,819,867 | 79,407,728,570 | 103,293,891,851 | 100,783,591,649 | 117,290,167,722 | 74,367,000,000 | 79,842,000,000 | 75,188,000,000 | 76,957,000,000 | 73,997,000,000 | 71,027,000,000 | 72,516,000,000 | 80,031,000,000 | 85,538,000,000 | 87,933,000,000 | |
| Total Costs & Expenses | 22,176,714,505 | 39,114,421,900 | 54,626,833,362 | 79,920,994,272 | 94,436,965,761 | 96,390,809,085 | 129,794,319,636 | 218,371,040,246 | 165,362,742,064 | 250,934,672,491 | 342,395,189,283 | 347,042,671,032 | 296,861,988,326 | 341,395,627,653 | 225,701,000,000 | 226,164,000,000 | 235,544,000,000 | 254,713,000,000 | 261,854,000,000 | 241,632,000,000 | 296,509,000,000 | 336,834,000,000 | 336,993,000,000 | 373,322,000,000 | |
| Interest Income | 13,802,896 | 142,950,654 | 67,411,776 | 65,789,471 | 288,798,411 | 218,824,646 | 301,641,115 | 343,183,015 | 646,225,774 | 525,145,396 | 536,962,989 | 2,141,828,625 | 241,335,088 | 133,296,283 | 183,000,000 | 1,176,000,000 | 633,000,000 | 34,056,000,000 | 180,000,000 | 119,000,000 | 394,000,000 | 26,231,000,000 | 820,000,000 | 0 | |
| Interest Expense | 442,606,784 | 1,174,162,257 | 1,427,294,374 | 1,424,071,969 | 1,173,385,447 | 1,004,977,323 | 2,431,603,767 | 9,576,354,493 | 15,036,494,022 | 17,081,587,588 | 17,961,357,622 | 20,332,715,194 | 24,401,249,764 | 44,092,720,628 | 60,247,000,000 | 54,240,000,000 | 47,610,000,000 | 42,052,000,000 | 33,797,000,000 | 24,709,000,000 | 23,014,000,000 | 0 | 0 | 42,292,000,000 | |
| Depreciation & Amortization | -6,087,168,726.72 | 2,515,222,677 | 3,015,412,307 | 3,859,972,156 | 4,861,291,450 | 5,274,795,208 | 7,132,345,697 | 13,690,000,116 | 12,466,688,108 | 14,517,592,032 | 17,949,233,890 | 17,807,350,734 | 15,684,314,483 | 20,597,221,823 | 14,085,000,000 | 13,953,000,000 | 14,538,000,000 | 14,123,000,000 | 15,480,000,000 | 15,129,000,000 | 13,685,000,000 | 14,357,000,000 | 15,785,000,000 | 12,709,000,000 | |
| EBITDA | 8,894,306,122 | 5,361,591,489 | 8,901,119,249 | 24,657,949,226 | 19,776,153,093 | 24,634,459,599 | 41,544,049,618 | 89,717,507,677 | 31,732,075,088 | 62,279,423,625 | 77,440,581,003 | 1,080,224,761 | -9,252,454,569 | -73,151,231,127 | -32,423,000,000 | 82,022,000,000 | 77,379,000,000 | 68,103,000,000 | 67,998,000,000 | 2,193,000,000 | 125,836,000,000 | 121,939,000,000 | 68,654,000,000 | 32,888,000,000 | |
| EBITDA Margin | 0.286 | 0.128 | 0.148 | 0.245 | 0.181 | 0.213 | 0.253 | 0.305 | 0.183 | 0.209 | 0.193 | 0.003 | -0.033 | -0.205 | -0.128 | 0.297 | 0.259 | 0.218 | 0.229 | 0.008 | 0.313 | 0.281 | 0.169 | 0.085 | |
| Operating Income | 3,192,765,336 | 2,846,368,811 | 5,669,883,373 | 20,797,977,069 | 14,821,517,306 | 19,100,385,873 | 34,335,519,762 | 75,535,397,182 | 7,402,260,860 | 46,870,825,012 | 58,592,591,474 | -27,274,452,576.25 | -17,398,914,955.92 | 7,027,682,436 | 24,068,000,000 | 42,690,000,000 | 57,167,000,000 | 49,780,000,000 | 31,498,000,000 | 27,805,000,000 | 102,666,000,000 | 97,211,000,000 | 68,891,000,000 | 14,155,000,000 | |
| Operating Income Margin | 0.103 | 0.068 | 0.094 | 0.206 | 0.136 | 0.165 | 0.209 | 0.257 | 0.043 | 0.157 | 0.146 | -0.08 | -0.062 | 0.02 | 0.095 | 0.155 | 0.191 | 0.159 | 0.106 | 0.105 | 0.255 | 0.224 | 0.17 | 0.037 | |
| Total Other Income/Expenses (Net) | -371,063,295 | -577,390,371 | -489,705,970 | 22,002,436,859 | 291,155,012 | 3,662,035,983 | -298,398,191 | -35,695,318,189 | -4,532,771,322 | -17,222,639,923 | -16,153,882,646 | -13,319,045,858.21 | -32,280,598,719.76 | -138,114,682,436 | -134,755,000,000 | -34,919,000,000 | -48,860,000,000 | -27,596,000,000 | -15,212,000,000 | -57,550,000,000 | -13,536,000,000 | -17,581,000,000 | -43,974,000,000 | -48,202,000,000 | |
| Income Before Tax | 2,821,702,041 | 2,268,978,440 | 5,081,118,561 | 42,800,413,928 | 15,112,672,318 | 22,762,421,856 | 34,037,121,571 | 39,840,078,993 | 2,869,489,538 | 29,630,779,152 | 37,213,364,937 | -41,837,817,967.67 | -49,679,513,675.68 | -170,642,699,871.28 | -107,128,000,000 | 14,151,000,000 | 15,720,000,000 | 16,217,000,000 | 12,272,000,000 | -37,625,000,000 | 89,130,000,000 | 79,630,000,000 | 24,917,000,000 | -34,047,000,000 | |
| Pre-Tax Income Margin | 0.091 | 0.054 | 0.084 | 0.425 | 0.138 | 0.197 | 0.207 | 0.135 | 0.017 | 0.099 | 0.093 | -0.122 | -0.176 | -0.479 | -0.423 | 0.051 | 0.053 | 0.052 | 0.041 | -0.142 | 0.222 | 0.183 | 0.061 | -0.088 | |
| Income Tax Expense | 919,705,574 | 84,710,316 | 1,404,676,723 | 4,869,141,094 | 3,926,985,909 | 6,069,370,291 | 8,753,930,795 | 3,513,001,473 | 569,323,551 | 8,463,017,702 | 11,512,107,751 | 5,442,132,313 | 1,763,959,236 | -10,222,791,007.52 | 8,322,000,000 | 4,893,000,000 | 3,150,000,000 | 2,681,000,000 | 7,987,000,000 | 2,528,000,000 | 6,511,000,000 | 14,464,000,000 | 721,000,000 | 2,224,000,000 | |
| Net Income | 1,444,825,037 | 2,849,849,182 | 4,220,824,289 | 37,194,070,645 | 10,954,739,643 | 15,877,525,744 | 22,431,480,878 | 33,702,025,899 | 2,222,118,668 | 20,104,408,555 | 23,284,124,014 | -50,564,032,828.56 | -96,284,578,134.88 | -240,990,897,223.44 | -115,163,000,000 | 7,126,000,000 | 11,557,000,000 | 12,628,000,000 | 4,285,000,000 | -40,153,000,000 | 80,570,000,000 | 62,948,000,000 | 22,321,000,000 | -37,121,000,000 | |
| Net Income Margin | 0.047 | 0.068 | 0.07 | 0.369 | 0.1 | 0.137 | 0.137 | 0.115 | 0.013 | 0.067 | 0.058 | -0.148 | -0.341 | -0.677 | -0.455 | 0.026 | 0.039 | 0.04 | 0.014 | -0.151 | 0.2 | 0.145 | 0.055 | -0.096 | |
| Earnings Per Share (EPS) | 4.37 | 8.61 | 11.47 | 99.45 | 27.3 | 38.95 | 53.8 | 80.96 | -4.52 | 47.72 | 49.9 | -121.47 | -231.3 | -578.93 | -276.65 | 17.12 | 27.76 | 30.34 | 10.29 | -97.32 | 199.05 | 155.51 | 55.14 | -91.71 | |
| Diluted Earnings Per Share (EPS) | 6.39 | 8.61 | 11.47 | 99.45 | 27.3 | 38.95 | 53.8 | 80.96 | -4.52 | 47.72 | 49.9 | -121.47 | -231.3 | -578.93 | -276.65 | 17.12 | 27.76 | 30.34 | 10.29 | -97.32 | 199.05 | 155.51 | 55.14 | -91.71 | |
| Weighted Average Shares Outstanding | 330,891,403 | 333,577,027 | 366,178,815 | 373,971,312 | 403,118,680 | 408,979,356 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,256,510 | 412,589,910 | 404,776,126 | 404,776,126 | 404,776,126 | 404,776,000 | |
| Weighted Average Shares Outstanding (Diluted) | 330,891,403 | 333,577,027 | 366,178,815 | 373,971,312 | 403,118,680 | 408,979,356 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,270,745 | 416,256,510 | 412,589,910 | 404,776,126 | 404,776,126 | 404,776,126 | 404,776,000 |