Public Joint Stock Company Group of Companies TNS energo
TNSE.ME
MCX
3570
RUB+125.00(+3.63%)
As of today
Public Joint Stock Company Group of Companies TNS energo fundamentals
TNSE.ME Income Statement
| Period Ending | 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 | 77,617,309,000 | 117,582,936,000 | 172,046,151,000 | 206,955,341,000 | 225,374,076,000 | 244,015,084,000 | 255,664,304,000 | 265,161,110,000 | 269,538,956,000 | 291,308,489,000 | 3,230,922,000 | 321,540,004,000 | 4,689,095,000 | |
| Cost of Revenue | 78,830,631,000 | 112,891,316,000 | 158,652,183,000 | 190,361,422,000 | 209,799,619,000 | 230,467,062,000 | 238,673,588,000 | 245,711,517,000 | 249,233,779,000 | 277,692,594,000 | 1,321,427,000 | 300,019,038,000 | 1,613,752,000 | |
| Gross Profit | -1,213,322,000 | 4,691,620,000 | 13,393,968,000 | 16,593,919,000 | 15,574,457,000 | 13,548,022,000 | 16,990,716,000 | 19,449,593,000 | 20,305,177,000 | 20,847,076,000 | 1,909,495,000 | 21,520,966,000 | 3,075,343,000 | |
| Gross Profit Margin | -0.016 | 0.04 | 0.078 | 0.08 | 0.069 | 0.056 | 0.066 | 0.073 | 0.075 | 0.072 | 0.591 | 0.067 | 0.656 | |
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| General & Administrative Expenses | 0 | 0 | 683,363,000 | 875,652,000 | 973,887,000 | 921,744,000 | 752,516,000 | 774,724,000 | 593,341,000 | 600,402,000 | 8,318,794,999 | 8,138,906,000 | 0 | |
| Selling & Marketing Expenses | 0 | 0 | 319,261,000 | 377,074,000 | 326,157,000 | 64,724,000 | 297,787,000 | 367,648,000 | 336,397,000 | 226,889,000 | 238,398,000 | 351,236,000 | 40,556,000 | |
| SG&A Expenses | 3,261,841,000 | 4,947,000,000 | 1,002,624,000 | 1,252,726,000 | 1,300,044,000 | 986,468,000 | 1,050,303,000 | 1,142,372,000 | 929,738,000 | 827,291,000 | 8,557,192,999 | 8,490,142,000 | 40,556,000 | |
| Other Expenses | 349,391,000 | 18,731,000,000 | -163,757,000 | -311,800,000 | -733,475,000 | -534,148,000 | 7,703,794,000 | 8,002,277,000 | 7,597,647,000 | 7,115,502,000 | 0 | 1,461,774,000 | 0 | |
| Total Operating Expenses | 3,611,232,000 | 1,489,105,000 | 6,494,909,000 | 8,585,904,000 | 9,075,347,000 | 9,177,929,000 | 8,754,097,000 | 9,144,649,000 | 8,527,385,000 | 7,942,793,000 | 31,468,000 | 9,951,916,000 | 40,556,000 | |
| Total Costs & Expenses | -82,441,863,000 | 114,380,421,000 | 165,147,092,000 | 198,947,326,000 | 218,874,966,000 | 239,644,991,000 | 247,427,685,000 | 254,856,166,000 | 257,761,164,000 | 278,404,206,000 | 1,352,895,000 | 309,970,954,000 | 1,654,308,000 | |
| Interest Income | 282,181,000 | 0 | 475,492,000 | 528,602,000 | 407,240,000 | 327,181,000 | 238,903,000 | 223,356,000 | 833,864,000 | 342,418,000 | 54,265,000 | 0 | 106,270,000 | |
| Interest Expense | 1,187,081,000 | 3,412,000,000 | 2,425,330,000 | 3,411,618,000 | 2,872,846,000 | 3,060,187,000 | 3,989,505,000 | 3,435,602,000 | 2,901,098,000 | 2,567,002,000 | 151,050,000 | 731,977,000 | 211,808,000 | |
| Depreciation & Amortization | 159,280,000 | 177,850,000 | 230,190,000 | 280,964,000 | 339,766,000 | 470,834,000 | 514,865,000 | 612,062,000 | 568,163,000 | 570,875,000 | 0 | 424,282,000 | 0 | |
| EBITDA | 7,114,627,000 | 4,428,659,000 | 7,699,500,000 | 6,525,711,000 | 4,574,340,000 | 3,196,406,000 | 4,776,796,000 | 6,755,019,000 | -1,168,929,000 | 11,144,180,000 | -6,204,041,000 | 12,110,837,000 | 1,639,844,000 | |
| EBITDA Margin | 0.092 | 0.038 | 0.045 | 0.032 | 0.02 | 0.013 | 0.019 | 0.025 | -0.004 | 0.038 | -1.92 | 0.038 | 0.35 | |
| Operating Income | -4,824,554,000 | 4,250,809,000 | 9,020,685,000 | 5,433,406,000 | 3,508,110,000 | 2,665,872,000 | 9,174,178,000 | 9,832,535,000 | 10,914,479,000 | 13,139,327,000 | 10,233,555,000 | 11,569,050,000 | 3,034,787,000 | |
| Operating Income Margin | -0.062 | 0.036 | 0.052 | 0.026 | 0.016 | 0.011 | 0.036 | 0.037 | 0.04 | 0.045 | 3.167 | 0.036 | 0.647 | |
| Total Other Income/Expenses (Net) | 10,592,820,000 | -1,077,862,000 | -3,976,705,000 | -2,566,936,000 | -2,124,349,000 | -2,842,638,000 | -4,688,265,000 | -3,031,740,000 | -2,373,996,000 | -3,265,787,000 | -8,233,118,000 | 470,920,000 | -1,606,751,000 | |
| Income Before Tax | 5,768,266,000 | 5,158,421,000 | 5,043,980,000 | 2,866,470,000 | 1,383,761,000 | -176,766,000 | 1,221,341,000 | 2,707,355,000 | -4,587,746,000 | 4,646,641,000 | -6,355,091,000 | 12,039,970,000 | 1,428,036,000 | |
| Pre-Tax Income Margin | 0.074 | 0.044 | 0.029 | 0.014 | 0.006 | -0.001 | 0.005 | 0.01 | -0.017 | 0.016 | -1.967 | 0.037 | 0.305 | |
| Income Tax Expense | 938,704,000 | 1,187,337,000 | 531,718,000 | 904,008,000 | 620,096,000 | 323,804,000 | 692,359,000 | 1,204,358,000 | -484,974,000 | 1,099,472,000 | -867,635,000 | 2,666,187,000 | 429,621,000 | |
| Net Income | 3,971,990,000 | 4,166,144,000 | 3,964,058,000 | 1,946,320,000 | 766,691,000 | -476,585,000 | 518,084,000 | 1,365,498,000 | -4,102,772,000 | 3,391,075,000 | -5,487,456,000 | 8,687,125,000 | -22,670,494,000 | |
| Net Income Margin | 0.051 | 0.035 | 0.023 | 0.009 | 0.003 | -0.002 | 0.002 | 0.005 | -0.015 | 0.012 | -1.698 | 0.027 | -4.835 | |
| Earnings Per Share (EPS) | 397.2 | 416.61 | 363.44 | 142.81 | 56.25 | -35.1 | 38.55 | 104.28 | -316.18 | 666.37 | -401.47 | 863.1 | -1,659,000 | |
| Diluted Earnings Per Share (EPS) | 397.2 | 416.61 | 363.44 | 142.81 | 56.25 | -35.1 | 38.55 | 104.28 | -316.18 | 261.3 | -401.47 | 863.1 | 3,751,000 | |
| Weighted Average Shares Outstanding | 10,000,000 | 10,000,000 | 10,907,000 | 13,629,000 | 13,630,000 | 13,576,000 | 13,440,000 | 13,095,000 | 12,976,000 | 12,977,540 | 13,668,239 | 10,065,000 | 10,700,000 | |
| Weighted Average Shares Outstanding (Diluted) | 10,000,000 | 10,000,000 | 10,907,000 | 13,629,000 | 13,630,000 | 13,576,000 | 13,440,000 | 13,095,000 | 12,976,000 | 12,977,540 | 13,668,239 | 10,065,000 | 10,700,000 |