Public Joint-stock Company "TNS energo Voronezh"

VRSB.ME

MCX

338.5

RUB

+9.00(+2.73%)

As of today

Overview Financials Dividends Ratios Discussions Analysis

Public Joint-stock Company "TNS energo Voronezh" fundamentals

Overview Income Statement Balance Sheet Cash Flow

VRSB.ME Income Statement

AnnualQuarterly

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, 2023	Dec 31, 2024
Total Revenue	9,417,907,000	10,994,773,000	17,809,214,000	19,085,064,000	15,672,570,000	18,577,883,000	20,153,948,000	21,317,239,000	23,488,525,000	25,340,634,000	27,557,056,000	28,587,933,000	29,854,395,000	32,318,344,000	32,747,473,000	30,226,259,000	36,875,768,000
Cost of Revenue	6,433,043,000	7,557,425,000	12,245,069,000	12,354,242,000	14,004,635,000	10,900,666,000	10,873,688,000	11,187,209,000	12,585,472,000	24,084,891,000	26,047,859,000	26,515,749,000	27,222,459,000	17,644,823,000	17,155,898,000	39,169,000	18,644,713,000
Gross Profit	2,984,864,000	3,437,348,000	5,564,145,000	6,730,822,000	1,667,935,000	7,677,217,000	9,280,260,000	10,130,030,000	10,903,053,000	1,255,743,000	1,509,197,000	2,072,184,000	2,631,936,000	14,673,521,000	15,591,575,000	30,187,090,000	18,231,055,000
Gross Profit Margin	0.317	0.313	0.312	0.353	0.106	0.413	0.46	0.475	0.464	0.05	0.055	0.072	0.088	0.454	0.476	0.999	0.494
R&D Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
General & Administrative Expenses	0	0	0	0	156,957,000	0	0	0	0	0	0	148,000	1,269,061,000	539,000	0	0	0
Selling & Marketing Expenses	2,683,639,000	3,149,745,000	5,500,119,000	6,480,470,000	904,254,000	7,934,779,000	8,699,725,000	9,383,294,000	10,462,469,000	10,504,255,000	11,247,916,000	12,213,993,000	35,391,000	13,333,699,000	13,782,034,000	0	16,372,209,000
SG&A Expenses	2,683,639,000	3,149,745,000	5,500,119,000	6,480,470,000	1,061,211,000	7,934,779,000	8,699,725,000	9,383,294,000	10,462,469,000	10,504,255,000	11,247,916,000	12,214,141,000	1,304,452,000	13,334,238,000	13,782,034,000	974,792,000	16,372,209,000
Other Expenses	0	0	-7,604,000	0	-116,494,000	0	0	0	0	-198,355,000	-327,122,000	934,287,000	771,134,000	948,988,000	8,532,000	28,068,320,000	0
Total Operating Expenses	2,683,639,000	3,149,745,000	5,500,119,000	6,480,470,000	1,349,861,000	7,934,779,000	8,699,725,000	9,383,294,000	10,462,469,000	837,363,000	844,845,000	1,432,150,000	2,075,586,000	14,283,101,000	13,790,566,000	29,043,112,000	16,372,209,000
Total Costs & Expenses	9,116,682,000	10,707,170,000	17,745,188,000	18,834,712,000	15,354,496,000	18,835,445,000	19,573,413,000	20,570,503,000	23,047,941,000	24,922,254,000	26,892,704,000	27,947,899,000	29,298,045,000	31,927,924,000	30,946,464,000	29,082,281,000	35,016,922,000
Interest Income	839,000	20,294,000	60,624,000	56,772,000	50,893,000	30,390,000	26,190,000	59,580,000	72,156,000	72,885,000	54,935,000	43,555,000	31,185,000	38,950,000	119,136,000	294,892,000	701,860,000
Interest Expense	18,417,000	20,871,000	30,714,000	17,058,000	63,503,000	116,522,000	131,089,000	118,483,000	80,321,000	132,499,000	113,348,000	140,285,000	160,328,000	117,234,000	39,440,000	0	0
Depreciation & Amortization	-198,158,000	-230,217,000	53,020,000	-65,975,000	15,421,000	502,756,000	-299,375,000	-436,518,000	-157,524,000	14,426,000	15,600,000	15,823,000	-952,668,000	-775,672,000	48,326,000	51,695,000	0
EBITDA	103,067,000	57,386,000	117,046,000	200,259,000	267,894,000	245,194,000	281,160,000	313,368,000	300,006,000	305,288,000	350,199,000	427,690,000	374,816,000	563,736,000	1,883,729,000	1,195,673,000	0
EBITDA Margin	0.011	0.005	0.007	0.01	0.017	0.013	0.014	0.015	0.013	0.012	0.013	0.015	0.013	0.017	0.058	0.04	0
Operating Income	301,225,000	287,603,000	64,026,000	250,352,000	354,216,000	-257,562,000	580,535,000	746,736,000	440,584,000	403,692,000	751,237,000	445,763,000	1,327,484,000	1,339,408,000	1,801,009,000	1,143,978,000	1,858,846,000
Operating Income Margin	0.032	0.026	0.004	0.013	0.023	-0.014	0.029	0.035	0.019	0.016	0.027	0.016	0.044	0.041	0.055	0.038	0.05
Total Other Income/Expenses (Net)	-216,575,000	-251,088,000	22,306,000	-83,033,000	-160,650,000	386,234,000	-430,464,000	-551,851,000	-232,736,000	-245,329,000	-529,986,000	-158,358,000	-841,041,000	-518,416,000	43,280,000	294,892,000	-870,468,000
Income Before Tax	84,650,000	36,515,000	86,332,000	167,319,000	193,566,000	128,672,000	150,071,000	194,885,000	207,848,000	158,363,000	221,251,000	287,405,000	486,443,000	821,747,000	1,844,289,000	1,438,870,000	988,378,000
Pre-Tax Income Margin	0.009	0.003	0.005	0.009	0.012	0.007	0.007	0.009	0.009	0.006	0.008	0.01	0.016	0.025	0.056	0.048	0.027
Income Tax Expense	36,826,000	15,952,000	25,486,000	51,916,000	64,775,000	57,980,000	80,583,000	99,733,000	111,514,000	56,122,000	113,562,000	112,193,000	191,954,000	168,877,000	357,576,000	335,952,000	277,378,000
Net Income	47,824,000	20,563,000	60,846,000	115,403,000	128,791,000	70,692,000	69,488,000	95,152,000	96,334,000	102,241,000	107,689,000	175,212,000	294,489,000	652,598,000	1,486,713,000	1,102,918,000	707,230,000
Net Income Margin	0.005	0.002	0.003	0.006	0.008	0.004	0.003	0.004	0.004	0.004	0.004	0.006	0.01	0.02	0.045	0.036	0.019
Earnings Per Share (EPS)	0.85	0.37	0.84	1.55	1.72	0.94	1.14	1.7	0.83	1.39	1.92	3.12	4.67	11.62	21.58	14.73	6,092
Diluted Earnings Per Share (EPS)	0.85	0.37	0.84	1.55	1.72	0.94	1.14	1.7	0.83	1.39	1.92	3.12	4.67	11.62	21.58	14.73	6,092
Weighted Average Shares Outstanding	56,150,589	56,151,024	56,151,024	56,151,024	56,151,024	56,151,024	56,085,578	56,093,814	56,128,605	56,149,702	56,149,173	56,150,589	56,149,303	56,150,255	56,151,024	74,868,000	56,136,137
Weighted Average Shares Outstanding (Diluted)	56,150,589	56,151,024	56,151,024	56,151,024	56,151,024	56,151,024	56,085,578	56,093,814	56,128,605	56,149,702	56,149,173	56,150,589	56,149,303	56,150,255	56,151,024	74,868,000	56,136,137