Magnit Statements
MG
Magnit Income Statement
B
M
RUB (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
1 460 058.33
100
1 131 487.72
77.5
328 570.61
22.5
—
0
279 489.28
19.1
262 186.33
18
66 384
4.5
-37 386.21
-2.6
—
0
24 028.45
1.6
6 574.21
0.5
16 748.38
1.1
164.34
101.91
1 315 232.79
100
1 016 567.13
77.3
298 665.67
22.7
—
0
250 077.08
19
230 244.75
17.5
30 547
2.3
-30 769.17
-2.3
—
0
39 763.88
3
15 102.2
1.1
24 661.68
1.9
241.99
101.91
1 229 455.98
100
948 934.91
77.2
280 521.07
22.8
—
0
227 167.64
18.5
213 425.05
17.4
67 096
5.5
-30 261.03
-2.5
—
0
42 971.92
3.5
8 956
0.7
34 015.92
2.8
333.78
101.91
1 215 730.63
100
943 074.48
77.6
272 656.15
22.4
—
0
254 984
21
240 753.3
19.8
-1 338
-0.1
-28 119.6
-2.3
—
0
5 356.39
0.4
6 766.45
0.6
-1 410.06
-0.1
-13.836
101.91
1 136 265.79
100
871 919.1
76.7
264 346.7
23.3
—
0
209 158.01
18.4
198 233.03
17.4
66 114
5.8
-26 699.09
-2.3
—
0
37 508.16
3.3
8 165.58
0.7
29 342.58
2.6
287.92
101.91
1 033 848.51
100
791 635.05
76.6
242 213.46
23.4
—
0
196 898.25
19
182 407.76
17.6
59 790
5.8
-25 976.53
-2.5
—
0
33 655.67
3.3
7 837.22
0.8
25 818.45
2.5
253.34
101.91
822 230.44
100
629 644.52
76.6
192 585.92
23.4
—
0
155 583.1
18.9
143 479.26
17.5
49 107
6
-20 601.48
-2.5
—
0
28 959.41
3.5
6 659.71
0.8
22 299.7
2.7
218.81
101.91
790 416.11
100
604 182.12
76.4
186 233.99
23.6
—
0
150 833.37
19.1
—
0
45 167.31
5.7
-21 333.04
-2.7
—
0
24 754.74
3.1
5 532.59
0.7
19 222.15
2.4
188.62
101.91
763 361.24
100
583 839.57
76.5
179 521.67
23.5
—
0
145 592.07
19.1
—
0
41 803
5.5
-22 934.76
-3.004
—
0
17 947.78
2.4
4 176.63
0.5
13 771.15
1.8
135.13
101.91
710 788.76
100
554 112.04
78
156 676.71
22
—
0
136 244.26
19.2
—
0
30 322
4.3
-23 957.65
-3.4
—
0
6 872.38
1
1 080.38
0.2
5 792
0.8
56.834
101.91
657 916.64
100
502 594.01
76.4
155 322.63
23.6
—
0
134 403.79
20.4
—
0
28 894
4.4
-23 551.4
-3.6
—
0
5 707.09
0.9
1 934.87
0.3
3 772.22
0.6
37.015
101.91
641 752.91
100
495 786.01
77.3
145 966.9
22.7
—
0
81 919.01
12.8
112 668.74
17.6
33 298.16
5.2
-21 610.2
-3.4
—
0
12 672.36
2
2 923.04
0.5
9 749.32
1.5
97.123
100.38
595 262.55
100
453 008.28
76.1
142 254.27
23.9
—
0
74 903.58
12.6
105 503.53
17.7
36 750.73
6.2
-19 244.42
-3.2
—
0
18 281.81
3.1
3 860.86
0.6
14 420.95
2.4
141.51
101.91