Farmsynthez Statements
LI
Farmsynthez 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
206.87
100
136.1
65.8
70.765
34.2
—
0
139.97
67.7
192.03
92.8
-121.27
-58.6
-11.983
-5.8
—
0
-133.25
-64.4
-19.455
-9.4
-113.79
-55.008
-0.258
440.39
172.46
100
118.92
69
53.543
31
—
0
98.299
57
178.24
103.4
-124.7
-72.3
-17.083
-9.9
—
0
-141.78
-82.2
21.828
12.7
-163.61
-94.9
-0.544
301.01
171.71
100
151.27
88.1
20.445
11.9
—
0
88.843
51.7
162.28
94.5
-141.84
-82.6
-22.316
-13
—
0
-164.15
-95.6
-24.107
-14.04
-140.04
-81.6
-0.465
301.01
207.96
100
147.65
71
60.306
29
—
0
105.9
50.9
85.958
41.3
-25.652
-12.3
-18.913
-9.09
—
0
-44.565
-21.4
22.884
11
-67.449
-32.4
-0.224
301.01
216.45
100
165.97
76.7
50.489
23.3
—
0
71.397
33
438.3
202.5
-387.81
-179.2
-74.411
-34.4
—
0
-462.22
-213.5
-17.074
-7.9
-445.14
-205.7
-1.479
301.01
221.88
100
111.32
50.2
110.56
49.8
—
0
109.3
49.3
366.38
165.1
-255.83
-115.3
-15.357
-6.9
—
0
-271.18
-122.2
-18.779
-8.5
-252.41
-113.8
-0.839
301.01
229.44
100
133.05
58
96.392
42
—
0
63.459
27.7
472.65
206
-376.26
-164
-20.394
-8.9
—
0
-396.65
-172.9
20.616
9
-417.27
-181.9
-1.386
301.01
142.22
100
78.689
55.3
63.529
44.7
—
0
115.38
81.1
187.14
131.6
-123.61
-86.9
-6.946
-4.9
—
0
-130.56
-91.8
-23.013
-16.2
-107.55
-75.6
-0.357
301.01
104.25
100
83.392
80
20.859
20
—
0
89.628
86
1 927.95
1849.3
-1 907.1
-1829.3
-5.2
-5
—
0
-1 912.3
-1834.3
-141.04
-135.3
-1 771.26
-1699.03
-5.884
301.01
186.82
100
112.05
60
74.771
40
—
0
156.13
83.6
188.59
100.9
-113.82
-60.9
-2.809
-1.5
—
0
-116.63
-62.4
-76.088
-40.7
-40.537
-21.7
-0.135
301.01
224.97
100
140.25
62.3
84.723
37.7
—
0
152.69
67.9
91.083
40.5
-6.36
-2.8
103.33
45.9
—
0
96.971
43.1
-80.89
-36
177.86
79.1
0.591
301.01
124.42
100
123.59
99.3
0.83
0.7
93.928
75.5
351.1
282.2
535.12
430.1
-534.29
-429.4
-113.34
-91.1
—
0
-647.63
-520.5
-52.068
-41.8
-595.56
-478.7
-1.98
300.79
343.13
202.13
141
125.7
386.36
608.81
-467.81
-1 055.65
—
-1 523.46
-17.762
-1 505.7
-5.207
289.18
468.41
146.97
321.44
268.01
344.58
1 632.94
-1 311.5
132.33
—
-1 179.17
-12.423
-1 154.29
-7.605
151.78
192.93
118.3
74.626
131.1
114.82
-652.74
727.37
-239.02
—
488.35
-24.032
512.38
3.377
151.72
124.5
97.3
27.2
57.2
170.2
312.9
-285.7
166.2
0
-119.5
-47.7
-71.8
-0.47
153.1
206.9
59.3
147.6
234.2
179.7
428.6
-281
2.2
—
-278.8
4.2
-283
-1.88
150.3
239.8
108.5
131.3
117
196.9
320.8
-189.5
82.2
-10.1
-119.5
6.3
-125.8
-0.84
149.6
138
56.4
81.6
28.5
145.4
185.2
-103.6
28.4
-1.2
-79.3
-0.2
-79.1
-0.58
135.9
151.6
102.4
49.2
-136.8
155.2
-78.1
127.2
34.7
-8.3
153.6
-1.7
155.3
1.26
123.3
93.6
52.5
41.1
276.3
77.1
362.8
-321.7
17.4
-0.6
-307.1
-4.4
-302.7
-3.27
92.5