Research and Statements
UW
Research and 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
66 609
100
42 754
64.2
23 855
35.8
—
0
1 719
2.6
2 883
4.3
20 948
31.4
2 398
3.6
—
0
23 346
35
2 724
4.1
20 622
31
7.097
2 905.89
48 204
100
42 156
87.5
6 048
12.5
—
0
2 192
4.5
-4 100
-8.5
10 150
21.1
28 364
58.8
—
0
38 514
79.9
1 625
3.4
36 889
76.5
12.695
2 905.89
33 813
100
30 631
90.6
3 182
9.4
—
0
1 064
3.1
3 683
10.9
-460
-1.4
-1 960
-5.8
—
0
-2 420
-7.2
485
1.4
-2 905
-8.6
-25.044
116
14 519
100
16 871
116.2
-2 352
-16.2
—
0
1 436
9.9
3 114
21.4
-5 024
-34.6
-1 301
-9
—
0
-6 325
-43.6
1 484
10.2
-7 809
-53.8
-67.321
116
44 339
100
44 650
100.7
-311
-0.7
—
0
1 746
3.9
1 980
4.5
-2 297
-5.2
-4 203
-9.5
—
0
-6 500
-14.7
-601
-1.4
-5 899
-13.3
-50.855
116
25 285
100
24 705
97.7
580
2.3
—
0
1 238
4.9
1 203
4.8
-633
-2.5
436
1.7
—
0
-197
-0.8
233
0.9
-430
-1.7
-3.707
116
40 735
100
37 275
91.5
3 460
8.5
—
0
1 411
3.5
5 322
13.1
-1 840
-4.5
-7 792
-19.1
—
0
-9 632
-23.6
2 635
6.5
-12 267
-30.1
-105.75
116
38 859
100
31 716
81.6
7 143
18.4
—
0
1 390
3.6
11 884
30.6
-4 699
-12.09
-4 626
-11.9
—
0
-9 325
-24
373
1
-9 698
-25
-83.606
116
37 912
100
30 541
80.6
7 371
19.4
—
0
1 591
4.2
2 071
5.5
5 273
13.9
-3 656
-9.6
—
0
1 617
4.3
-1 300
-3.4
2 917
7.7
25.147
116
26 558
100
22 795
85.8
3 763
14.2
—
0
1 304
4.9
1 548
5.8
2 137
8
-1 559
-5.9
—
0
578
2.2
360
1.4
218
0.8
1.879
116
37 868
100
37 060
97.9
808
2.1
—
0
2 435
6.4
2 371
6.3
-1 563
-4.1
-2 446
-6.5
-3 238
-8.6
-8 827
-23.3
13
0.03
-6 724
-17.8
-57.96
116
32 151
100
28 507
88.7
3 644
11.3
—
0
1 484
4.6
1 473
4.6
2 171
6.8
-5 138
-16
-324
-1.008
-3 291
-10.2
-238
-0.7
-3 053
-9.5
-26.32
116
33 185.53
28 853.42
4 332.11
—
1 460.94
1 328.27
3 003.84
-5 305.34
-36.688
-2 338.18
56.041
-2 394.22
-20.636
116.02
28 673
24 038
4 635
—
1 133
957
3 678
-5 217
-708
-2 247
632
-2 879
-25.205
114.22
30 551
23 118
7 433
—
1 480
1 706
5 727
-4 756
-997
-220
-1 993
2 564
22.89
112
17 954
15 462
2 492
—
567
492
2 000
-4 399
141
-2 259
267
-1 995
-18.47
108
19 828
17 348
2 479
—
1 490
1 292
1 187
-6 906
938
-4 813
-319
-4 533
-44.44
102
17 028
15 456
1 572
—
1 248
1 271
301
-6 387
791
-5 295
-151
-5 144
-48.52
106
14 928
13 546
1 382
—
1 056
1 073
309
428
740
1 450
-1 034
2 484
248 404.6
—
2 129
1 438
691
—
555
549
142
-2 790
358
-2 290
-355
-1 927
-192 667.3
—