Belon Statements
BL
Belon 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
3.1
100
0.212
6.8
2.888
93.2
—
0
1.744
56.3
-2.756
-88.9
-712.79
-22993.1
48.063
1550.4
—
0
-664.72
-21442.7
-54.398
-1754.8
-610.33
-19687.9
-0.531
1 150
3.099
100
0.211
6.8
2.888
93.2
—
0
1.799
58.1
1.584
-51.1
409.23
13205.4
48.917
1578.5
—
0
458.15
14783.8
44.37
1431.8
413.78
13352.1
0.36
1 150
3.1
100
0.213
6.9
2.887
93.1
—
0
1.908
61.5
2.187
-70.5
720.13
23230
48.306
1558.3
—
0
768.43
24788.2
76.909
2480.9
691.53
22307.3
0.601
1 150
2.769
100
0.28
10.1
2.489
89.9
—
0
1.81
65.4
3.691
-133.3
710.94
25675
49.083
1772.6
—
0
760.02
27447.6
73.245
2645.2
686.78
24802.4
0.597
1 150
2.71
100
0.404
14.9
2.306
85.1
—
0
1.578
58.2
0.925
-34.1
-426.33
-15731.8
49.892
1841
—
0
-376.44
-13890.7
-29.592
-1092
-346.85
-12798.8
-0.302
1 150
2.798
100
0.281
10
2.517
90
—
0
1.832
65.5
1.742
-62.3
-390.16
-13944.2
49.363
1764.2
—
0
-340.8
-12180
-26.165
-935.1
-314.63
-11244.9
-0.274
1 150
2.798
100
0.296
10.6
2.502
89.4
—
0
1.826
65.3
-1.056
-37.7
106.19
3795.2
50.129
1791.6
—
0
156.32
5586.8
18.632
665.9
137.69
4920.9
0.12
1 150
2.803
100
0.407
14.5
2.396
85.5
—
0
2.003
71.5
5.135
183.2
481.58
17180.8
49.352
1760.7
—
0
530.93
18941.5
53.871
1921.9
477.06
17019.6
0.415
1 150
2.765
100
1.157
41.8
1.608
58.2
—
0
1.951
70.6
-7.929
-286.8
9.537
344.9
996.07
36024.3
-3.213
-116.2
1 002.5
36256.7
94.6
3421.3
907.9
32835.4
0.789
1 150
2.765
100
1.286
46.5
1.479
53.5
—
0
2.151
77.8
-2.763
-99.9
4.242
153.4
639.88
23142.1
-1.1
-39.8
643.02
23255.7
62.296
2253
580.72
21002.6
0.505
1 150
4
1
3
—
2
-32
35
628
16
681
77
604
0.525
1 150
344
325
19
—
18
-90
109
585
-5
773
84
689
0.599
1 150
7 636
7 412
224
—
315
315
-91
-102
-1 324
-3 130
-316
-2 814
-2.45
1 150
6 418
5 974
444
—
280
276
168
—
-85
74
53
21
0.02
1 150
7 264
6 052
1 212
—
389
369
843
-229
-96
-1 785
48
-1 833
-1.59
1 150
6 398
4 335
2 063
—
501
498
1 565
-539
-283
1 024
256
768
0.67
1 150
5 452
5 478
-26
—
551
689
-715
-145
-236
-1 017
23
-1 040
-0.9
1 150
4 925
4 811
114
—
565
620
-506
-435
-220
-1 161
203
-1 364
-1.19
1 150
4 952
4 997
-45
—
490
757
-802
-247
-206
-10 167
-2 161
-8 006
-6.96
1 150
5 884
5 170
714
—
628
640
74
-260
-164
-1 894
-414
-1 480
-1.29
1 150
11 556
7 513
4 043
—
1 881
2 052
1 991
-372
-33
1 586
451
1 135
0.99
1 150
6 765
4 924
1 841
—
912
1 025
816
-214
16
618
171
447
0.39
1 150
6 792
5 331
1 461
—
793
990
471
-128
21
364
152
212
0.18
1 150
5 575
4 359
1 216
—
1 002
1 168
48
-92
44
—
115
-115
-0.1
1 150
4 855
3 908
947
—
621
726
221
-91
-24
1 422
48
1 374
1.37
1 000