EL5-Energo Statements
EL
EL5-Energo 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
32 613.61
100
32 613.61
0
—
0
—
0
—
0
26 586
81.5
6 115.59
18.8
-2 084.88
-6.4
—
0
4 030.7
12.4
864.54
2.7
3 161.55
9.7
0.089
35 371.9
31 870.84
100
31 870.84
0
—
0
—
0
—
0
—
0
4 079.5
12.8
-1 484.75
-4.7
—
0
2 595.1
8.1
530.95
1.7
2 066.67
6.5
0.058
35 371.9
28 944.34
100
28 944.34
100
—
0
—
0
—
0
—
0
4 516.5
15.6
-1 247.55
-4.3
—
0
3 268.95
11.3
708.71
2.4
2 567.17
8.9
0.073
35 371.9
25 851.01
100
25 851.01
100
—
0
—
0
—
0
—
0
-13 880.97
-53.7
-552.86
-2.1
—
0
-14 433.83
-55.8
-2 790.31
-10.8
-11 642.28
-45.04
-0.329
35 371.9
24 630.43
100
24 630.43
100
—
0
—
0
—
0
—
0
-9 697.55
-39.4
-992.61
-4.03
—
0
-10 690.16
-43.4
-2 115.34
-8.6
-8 563.13
-34.8
-0.242
35 371.9
26 660.7
100
26 660.7
100
—
0
—
0
—
0
—
0
857.86
3.2
-175.94
-0.7
—
0
681.63
2.6
125.76
0.5
554.37
2.1
0.016
35 371.9
21 588.22
100
21 588.22
100
—
0
—
0
—
0
—
0
2 599.14
12
-36.15
-0.2
—
0
2 562.99
11.9
539.1
2.5
2 044.26
9.5
0.058
35 371.9
23 164
100
23 164
100
—
0
—
0
—
0
—
0
1 674
7.2
-624.52
-2.7
—
0
1 049.6
4.5
222.4
1
828.21
3.6
0.023
35 371.9
20 872.83
100
20 872.83
100
—
0
—
0
—
0
—
0
3 858
18.5
-335.7
-1.6
—
0
3 522.57
16.9
724.85
3.5
2 806.55
13.4
0.079
35 371.9
30 542.33
100
30 542.33
100
—
0
—
0
—
0
—
0
4 729
15.5
-960.46
-3.1
—
0
3 768.96
12.3
730.84
2.4
3 033.28
9.9
0.086
35 371.9
35 292.51
100
35 292.51
100
—
0
—
0
—
0
—
0
-1 887
-5.3
-754.64
-2.1
—
0
-2 641.97
-7.5
-499.49
-1.4
-2 138.12
-6.06
-0.06
35 371.9
20 670.98
100
—
0
—
0
—
0
—
0
15 651.07
75.7
4 378.84
21.2
-661.31
-3.2
—
0
3 717.53
18
907.34
4.4
2 808.12
13.6
0.079
35 371.9
15 469.24
100
—
0
—
0
—
0
—
0
13 633.86
88.1
2 019.91
13.1
-670.05
-4.3
—
0
1 349.86
8.7
278.02
1.8
1 082.31
7
0.031
35 371.9