marketcap
Facebook
Twitter
Telegram
Report an ErrorМ.Видео Income Statement 2005-2025 | MVID
Annual Income Statement М.Видео
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
434 B | 402 B | 476 B | 418 B | 365 B | 321 B | 198 B | 183 B | 162 B | 172 B | 148 B | 134 B | 112 B | 86.6 B | 72.5 B | 71.5 B | 52.3 B | 17.8 M | 7.58 M |
Cost Of Revenue |
343 B | 319 B | 381 B | 321 B | 274 B | 242 B | 152 B | 140 B | 123 B | 126 B | 110 B | 101 B | 82.7 B | 64.2 B | 54.1 B | 53.6 B | 40 B | 19.1 M | 4.49 M |
Gross Profit |
91.4 B | 83.1 B | 94.9 B | 97.3 B | 91.1 B | 78.6 B | 46.5 B | 42.9 B | 38.9 B | 46.6 B | 38.4 B | 33 B | 29.3 B | 22.4 B | 18.4 B | 17.9 B | 12.4 B | -1.28 M | 3.09 M |
Gross Profit Ratio |
0.21 | 0.21 | 0.2 | 0.23 | 0.25 | 0.24 | 0.23 | 0.23 | 0.24 | 0.27 | 0.26 | 0.25 | 0.26 | 0.26 | 0.25 | 0.25 | 0.24 | -0.07 | 0.41 |
General And Administrative Expenses |
11.9 B | 13.4 B | 3.23 B | 2.36 B | 2.2 B | 1.92 B | 1.33 B | 1.03 B | 1.18 B | 884 M | 663 M | 5.69 B | 26.1 B | 20 B | 16.6 B | 16.1 B | 11.1 B | - | - |
Selling And Marketing Expenses |
4.94 B | 5.51 B | 19.8 B | 17.5 B | 17 B | 16.7 B | 9.71 B | 8.22 B | 8.14 B | 11.2 B | 10.9 B | 4.42 B | - | - | - | - | - | - | - |
Selling General And Administrative Expenses |
16.8 B | 19 B | 23 B | 19.8 B | 19.2 B | 18.6 B | 11 B | 9.25 B | 9.32 B | 12.1 B | 11.6 B | 10.1 B | 26.1 B | 20 B | 16.6 B | 16.1 B | 11.1 B | - | - |
Other Expenses |
58.3 B | 160 M | 59.2 B | 50.2 B | 44.6 B | 42.7 B | 25.7 B | 25.7 B | 22.8 B | 22.7 B | 19 B | 17.5 B | -1.45 B | -833 M | -372 M | -928 M | -780 M | 808 K | 116 K |
Operating Expenses |
75.1 B | 72.7 B | 82.2 B | 70 B | 63.8 B | 61.3 B | 36.7 B | 34.9 B | 32.2 B | 34.8 B | 30.6 B | 27.6 B | 24.7 B | 19.1 B | 16.2 B | 15.1 B | 10.4 B | 808 K | 116 K |
Cost And Expenses |
418 B | 392 B | 464 B | 391 B | 338 B | 304 B | 188 B | 175 B | 155 B | 160 B | 140 B | 128 B | 107 B | 83.3 B | 70.4 B | 68.8 B | 50.3 B | 19.9 M | 4.61 M |
Interest Expense |
27 B | 21.5 B | 14.4 B | 12.7 B | 12.9 B | 3.6 B | 1.6 B | 56 M | 191 M | 68 M | 26 M | 113 M | 37 M | 28 M | 794 M | 365 M | 754 M | 797 K | - |
Depreciation And Amortization |
25.5 B | 27.1 B | 25.3 B | 24.1 B | 22.6 B | 5.88 B | 3.61 B | 3.66 B | 3.23 B | 2.81 B | 2.63 B | 2.15 B | 1.64 B | 1.29 B | 1.13 B | 863 M | 524 M | 797 K | - |
EBITDA |
42 B | 38.7 B | 40.9 B | 51.8 B | 50.1 B | 25.2 B | 14.1 B | 12.2 B | 10.5 B | 13.6 B | 10.6 B | 7.82 B | 6.87 B | -1.94 B | 3.24 B | 3.6 B | 2.54 B | 1.34 B | 2.98 M |
EBITDA Ratio |
0.1 | 0.09 | 0.07 | 0.11 | 0.12 | 0.07 | 0.06 | 0.06 | 0.06 | 0.08 | 0.06 | 0.06 | -0.03 | 0.05 | 0.04 | 0.05 | 0.05 | -0.12 | 0.39 |
Operating Income |
16.3 B | 7.75 B | 6.88 B | 22.9 B | 22.4 B | 14.7 B | 8.18 B | 6.68 B | 5.6 B | 10.1 B | 6.77 B | 5.37 B | -4.6 B | 3.23 B | 2.12 B | 2.73 B | 2.01 B | -2.89 M | 2.98 M |
Operating Income Ratio |
0.04 | 0.02 | 0.01 | 0.05 | 0.06 | 0.05 | 0.04 | 0.04 | 0.03 | 0.06 | 0.05 | 0.04 | -0.04 | 0.04 | 0.03 | 0.04 | 0.04 | -0.16 | 0.39 |
Income Before Tax |
-7.77 B | -13.4 B | 3.12 B | 8.22 B | 9.49 B | 11.6 B | 8.84 B | 7.2 B | 6 B | 10.5 B | 6.88 B | 5.55 B | -4.64 B | 3.26 B | 1.32 B | 2.37 B | 1.24 B | -2.89 M | 2.98 M |
Income Before Tax Ratio |
-0.02 | -0.03 | 0.01 | 0.02 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.05 | 0.04 | -0.04 | 0.04 | 0.02 | 0.03 | 0.02 | -0.16 | 0.39 |
Income Tax Expense |
-1.16 B | -3.07 B | 740 M | 1.68 B | 2.36 B | 3.21 B | 1.88 B | 1.65 B | 1.45 B | 2.48 B | 1.15 B | 1.41 B | 1.26 B | 1.04 B | 540 M | 1.11 B | 587 M | -517 K | 717 K |
Net Income Ratio |
-0.02 | -0.03 | 0.0 | 0.02 | 0.02 | 0.03 | 0.04 | 0.03 | 0.03 | 0.05 | 0.04 | 0.03 | 0.03 | 0.03 | 0.01 | 0.02 | 0.01 | -0.13 | 0.3 |
Earnings Per Share, EPS |
-37.1 | -57.8 | 13.4 | 36.8 | 40.1 | 48 | 38.9 | 30.9 | 25.4 | 45.9 | 32.2 | 23.4 | 19.1 | 12.4 | 4.35 | 6.98 | 4.19 | -0.18 | 0.17 |
EPS Diluted |
-37.1 | -57.8 | 13.3 | 36.7 | 40.1 | 48 | 38.9 | 30.9 | 25.3 | 45.5 | 31.9 | 23 | 18.8 | 12.3 | 4.35 | 6.98 | 4.19 | -0.18 | 0.17 |
Weighted Average Shares Outstanding |
178 M | 178 M | 178 M | 178 M | 178 M | 179 M | 180 M | 180 M | 179 M | 178 M | 178 M | 177 M | 177 M | 179 M | 180 M | 180 M | 155 M | 13 M | 13 M |
All numbers in RUB currency
Quarterly Income Statement М.Видео
| 2024-Q2 | 2023-Q4 | 2023-Q2 | 2022-Q4 | 2022-Q2 | 2021-Q4 | 2021-Q2 | 2020-Q4 | 2020-Q2 | 2019-Q4 | 2019-Q2 | 2018-Q4 | 2018-Q2 | 2017-Q4 | 2017-Q2 | 2016-Q4 | 2016-Q2 | 2015-Q4 | 2015-Q2 | 2014-Q4 | 2014-Q2 | 2013-Q4 | 2013-Q2 | 2012-Q4 | 2012-Q2 | 2010-Q2 | 2009-Q4 | 2008-Q4 | 2008-Q2 | 2007-Q4 | 2007-Q2 | 2006-Q4 | 2006-Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
202 B | 255 B | 179 B | 184 B | 219 B | 264 B | 213 B | 244 B | 174 B | 204 B | 161 B | 203 B | 118 B | 115 B | 83.4 B | 100 B | 82.9 B | 91.2 B | 70.5 B | 104 B | 68.8 B | 81.5 B | 66.5 B | 66.8 B | 66.8 B | 43.3 B | 36.3 B | 35.7 B | 35.7 B | 26.2 B | 26.2 B | 8.91 M | 8.91 M |
Cost Of Revenue |
173 B | 215 B | 153 B | 159 B | 188 B | 232 B | 175 B | 204 B | 141 B | 165 B | 120 B | 155 B | 87.4 B | 88.7 B | 63 B | 77.2 B | 63.1 B | 71.3 B | 51.5 B | 74.5 B | 52 B | 60.4 B | 50.2 B | 50.3 B | 50.3 B | 32.1 B | 27.1 B | 26.8 B | 26.8 B | 20 B | 20 B | 9.55 M | 9.55 M |
Gross Profit |
28.9 B | 40 B | 26 B | 24.7 B | 31.3 B | 31.6 B | 38 B | 40.4 B | 32.8 B | 38.7 B | 41.8 B | 48 B | 30.8 B | 26.1 B | 20.4 B | 23.2 B | 19.8 B | 19.9 B | 19 B | 29.3 B | 16.8 B | 21.1 B | 16.3 B | 16.5 B | 16.5 B | 11.2 B | 9.18 B | 8.94 B | 8.94 B | 6.18 B | 6.18 B | -640 K | -640 K |
Gross Profit Ratio |
0.143 | 0.157 | 0.145 | 0.135 | 0.143 | 0.12 | 0.179 | 0.166 | 0.189 | 0.19 | 0.259 | 0.237 | 0.26 | 0.228 | 0.245 | 0.231 | 0.239 | 0.219 | 0.269 | 0.283 | 0.244 | 0.259 | 0.245 | 0.247 | 0.247 | 0.258 | 0.253 | 0.25 | 0.25 | 0.236 | 0.236 | -0.072 | -0.072 |
General And Administrative Expenses |
36.2 B | 18.6 B | 16.6 B | 15.3 B | 19.1 B | 26.6 B | 24.1 B | 24.1 B | 18.7 B | 22.3 B | 32.1 B | 37.9 B | 23.6 B | 20.2 B | 16.5 B | 17.4 B | 16.3 B | 16 B | 15 B | 18.3 B | 14.4 B | 14.7 B | 13.8 B | 2.85 B | 2.85 B | 9.98 B | 8.31 B | 8.04 B | 8.04 B | 5.57 B | 5.57 B | - | - |
Selling And Marketing Expenses |
1.85 B | 1.22 B | 998 M | 1.01 B | 1.5 B | 2.09 B | 3.79 B | 1.53 B | 2.63 B | 1.6 B | 2.71 B | 3.23 B | 2.08 B | 2.23 B | 1.6 B | 2.01 B | 1.51 B | 2.13 B | 1.51 B | 2.06 B | 1.86 B | 2.09 B | 1.85 B | 2.21 B | 2.21 B | - | - | - | - | - | - | - | - |
Selling General And Administrative Expenses |
24.1 B | 25.9 B | 20.8 B | 20.3 B | 25.3 B | 28.7 B | 27.9 B | 25.7 B | 21.3 B | 23.9 B | 34.9 B | 41.2 B | 25.7 B | 22.4 B | 18.1 B | 19.4 B | 17.8 B | 18.2 B | 16.5 B | 20.4 B | 16.3 B | 16.8 B | 15.6 B | 5.06 B | 5.06 B | 9.98 B | 8.31 B | 8.04 B | 8.04 B | 5.57 B | 5.57 B | - | - |
Other Expenses |
143 M | -264 M | -169 M | - | -180 M | -55.6 B | 101 M | -551 M | -204 M | -151 M | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.74 B | 8.74 B | -416 M | -186 M | -464 M | -464 M | -390 M | -390 M | 404 K | 404 K |
Operating Expenses |
24.2 B | 26.1 B | 20.9 B | 20.3 B | 25.5 B | 28.7 B | 27.8 B | 26.2 B | 21.5 B | 24.1 B | 33.4 B | 39.4 B | 24.1 B | 20.8 B | 17.5 B | 18.9 B | 17.4 B | 17.3 B | 16.3 B | 20.3 B | 15.5 B | 16.1 B | 14.6 B | 13.8 B | 13.8 B | 9.56 B | 8.12 B | 7.57 B | 7.57 B | 5.18 B | 5.18 B | 404 K | 404 K |
Cost And Expenses |
197 B | 241 B | 174 B | 179 B | 213 B | 261 B | 203 B | 230 B | 163 B | 189 B | 153 B | 194 B | 111 B | 109 B | 80.5 B | 96.1 B | 80.4 B | 88.6 B | 67.8 B | 94.8 B | 67.5 B | 76.5 B | 64.8 B | 64.1 B | 64.1 B | 41.7 B | 35.2 B | 34.4 B | 34.4 B | 25.2 B | 25.2 B | 9.96 M | 9.96 M |
Interest Expense |
17.7 B | - | - | - | - | 10.6 B | 8.94 B | 8.94 B | 9.45 B | 8.66 B | - | - | - | - | - | - | - | - | - | - | - | - | - | 56.5 M | 56.5 M | 14 M | 397 M | 182 M | 182 M | 377 M | 377 M | 398 K | 398 K |
Depreciation And Amortization |
12.8 B | 12.2 B | 13.2 B | 13.4 B | 13.7 B | 12.8 B | 12.5 B | 12.2 B | 11.9 B | 10.7 B | 3.27 B | 1.28 B | 2.4 B | 497 M | 1.71 B | 550 M | 1.92 B | 743 M | 1.64 B | 877 M | 1.38 B | 893 M | 1.24 B | 1.08 B | 1.08 B | 644 M | 564 M | 432 M | 432 M | 262 M | 262 M | 398 K | 398 K |
EBITDA |
18.1 B | 26.7 B | 18 B | 17.5 B | 21.2 B | 17.5 B | 31.4 B | 27.8 B | 25.1 B | 28.6 B | 12.5 B | 11 B | 20.6 B | 5.84 B | 4.56 B | 4.84 B | 4.34 B | 3.42 B | 4.58 B | 10.3 B | 2.76 B | 5.98 B | 2.93 B | 3.91 B | 3.91 B | -972 M | 1.62 B | 1.8 B | 1.8 B | 1.27 B | 1.27 B | 670 M | 670 M |
EBITDA Ratio |
0.09 | 0.102 | 0.102 | 0.097 | 0.089 | 0.06 | 0.107 | 0.108 | 0.133 | 0.124 | 0.078 | 0.054 | 0.077 | 0.051 | 0.055 | 0.048 | 0.052 | 0.038 | 0.065 | 0.099 | 0.04 | 0.073 | 0.044 | 0.059 | 0.059 | -0.022 | 0.045 | 0.05 | 0.05 | 0.048 | 0.048 | 75.2 | 75.2 |
Operating Income |
4.67 B | 13.8 B | 5.01 B | 4.44 B | 5.8 B | 2.91 B | 10.2 B | 14.2 B | 11.3 B | 14.6 B | 9.25 B | 9.76 B | 6.69 B | 5.34 B | 2.85 B | 4.28 B | 2.42 B | 2.68 B | 2.94 B | 9.4 B | 1.37 B | 5.08 B | 1.69 B | 2.69 B | 2.69 B | 1.62 B | 1.06 B | 1.37 B | 1.37 B | 1.01 B | 1.01 B | -1.44 M | -1.44 M |
Operating Income Ratio |
0.023 | 0.054 | 0.028 | 0.024 | 0.027 | 0.011 | 0.048 | 0.058 | 0.065 | 0.072 | 0.057 | 0.048 | 0.057 | 0.047 | 0.034 | 0.043 | 0.029 | 0.029 | 0.042 | 0.09 | 0.02 | 0.062 | 0.025 | 0.04 | 0.04 | 0.037 | 0.029 | 0.038 | 0.038 | 0.038 | 0.038 | -0.162 | -0.162 |
Income Before Tax |
-12.4 B | -238 M | -7.54 B | -7.75 B | -5.62 B | -5.9 B | 9.96 B | 6.08 B | 4.61 B | 7.66 B | 2.27 B | 6.14 B | 6 B | 5.61 B | 3.23 B | 4.44 B | 2.76 B | 2.67 B | 3.33 B | 9.24 B | 1.46 B | 5.14 B | 1.74 B | 2.78 B | 2.78 B | 1.63 B | 662 M | 1.18 B | 1.18 B | 618 M | 618 M | -1.44 M | -1.44 M |
Income Before Tax Ratio |
-0.061 | -0.001 | -0.042 | -0.042 | -0.026 | -0.022 | 0.047 | 0.025 | 0.026 | 0.038 | 0.014 | 0.03 | 0.051 | 0.049 | 0.039 | 0.044 | 0.033 | 0.029 | 0.047 | 0.089 | 0.021 | 0.063 | 0.026 | 0.042 | 0.042 | 0.038 | 0.018 | 0.033 | 0.033 | 0.024 | 0.024 | -0.162 | -0.162 |
Income Tax Expense |
-2.04 B | 239 M | -1.4 B | -2.05 B | -1.02 B | -1.22 B | 1.96 B | 846 M | 830 M | 1.89 B | 778 M | 2.21 B | 1.31 B | 1.14 B | 740 M | 982 M | 667 M | 663 M | 785 M | 2.19 B | 337 M | 710 M | 441 M | 706 M | 706 M | 520 M | 270 M | 556 M | 556 M | 294 M | 294 M | -258 K | -258 K |
Net Income Ratio |
-0.051 | -0.002 | -0.034 | -0.031 | -0.021 | -0.018 | 0.033 | 0.017 | 0.014 | 0.028 | 0.009 | 0.019 | 0.04 | 0.039 | 0.03 | 0.034 | 0.025 | 0.022 | 0.036 | 0.068 | 0.016 | 0.054 | 0.019 | 0.031 | 0.031 | 0.026 | 0.011 | 0.018 | 0.018 | 0.012 | 0.012 | -0.133 | -0.133 |
Earnings Per Share, EPS |
-57.9 | -2.67 | -34.4 | -31.9 | -25.8 | -26.2 | 39.7 | 22.7 | 14.1 | 32.5 | 8.4 | 21.7 | 26.5 | 25 | 13.9 | 19.2 | 11.6 | 11.2 | 14.2 | 39.3 | 6.26 | 24.7 | 7.22 | 11.7 | 11.7 | 6.21 | 2.17 | 3.49 | 3.49 | 2.1 | 2.1 | -0.09 | -0.09 |
EPS Diluted |
-57.9 | -2.67 | -34.4 | -31.9 | -25.8 | -26.2 | 39.5 | 22.7 | 14.1 | 32.5 | 8.4 | 21.7 | 26.5 | 25 | 13.9 | 19.2 | 11.6 | 11.2 | 14.2 | 39.3 | 6.26 | 24.7 | 7.2 | 11.5 | 11.5 | 6.18 | 2.17 | 3.49 | 3.49 | 2.1 | 2.1 | -0.09 | -0.09 |
Weighted Average Shares Outstanding |
178 M | 178 M | 178 M | 178 M | 178 M | 178 M | 178 M | 178 M | 178 M | 178 M | 178 M | 178 M | 180 M | 180 M | 180 M | 180 M | 180 M | 180 M | 180 M | 180 M | 180 M | 180 M | 180 M | 177 M | 177 M | 179 M | 180 M | 180 M | 180 M | 155 M | 155 M | 13 M | 13 M |
All numbers in RUB currency