0 XP   0   0   0

Institut Stvolovykh Kletok Cheloveka PAO
Buy, Hold or Sell?

Should you buy, hold or sell Institut Stvolovykh Kletok Cheloveka PAO?

I guess you are interested in Institut Stvolovykh Kletok Cheloveka PAO. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Institut Stvolovykh Kletok Cheloveka PAO

Let's start. I'm going to help you getting a better view of Institut Stvolovykh Kletok Cheloveka PAO. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Institut Stvolovykh Kletok Cheloveka PAO even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Institut Stvolovykh Kletok Cheloveka PAO is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Institut Stvolovykh Kletok Cheloveka PAO. The closing price on 2023-03-31 was ₽116.30 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Institut Stvolovykh Kletok Cheloveka PAO Daily Candlestick Chart
Institut Stvolovykh Kletok Cheloveka PAO Daily Candlestick Chart
Summary









1. Valuation of Institut Stvolovykh Kletok Cheloveka PAO




Current price per share

₽116.30

2. Growth of Institut Stvolovykh Kletok Cheloveka PAO




Is Institut Stvolovykh Kletok Cheloveka PAO growing?

Current yearPrevious yearGrowGrow %
How rich?$5.8m$5.3m$576k9.8%

How much money is Institut Stvolovykh Kletok Cheloveka PAO making?

Current yearPrevious yearGrowGrow %
Making money$153.6k$932.4k-$778.8k-507.1%
Net Profit Margin1.0%6.7%--

How much money comes from the company's main activities?

3. Financial Health of Institut Stvolovykh Kletok Cheloveka PAO






Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

1.1. Profitability of Institut Stvolovykh Kletok Cheloveka PAO.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Institut Stvolovykh Kletok Cheloveka PAO earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Institut Stvolovykh Kletok Cheloveka PAO to the Healthcare Providers & Services industry mean.
  • A Net Profit Margin of 1.0% means that руб0.01 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Institut Stvolovykh Kletok Cheloveka PAO:

  • The MRQ is 1.0%. The company is making a profit. +1
  • The TTM is 1.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM1.0%0.0%
TTM1.0%YOY6.7%-5.7%
TTM1.0%5Y-1.6%+2.7%
5Y-1.6%10Y-10.4%+8.7%
1.1.2. Return on Assets

Shows how efficient Institut Stvolovykh Kletok Cheloveka PAO is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Institut Stvolovykh Kletok Cheloveka PAO to the Healthcare Providers & Services industry mean.
  • 0.7% Return on Assets means that Institut Stvolovykh Kletok Cheloveka PAO generated руб0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Institut Stvolovykh Kletok Cheloveka PAO:

  • The MRQ is 0.7%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM0.7%0.0%
TTM0.7%YOY4.8%-4.1%
TTM0.7%5Y-0.2%+0.9%
5Y-0.2%10Y-3.4%+3.1%
1.1.3. Return on Equity

Shows how efficient Institut Stvolovykh Kletok Cheloveka PAO is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Institut Stvolovykh Kletok Cheloveka PAO to the Healthcare Providers & Services industry mean.
  • 5.1% Return on Equity means Institut Stvolovykh Kletok Cheloveka PAO generated руб0.05 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Institut Stvolovykh Kletok Cheloveka PAO:

  • The MRQ is 5.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.1%TTM5.1%0.0%
TTM5.1%YOY37.5%-32.4%
TTM5.1%5Y-39.7%+44.8%
5Y-39.7%10Y-31.3%-8.4%

1.2. Operating Efficiency of Institut Stvolovykh Kletok Cheloveka PAO.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Institut Stvolovykh Kletok Cheloveka PAO is operating .

  • Measures how much profit Institut Stvolovykh Kletok Cheloveka PAO makes for each руб1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Institut Stvolovykh Kletok Cheloveka PAO to the Healthcare Providers & Services industry mean.
  • An Operating Margin of 6.1% means the company generated руб0.06  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Institut Stvolovykh Kletok Cheloveka PAO:

  • The MRQ is 6.1%. The company is operating less efficient.
  • The TTM is 6.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ6.1%TTM6.1%0.0%
TTM6.1%YOY9.5%-3.4%
TTM6.1%5Y1.1%+5.0%
5Y1.1%10Y-6.6%+7.6%
1.2.2. Operating Ratio

Measures how efficient Institut Stvolovykh Kletok Cheloveka PAO is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Healthcare Providers & Services industry mean).
  • An Operation Ratio of 1.64 means that the operating costs are руб1.64 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of Institut Stvolovykh Kletok Cheloveka PAO:

  • The MRQ is 1.639. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.639. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.639TTM1.6390.000
TTM1.639YOY0.866+0.773
TTM1.6395Y1.069+0.569
5Y1.06910Y1.109-0.039

1.3. Liquidity of Institut Stvolovykh Kletok Cheloveka PAO.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Institut Stvolovykh Kletok Cheloveka PAO is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Healthcare Providers & Services industry mean).
  • A Current Ratio of 1.77 means the company has руб1.77 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of Institut Stvolovykh Kletok Cheloveka PAO:

  • The MRQ is 1.769. The company is able to pay all its short-term debts. +1
  • The TTM is 1.769. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.769TTM1.7690.000
TTM1.769YOY1.036+0.733
TTM1.7695Y1.141+0.628
5Y1.14110Y1.012+0.129
1.3.2. Quick Ratio

Measures if Institut Stvolovykh Kletok Cheloveka PAO is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Institut Stvolovykh Kletok Cheloveka PAO to the Healthcare Providers & Services industry mean.
  • A Quick Ratio of 0.75 means the company can pay off руб0.75 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Institut Stvolovykh Kletok Cheloveka PAO:

  • The MRQ is 0.747. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.747. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.747TTM0.7470.000
TTM0.747YOY0.537+0.211
TTM0.7475Y0.707+0.040
5Y0.70710Y0.808-0.101

1.4. Solvency of Institut Stvolovykh Kletok Cheloveka PAO.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Institut Stvolovykh Kletok Cheloveka PAO assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Institut Stvolovykh Kletok Cheloveka PAO to Healthcare Providers & Services industry mean.
  • A Debt to Asset Ratio of 0.74 means that Institut Stvolovykh Kletok Cheloveka PAO assets are financed with 73.5% credit (debt) and the remaining percentage (100% - 73.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Institut Stvolovykh Kletok Cheloveka PAO:

  • The MRQ is 0.735. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.735. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.735TTM0.7350.000
TTM0.735YOY0.726+0.010
TTM0.7355Y0.793-0.058
5Y0.79310Y0.661+0.132
1.4.2. Debt to Equity Ratio

Measures if Institut Stvolovykh Kletok Cheloveka PAO is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Institut Stvolovykh Kletok Cheloveka PAO to the Healthcare Providers & Services industry mean.
  • A Debt to Equity ratio of 543.4% means that company has руб5.43 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Institut Stvolovykh Kletok Cheloveka PAO:

  • The MRQ is 5.434. The company is unable to pay all its debts with equity. -1
  • The TTM is 5.434. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ5.434TTM5.4340.000
TTM5.434YOY5.648-0.214
TTM5.4345Y15.333-9.899
5Y15.33310Y8.619+6.714

2. Market Valuation of Institut Stvolovykh Kletok Cheloveka PAO

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every руб1 in earnings Institut Stvolovykh Kletok Cheloveka PAO generates.

  • Above 15 is considered overpriced but always compare Institut Stvolovykh Kletok Cheloveka PAO to the Healthcare Providers & Services industry mean.
  • A PE ratio of 790.30 means the investor is paying руб790.30 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Institut Stvolovykh Kletok Cheloveka PAO:

  • The EOD is 799.931. Seems overpriced? -1
  • The MRQ is 790.302. Seems overpriced? -1
  • The TTM is 790.302. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD799.931MRQ790.302+9.629
MRQ790.302TTM790.3020.000
TTM790.302YOY39.286+751.016
TTM790.3025Y163.134+627.168
5Y163.13410Y-3,923.058+4,086.191
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Institut Stvolovykh Kletok Cheloveka PAO.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Institut Stvolovykh Kletok Cheloveka PAO:

  • The MRQ is 5,280.076. Seems overpriced? -1
  • The TTM is 5,280.076. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ5,280.076TTM5,280.0760.000
TTM5,280.076YOY45.597+5,234.479
TTM5,280.0765Y1,062.046+4,218.029
5Y1,062.04610Y2,758,839.001-2,757,776.955

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Institut Stvolovykh Kletok Cheloveka PAO is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Healthcare Providers & Services industry mean).
  • A PB ratio of 19.98 means the investor is paying руб19.98 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of Institut Stvolovykh Kletok Cheloveka PAO:

  • The EOD is 20.226. Seems overpriced? -1
  • The MRQ is 19.983. Seems overpriced? -1
  • The TTM is 19.983. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD20.226MRQ19.983+0.243
MRQ19.983TTM19.9830.000
TTM19.983YOY6.896+13.086
TTM19.9835Y8.200+11.782
5Y8.20010Y5.644+2.556
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Institut Stvolovykh Kletok Cheloveka PAO compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.2170.2170%0.590-63%0.514-58%-0.538+348%
Book Value Growth--1.1081.1080%1.119-1%1.352-18%1.080+3%
Book Value Per Share--5.7505.7500%5.533+4%3.913+47%4.694+23%
Book Value Per Share Growth--1.0391.0390%1.119-7%1.338-22%1.071-3%
Current Ratio--1.7691.7690%1.036+71%1.141+55%1.012+75%
Debt To Asset Ratio--0.7350.7350%0.726+1%0.793-7%0.661+11%
Debt To Equity Ratio--5.4345.4340%5.648-4%15.333-65%8.619-37%
Dividend Per Share----0%0.170-100%0.034-100%0.074-100%
Dividend Per Share Growth----0%---0%0.333-100%
Eps--0.1450.1450%0.971-85%0.084+73%-0.368+353%
Eps Growth--0.1500.1500%0.862-83%1.646-91%-240.363+160689%
Free Cash Flow Per Share--1.5941.5940%-0.423+127%-0.483+130%-0.334+121%
Free Cash Flow Per Share Growth--5.7675.7670%0.454+1169%0.667+764%-0.321+106%
Free Cash Flow To Equity Per Share--2.3312.3310%0.179+1206%-0.052+102%0.427+446%
Free Cash Flow To Equity Per Share Growth--13.05613.0560%1.128+1057%3.489+274%5.739+127%
Gross Profit Margin--1.0001.0000%0.398+151%1.052-5%1.244-20%
Intrinsic Value_10Y_max--52.140--------
Intrinsic Value_10Y_min--4.467--------
Intrinsic Value_1Y_max--2.382--------
Intrinsic Value_1Y_min--0.340--------
Intrinsic Value_3Y_max--9.323--------
Intrinsic Value_3Y_min--1.121--------
Intrinsic Value_5Y_max--18.877--------
Intrinsic Value_5Y_min--2.004--------
Net Profit Margin--0.0100.0100%0.067-85%-0.016+261%-0.104+1122%
Operating Margin--0.0610.0610%0.095-36%0.011+468%-0.066+207%
Operating Ratio--1.6391.6390%0.866+89%1.069+53%1.109+48%
Pb Ratio20.226+1%19.98319.9830%6.896+190%8.200+144%5.644+254%
Pe Ratio799.931+1%790.302790.3020%39.286+1912%163.134+384%-3923.058+596%
Peg Ratio--5280.0765280.0760%45.597+11480%1062.046+397%2758839.001-100%
Price Per Share116.300+1%114.900114.9000%38.160+201%37.064+210%25.833+345%
Price To Total Gains Ratio536.769+1%530.308530.3080%50.203+956%98.183+440%46.177+1048%
Profit Growth--0.1650.1650%0.862-81%1.649-90%-0.134+181%
Quick Ratio--0.7470.7470%0.537+39%0.707+6%0.808-8%
Return On Assets--0.0070.0070%0.048-86%-0.002+136%-0.034+587%
Return On Equity--0.0510.0510%0.375-86%-0.397+878%-0.313+713%
Revenue Growth--1.0891.0890%1.297-16%1.251-13%1.176-7%
Total Gains Per Share--0.2170.2170%0.760-71%0.548-60%-0.464+314%
Total Gains Per Share Growth--0.2850.2850%0.229+24%8.390-97%4.290-93%
Usd Book Value--5888000.0005888000.0000%5312000.000+11%3829859.840+54%4542644.480+30%
Usd Book Value Change Per Share--0.0030.0030%0.008-63%0.007-58%-0.007+348%
Usd Book Value Per Share--0.0740.0740%0.071+4%0.050+47%0.060+23%
Usd Dividend Per Share----0%0.002-100%0.000-100%0.001-100%
Usd Eps--0.0020.0020%0.012-85%0.001+73%-0.005+353%
Usd Free Cash Flow--1632064.0001632064.0000%-406208.000+125%-443246.080+127%-310014.720+119%
Usd Free Cash Flow Per Share--0.0200.0200%-0.005+127%-0.006+130%-0.004+121%
Usd Free Cash Flow To Equity Per Share--0.0300.0300%0.002+1206%-0.001+102%0.005+446%
Usd Price Per Share1.489+1%1.4711.4710%0.488+201%0.474+210%0.331+345%
Usd Profit--153600.000153600.0000%932492.800-84%83445.760+84%-368783.360+340%
Usd Revenue--15116800.00015116800.0000%13875494.400+9%10853701.120+39%7726778.880+96%
Usd Total Gains Per Share--0.0030.0030%0.010-71%0.007-60%-0.006+314%
 EOD+2 -3MRQTTM+0 -0YOY+18 -245Y+24 -1810Y+30 -13

3.2. Fundamental Score

Let's check the fundamental score of Institut Stvolovykh Kletok Cheloveka PAO based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15799.931
Price to Book Ratio (EOD)Between0-120.226
Net Profit Margin (MRQ)Greater than00.010
Operating Margin (MRQ)Greater than00.061
Quick Ratio (MRQ)Greater than10.747
Current Ratio (MRQ)Greater than11.769
Debt to Asset Ratio (MRQ)Less than10.735
Debt to Equity Ratio (MRQ)Less than15.434
Return on Equity (MRQ)Greater than0.150.051
Return on Assets (MRQ)Greater than0.050.007
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of Institut Stvolovykh Kletok Cheloveka PAO based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5064.414
Ma 20Greater thanMa 50112.999
Ma 50Greater thanMa 10097.599
Ma 100Greater thanMa 20081.095
OpenGreater thanClose117.300
Total5/5 (100.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2017-12-312018-12-312019-12-312020-12-312021-12-31
Net Debt  307,3112,740310,05124,419334,47046,597381,067-574,067-193,000
Minority Interest  77,34217,38794,729165,155259,884-39,142220,742-242,658-21,916



Latest Balance Sheet

Balance Sheet of 2021-12-31. Currency in RUB. All numbers in thousands.

Summary
Total Assets1,737,000
Total Liabilities1,277,000
Total Stockholder Equity235,000
 As reported
Total Liabilities 1,277,000
Total Stockholder Equity+ 235,000
Total Assets = 1,737,000

Assets

Total Assets1,737,000
Total Current Assets658,000
Long-term Assets658,000
Total Current Assets
Cash And Cash Equivalents 193,000
Short-term Investments 1,000
Net Receivables 83,000
Inventory 325,000
Other Current Assets 56,000
Total Current Assets  (as reported)658,000
Total Current Assets  (calculated)658,000
+/-0
Long-term Assets
Property Plant Equipment 285,000
Intangible Assets 543,000
Other Assets 130,000
Long-term Assets  (as reported)949,000
Long-term Assets  (calculated)958,000
+/- 9,000

Liabilities & Shareholders' Equity

Total Current Liabilities372,000
Long-term Liabilities608,000
Total Stockholder Equity235,000
Total Current Liabilities
Short-term Debt 9,000
Short Long Term Debt 202
Accounts payable 36,000
Other Current Liabilities 327,000
Total Current Liabilities  (as reported)372,000
Total Current Liabilities  (calculated)372,202
+/- 202
Long-term Liabilities
Long term Debt Total 608,043
Capital Lease Obligations Min Short Term Debt113,700
Other Liabilities 296,490
Long-term Liabilities  (as reported)608,000
Long-term Liabilities  (calculated)1,018,233
+/- 410,233
Total Stockholder Equity
Retained Earnings 94,000
Capital Surplus 567,425
Total Stockholder Equity (as reported)235,000
Total Stockholder Equity (calculated)661,425
+/- 426,425
Other
Capital Stock8,500
Cash and Short Term Investments 194,000
Common Stock Shares Outstanding 80,000
Liabilities and Stockholders Equity 1,512,000
Net Debt -193,000
Net Invested Capital 729,209
Net Tangible Assets 106,184
Net Working Capital 285,901



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-31
> Total Assets 
19,731
36,968
65,296
272,616
294,602
980,648
1,003,179
729,025
805,614
832,534
1,039,191
1,053,221
1,124,762
1,399,042
1,512,095
1,737,000
1,737,0001,512,0951,399,0421,124,7621,053,2211,039,191832,534805,614729,0251,003,179980,648294,602272,61665,29636,96819,731
   > Total Current Assets 
12,813
23,112
19,680
186,257
147,097
103,766
166,060
216,257
326,809
361,306
561,923
393,470
474,221
509,647
575,933
658,000
658,000575,933509,647474,221393,470561,923361,306326,809216,257166,060103,766147,097186,25719,68023,11212,813
       Cash And Cash Equivalents 
1,626
5,329
4,321
154,503
70,030
17,363
26,671
18,120
70,841
50,761
285,545
106,776
64,413
89,745
107,391
193,000
193,000107,39189,74564,413106,776285,54550,76170,84118,12026,67117,36370,030154,5034,3215,3291,626
       Short-term Investments 
0
0
0
0
0
0
0
92,355
136,824
159,195
92,518
21,924
140,559
100,433
19,798
1,000
1,00019,798100,433140,55921,92492,518159,195136,82492,3550000000
       Net Receivables 
0
0
0
0
0
59,000
47,000
77,000
68,000
59,758
90,296
113,924
59,986
96,868
151,458
83,000
83,000151,45896,86859,986113,92490,29659,75868,00077,00047,00059,00000000
       Inventory 
1,150
2,146
2,867
3,636
9,574
14,778
16,882
15,123
50,926
52,077
64,132
123,850
137,872
172,672
233,535
325,000
325,000233,535172,672137,872123,85064,13252,07750,92615,12316,88214,7789,5743,6362,8672,1461,150
       Other Current Assets 
10,037
15,637
12,492
28,118
67,493
71,625
122,507
90,659
68,218
99,273
119,728
140,920
131,377
146,797
215,209
56,000
56,000215,209146,797131,377140,920119,72899,27368,21890,659122,50771,62567,49328,11812,49215,63710,037
   > Long-term Assets 
6,918
13,856
45,616
86,359
147,505
876,882
837,119
512,768
478,805
471,228
477,268
659,751
650,541
889,395
936,162
949,000
949,000936,162889,395650,541659,751477,268471,228478,805512,768837,119876,882147,50586,35945,61613,8566,918
       Property Plant Equipment 
3,742
10,459
26,189
33,420
35,787
37,009
66,163
117,454
110,485
96,553
153,142
282,679
276,721
379,317
330,248
285,000
285,000330,248379,317276,721282,679153,14296,553110,485117,45466,16337,00935,78733,42026,18910,4593,742
       Goodwill 
115
108
1,365
1,542
2,877
28,900
49,511
36,855
50,636
47,659
59,151
107,844
316,437
419,863
0
0
00419,863316,437107,84459,15147,65950,63636,85549,51128,9002,8771,5421,365108115
       Long Term Investments 
0
0
0
0
0
789,000
359,000
349,000
314,000
313,952
245,318
244,922
3
0
0
0
0003244,922245,318313,952314,000349,000359,000789,00000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
14,842
56,186
107,844
316,437
419,863
459,047
543,000
543,000459,047419,863316,437107,84456,18614,842000000000
       Long-term Assets Other 
3,013
3,013
17,817
51,137
106,702
804,455
719,847
92,355
136,824
159,195
92,518
23,454
3
107,413
36,292
0
036,292107,413323,45492,518159,195136,82492,355719,847804,455106,70251,13717,8173,0133,013
> Total Liabilities 
13,472
23,020
48,060
77,223
100,481
163,244
332,521
366,703
383,724
473,133
800,560
924,665
1,003,008
1,028,313
1,097,095
1,277,000
1,277,0001,097,0951,028,3131,003,008924,665800,560473,133383,724366,703332,521163,244100,48177,22348,06023,02013,472
   > Total Current Liabilities 
13,470
23,019
48,060
77,219
99,817
101,634
203,179
326,455
365,166
418,761
477,449
558,082
413,178
487,456
556,126
372,000
372,000556,126487,456413,178558,082477,449418,761365,166326,455203,179101,63499,81777,21948,06023,01913,470
       Short-term Debt 
0
0
3,016
8
15
9,714
87,217
91,852
98,866
90,048
38,851
51,010
51,856
146,368
187,865
9,000
9,000187,865146,36851,85651,01038,85190,04898,86691,85287,2179,7141583,01600
       Short Long Term Debt 
0
0
0
0
0
10,000
152,000
129,000
99,000
14,905
38,851
48,926
50,648
138,384
177,954
202
202177,954138,38450,64848,92638,85114,90599,000129,000152,00010,00000000
       Accounts payable 
13,284
21,872
42,797
74,362
98,862
87,115
112,531
16,199
9,295
19,299
87,610
72,763
121,516
82,642
97,353
36,000
36,00097,35382,642121,51672,76387,61019,2999,29516,199112,53187,11598,86274,36242,79721,87213,284
       Other Current Liabilities 
186
1,147
2,247
2,849
940
4,805
3,431
218,404
257,005
309,414
350,988
434,309
230,793
253,566
260,205
327,000
327,000260,205253,566230,793434,309350,988309,414257,005218,4043,4314,8059402,8492,2471,147186
   > Long-term Liabilities 
2
1
0
4
664
61,610
129,342
40,248
18,558
54,372
323,111
366,583
589,830
540,857
540,969
608,000
608,000540,969540,857589,830366,583323,11154,37218,55840,248129,34261,6106644012
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
307,400
363,077
322,608
277,847
300,593
608,043
608,043300,593277,847322,608363,077307,4000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
29,747
15,711
264,809
267,222
263,010
240,376
296,490
296,490240,376263,010267,222264,80915,71129,747000000000
       Deferred Long Term Liability 
0
0
0
0
0
26,000
14,000
20,000
29,000
32,817
2,965
45,340
183,240
293,044
342,113
414,088
414,088342,113293,044183,24045,3402,96532,81729,00020,00014,00026,00000000
> Total Stockholder Equity
6,259
12,415
15,796
194,004
192,871
807,721
657,731
351,768
339,161
287,624
153,815
51,214
27,025
98,748
194,258
235,000
235,000194,25898,74827,02551,214153,815287,624339,161351,768657,731807,721192,871194,00415,79612,4156,259
   Common Stock
6,000
6,000
6,000
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
9,000
9,0007,5007,5007,5007,5007,5007,5007,5007,5007,5007,5007,5007,5006,0006,0006,000
   Retained Earnings 
259
6,415
9,796
45,504
44,371
74,355
550,097
247,846
234,653
183,116
71,807
-53,294
-94,541
-9,971
69,418
94,000
94,00069,418-9,971-94,541-53,29471,807183,116234,653247,846550,09774,35544,37145,5049,7966,415259
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
139,702
139,702
139,702
135,002
151,934
567,425
567,425151,934135,002139,702139,702139,7020000000000
   Treasury Stock0-34,969-22,061-26,011-43,179-43,1790000000000
   Other Stockholders Equity 
0
814
3,036
147,596
152,588
743,358
124,182
141,338
159,930
179,588
175,318
232,068
291,900
322,095
400,187
132,000
132,000400,187322,095291,900232,068175,318179,588159,930141,338124,182743,358152,588147,5963,0368140



Balance Sheet

Currency in RUB. All numbers in thousands.




Cash Flow

Currency in RUB. All numbers in thousands.




Income Statement

Currency in RUB. All numbers in thousands.


Latest Income Statement (annual, 2021-12-31)

Gross Profit (+$)
totalRevenue1,181,000
Cost of Revenue-851,000
Gross Profit330,000330,000
 
Operating Income (+$)
Gross Profit330,000
Operating Expense-1,084,558
Operating Income96,232-754,558
 
Operating Expense (+$)
Research Development9,949
Selling General Administrative93,325
Selling And Marketing Expenses-
Operating Expense1,084,558103,274
 
Net Interest Income (+$)
Interest Income6,234
Interest Expense-64,000
Net Interest Income-57,441-57,766
 
Pretax Income (+$)
Operating Income96,232
Net Interest Income-57,441
Other Non-Operating Income Expenses-
Income Before Tax (EBT)35,00096,232
EBIT - interestExpense = 8,000
8,000
76,000
Interest Expense64,000
Earnings Before Interest and Taxes (ebit)72,00099,000
Earnings Before Interest and Taxes (ebitda)153,275
 
After tax Income (+$)
Income Before Tax35,000
Tax Provision--4,088
Net Income From Continuing Ops33,54739,088
Net Income12,000
Net Income Applicable To Common Shares11,631
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses11,188
Total Other Income/Expenses Net-57,441
 

Comments

Join the conversation.

Leave a comment

Stay informed with my latest content.

Subscribe to my newsletter and receive an email as soon as I add content to PenkeTrading.com.


By clicking Register, you agree to the General Terms and Conditions.
Penke's Market Notifications
ADS1.F
now

I found you a Overbought RSI (Relative Strength Index) on the daily chart of ADS1.F.

ADS1.F Daily Candlestick Chart
ADS.F
now

I found you a Three White Soldiers Candle Pattern on the daily chart of ADS.F.

ADS.F Daily Candlestick Chart
8NI.F
3 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 8NI.F.

8NI.F Daily Candlestick Chart
6LLN.F
8 minutes ago

I found you a STOCH Bullish Hidden Divergence on the daily chart of 6LLN.F.

6LLN.F Daily Candlestick Chart
4R6.F
12 minutes ago

I found you a Three White Soldiers Candle Pattern on the daily chart of 4R6.F.

4R6.F Daily Candlestick Chart
ASHIKA.BSE
16 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of ASHIKA.BSE.

ASHIKA.BSE Daily Candlestick Chart
PXH.F
17 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of PXH.F.

PXH.F Daily Candlestick Chart
PNE3.F
19 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of PNE3.F.

PNE3.F Daily Candlestick Chart
NTG.F
22 minutes ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of NTG.F.

NTG.F Daily Candlestick Chart
NEN.F
25 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of NEN.F.

NEN.F Daily Candlestick Chart
NCGB.F
25 minutes ago

I found you a Three White Soldiers Candle Pattern on the daily chart of NCGB.F.

NCGB.F Daily Candlestick Chart
MSBA.F
28 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of MSBA.F.

MSBA.F Daily Candlestick Chart
M4M.F
30 minutes ago

I found you a Three White Soldiers Candle Pattern on the daily chart of M4M.F.

M4M.F Daily Candlestick Chart
LM06.F
32 minutes ago

I found you a RSI Bullish Reversal Divergence on the daily chart of LM06.F.

LM06.F Daily Candlestick Chart
LF9.F
32 minutes ago

I found you a MACD Bearish Reversal Divergence on the daily chart of LF9.F.

LF9.F Daily Candlestick Chart
LDE.F
32 minutes ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of LDE.F.

LDE.F Daily Candlestick Chart
IV8.F
37 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of IV8.F.

IV8.F Daily Candlestick Chart
IJCA.F
38 minutes ago

I found you a RSI Bullish Reversal Divergence on the daily chart of IJCA.F.

IJCA.F Daily Candlestick Chart
CDOU.XETRA
38 minutes ago

I found you a Golden Cross on the daily chart of CDOU.XETRA.

CDOU.XETRA Daily Candlestick Chart
I3F.F
39 minutes ago

I found you a RSI Bullish Reversal Divergence on the daily chart of I3F.F.

I3F.F Daily Candlestick Chart
HINDCOPPER.BSE
50 minutes ago

I found you a Death Cross on the daily chart of HINDCOPPER.BSE.

HINDCOPPER.BSE Daily Candlestick Chart
HESTERBIO.BSE
51 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of HESTERBIO.BSE.

HESTERBIO.BSE Daily Candlestick Chart