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.
Show more...
- 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. - 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? - Key Performance Indicators
A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
1. Valuation of Institut Stvolovykh Kletok Cheloveka PAO
₽116.30
₽5.75
2. Growth of Institut Stvolovykh Kletok Cheloveka PAO
Is Institut Stvolovykh Kletok Cheloveka PAO growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $5.8m | $5.3m | $576k | 9.8% |
How much money is Institut Stvolovykh Kletok Cheloveka PAO making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | $153.6k | $932.4k | -$778.8k | -507.1% |
Net Profit Margin | 1.0% | 6.7% | - | - |
How much money comes from the company's main activities?
3. Financial Health of Institut Stvolovykh Kletok Cheloveka PAO
Summary
Financial Health
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating less efficient. | ||
The company is inefficient in keeping operating costs low. |
Compared to previous year | Compared 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. |
Compared to previous year | Compared 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
- 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:
Trends
- The YOY is 6.7%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -1.6%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -10.4%. Compared to the 5Y term, the 10Y term is trending up. +2
1.1.2. Return on Assets
- 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:
Trends
- The YOY is 4.8%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -0.2%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -3.4%. Compared to the 5Y term, the 10Y term is trending up. +2
1.1.3. Return on Equity
- 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:
Trends
- The YOY is 37.5%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -39.7%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -31.3%. Compared to the 5Y term, the 10Y term is trending down. -2
1.2. Operating Efficiency of Institut Stvolovykh Kletok Cheloveka PAO.
1.2. Operating Efficiency
1.2.1. Operating Margin
- 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:
Trends
- The YOY is 9.5%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 1.1%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -6.6%. Compared to the 5Y term, the 10Y term is trending up. +2
1.2.2. Operating Ratio
- 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:
Trends
- The YOY is 0.866. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1.069. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 1.109. Compared to the 5Y term, the 10Y term is trending down. +2
1.3. Liquidity of Institut Stvolovykh Kletok Cheloveka PAO.
1.3. Liquidity
1.3.1. Current Ratio
- 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:
Trends
- The YOY is 1.036. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 1.141. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 1.012. Compared to the 5Y term, the 10Y term is trending up. +2
1.3.2. Quick Ratio
- 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:
Trends
- The YOY is 0.537. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 0.707. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 0.808. Compared to the 5Y term, the 10Y term is trending down. -2
1.4. Solvency of Institut Stvolovykh Kletok Cheloveka PAO.
1.3. Liquidity
1.4.1. Debt to Asset Ratio
- 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:
Trends
- The YOY is 0.726. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.793. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.661. Compared to the 5Y term, the 10Y term is trending up. -2
1.4.2. Debt to Equity Ratio
- 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:
Trends
- The YOY is 5.648. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 15.333. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 8.619. Compared to the 5Y term, the 10Y term is trending up. -2
2. Market Valuation of Institut Stvolovykh Kletok Cheloveka PAO
2. Earnings Per Share
2.1. Price to Earnings Ratio
- 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:
Trends
- The YOY is 39.286. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 163.134. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is -3,923.058. Compared to the 5Y term, the 10Y term is trending up. -2
2.2. Price Earnings to Growth Ratio
- 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:
Trends
- The YOY is 45.597. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1,062.046. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 2,758,839.001. Compared to the 5Y term, the 10Y term is trending down. +2
2. Book Value per Share
2.3. Price to Book Ratio
- 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:
Trends
- The YOY is 6.896. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 8.200. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 5.644. Compared to the 5Y term, the 10Y term is trending up. -2
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 Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 0.217 | 0.217 | 0% | 0.590 | -63% | 0.514 | -58% | -0.538 | +348% |
Book Value Growth | - | - | 1.108 | 1.108 | 0% | 1.119 | -1% | 1.352 | -18% | 1.080 | +3% |
Book Value Per Share | - | - | 5.750 | 5.750 | 0% | 5.533 | +4% | 3.913 | +47% | 4.694 | +23% |
Book Value Per Share Growth | - | - | 1.039 | 1.039 | 0% | 1.119 | -7% | 1.338 | -22% | 1.071 | -3% |
Current Ratio | - | - | 1.769 | 1.769 | 0% | 1.036 | +71% | 1.141 | +55% | 1.012 | +75% |
Debt To Asset Ratio | - | - | 0.735 | 0.735 | 0% | 0.726 | +1% | 0.793 | -7% | 0.661 | +11% |
Debt To Equity Ratio | - | - | 5.434 | 5.434 | 0% | 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 | - | - | 0.145 | 0.145 | 0% | 0.971 | -85% | 0.084 | +73% | -0.368 | +353% |
Eps Growth | - | - | 0.150 | 0.150 | 0% | 0.862 | -83% | 1.646 | -91% | -240.363 | +160689% |
Free Cash Flow Per Share | - | - | 1.594 | 1.594 | 0% | -0.423 | +127% | -0.483 | +130% | -0.334 | +121% |
Free Cash Flow Per Share Growth | - | - | 5.767 | 5.767 | 0% | 0.454 | +1169% | 0.667 | +764% | -0.321 | +106% |
Free Cash Flow To Equity Per Share | - | - | 2.331 | 2.331 | 0% | 0.179 | +1206% | -0.052 | +102% | 0.427 | +446% |
Free Cash Flow To Equity Per Share Growth | - | - | 13.056 | 13.056 | 0% | 1.128 | +1057% | 3.489 | +274% | 5.739 | +127% |
Gross Profit Margin | - | - | 1.000 | 1.000 | 0% | 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 | - | - | 0.010 | 0.010 | 0% | 0.067 | -85% | -0.016 | +261% | -0.104 | +1122% |
Operating Margin | - | - | 0.061 | 0.061 | 0% | 0.095 | -36% | 0.011 | +468% | -0.066 | +207% |
Operating Ratio | - | - | 1.639 | 1.639 | 0% | 0.866 | +89% | 1.069 | +53% | 1.109 | +48% |
Pb Ratio | 20.226 | +1% | 19.983 | 19.983 | 0% | 6.896 | +190% | 8.200 | +144% | 5.644 | +254% |
Pe Ratio | 799.931 | +1% | 790.302 | 790.302 | 0% | 39.286 | +1912% | 163.134 | +384% | -3923.058 | +596% |
Peg Ratio | - | - | 5280.076 | 5280.076 | 0% | 45.597 | +11480% | 1062.046 | +397% | 2758839.001 | -100% |
Price Per Share | 116.300 | +1% | 114.900 | 114.900 | 0% | 38.160 | +201% | 37.064 | +210% | 25.833 | +345% |
Price To Total Gains Ratio | 536.769 | +1% | 530.308 | 530.308 | 0% | 50.203 | +956% | 98.183 | +440% | 46.177 | +1048% |
Profit Growth | - | - | 0.165 | 0.165 | 0% | 0.862 | -81% | 1.649 | -90% | -0.134 | +181% |
Quick Ratio | - | - | 0.747 | 0.747 | 0% | 0.537 | +39% | 0.707 | +6% | 0.808 | -8% |
Return On Assets | - | - | 0.007 | 0.007 | 0% | 0.048 | -86% | -0.002 | +136% | -0.034 | +587% |
Return On Equity | - | - | 0.051 | 0.051 | 0% | 0.375 | -86% | -0.397 | +878% | -0.313 | +713% |
Revenue Growth | - | - | 1.089 | 1.089 | 0% | 1.297 | -16% | 1.251 | -13% | 1.176 | -7% |
Total Gains Per Share | - | - | 0.217 | 0.217 | 0% | 0.760 | -71% | 0.548 | -60% | -0.464 | +314% |
Total Gains Per Share Growth | - | - | 0.285 | 0.285 | 0% | 0.229 | +24% | 8.390 | -97% | 4.290 | -93% |
Usd Book Value | - | - | 5888000.000 | 5888000.000 | 0% | 5312000.000 | +11% | 3829859.840 | +54% | 4542644.480 | +30% |
Usd Book Value Change Per Share | - | - | 0.003 | 0.003 | 0% | 0.008 | -63% | 0.007 | -58% | -0.007 | +348% |
Usd Book Value Per Share | - | - | 0.074 | 0.074 | 0% | 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 | - | - | 0.002 | 0.002 | 0% | 0.012 | -85% | 0.001 | +73% | -0.005 | +353% |
Usd Free Cash Flow | - | - | 1632064.000 | 1632064.000 | 0% | -406208.000 | +125% | -443246.080 | +127% | -310014.720 | +119% |
Usd Free Cash Flow Per Share | - | - | 0.020 | 0.020 | 0% | -0.005 | +127% | -0.006 | +130% | -0.004 | +121% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.030 | 0.030 | 0% | 0.002 | +1206% | -0.001 | +102% | 0.005 | +446% |
Usd Price Per Share | 1.489 | +1% | 1.471 | 1.471 | 0% | 0.488 | +201% | 0.474 | +210% | 0.331 | +345% |
Usd Profit | - | - | 153600.000 | 153600.000 | 0% | 932492.800 | -84% | 83445.760 | +84% | -368783.360 | +340% |
Usd Revenue | - | - | 15116800.000 | 15116800.000 | 0% | 13875494.400 | +9% | 10853701.120 | +39% | 7726778.880 | +96% |
Usd Total Gains Per Share | - | - | 0.003 | 0.003 | 0% | 0.010 | -71% | 0.007 | -60% | -0.006 | +314% |
EOD | +2 -3 | MRQ | TTM | +0 -0 | YOY | +18 -24 | 5Y | +24 -18 | 10Y | +30 -13 |
3.2. Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 799.931 | |
Price to Book Ratio (EOD) | Between | 0-1 | 20.226 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.010 | |
Operating Margin (MRQ) | Greater than | 0 | 0.061 | |
Quick Ratio (MRQ) | Greater than | 1 | 0.747 | |
Current Ratio (MRQ) | Greater than | 1 | 1.769 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.735 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 5.434 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.051 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.007 | |
Total | 4/10 (40.0%) |
3.3. Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 64.414 | |
Ma 20 | Greater than | Ma 50 | 112.999 | |
Ma 50 | Greater than | Ma 100 | 97.599 | |
Ma 100 | Greater than | Ma 200 | 81.095 | |
Open | Greater than | Close | 117.300 | |
Total | 5/5 (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.
Latest Balance Sheet
Balance Sheet of 2021-12-31. Currency in RUB. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 1,277,000 |
Total Stockholder Equity | + 235,000 |
Total Assets | = 1,737,000 |
Assets
Total Current Assets
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 Liabilities
Long-term Liabilities
Long term Debt Total | 608,043 |
Capital Lease Obligations Min Short Term Debt | 113,700 |
Other Liabilities | 296,490 |
Long-term Liabilities (as reported) | 608,000 |
---|---|
Long-term Liabilities (calculated) | 1,018,233 |
+/- | 410,233 |
Balance Sheet
Currency in RUB. All numbers in thousands.
Trend | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 1,737,000 | 1,512,095 | 1,399,042 | 1,124,762 | 1,053,221 | 1,039,191 | 832,534 | 805,614 | 729,025 | 1,003,179 | 980,648 | 294,602 | 272,616 | 65,296 | 36,968 | 19,731 | ||||||||||||||||
> Total Current Assets |
| 658,000 | 575,933 | 509,647 | 474,221 | 393,470 | 561,923 | 361,306 | 326,809 | 216,257 | 166,060 | 103,766 | 147,097 | 186,257 | 19,680 | 23,112 | 12,813 | ||||||||||||||||
Cash And Cash Equivalents |
| 193,000 | 107,391 | 89,745 | 64,413 | 106,776 | 285,545 | 50,761 | 70,841 | 18,120 | 26,671 | 17,363 | 70,030 | 154,503 | 4,321 | 5,329 | 1,626 | ||||||||||||||||
Short-term Investments |
| 1,000 | 19,798 | 100,433 | 140,559 | 21,924 | 92,518 | 159,195 | 136,824 | 92,355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
Net Receivables |
| 83,000 | 151,458 | 96,868 | 59,986 | 113,924 | 90,296 | 59,758 | 68,000 | 77,000 | 47,000 | 59,000 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
Inventory |
| 325,000 | 233,535 | 172,672 | 137,872 | 123,850 | 64,132 | 52,077 | 50,926 | 15,123 | 16,882 | 14,778 | 9,574 | 3,636 | 2,867 | 2,146 | 1,150 | ||||||||||||||||
Other Current Assets |
| 56,000 | 215,209 | 146,797 | 131,377 | 140,920 | 119,728 | 99,273 | 68,218 | 90,659 | 122,507 | 71,625 | 67,493 | 28,118 | 12,492 | 15,637 | 10,037 | ||||||||||||||||
> Long-term Assets |
| 949,000 | 936,162 | 889,395 | 650,541 | 659,751 | 477,268 | 471,228 | 478,805 | 512,768 | 837,119 | 876,882 | 147,505 | 86,359 | 45,616 | 13,856 | 6,918 | ||||||||||||||||
Property Plant Equipment |
| 285,000 | 330,248 | 379,317 | 276,721 | 282,679 | 153,142 | 96,553 | 110,485 | 117,454 | 66,163 | 37,009 | 35,787 | 33,420 | 26,189 | 10,459 | 3,742 | ||||||||||||||||
Goodwill |
| 0 | 0 | 419,863 | 316,437 | 107,844 | 59,151 | 47,659 | 50,636 | 36,855 | 49,511 | 28,900 | 2,877 | 1,542 | 1,365 | 108 | 115 | ||||||||||||||||
Long Term Investments |
| 0 | 0 | 0 | 3 | 244,922 | 245,318 | 313,952 | 314,000 | 349,000 | 359,000 | 789,000 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
Intangible Assets |
| 543,000 | 459,047 | 419,863 | 316,437 | 107,844 | 56,186 | 14,842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
Long-term Assets Other |
| 0 | 36,292 | 107,413 | 3 | 23,454 | 92,518 | 159,195 | 136,824 | 92,355 | 719,847 | 804,455 | 106,702 | 51,137 | 17,817 | 3,013 | 3,013 | ||||||||||||||||
> Total Liabilities |
| 1,277,000 | 1,097,095 | 1,028,313 | 1,003,008 | 924,665 | 800,560 | 473,133 | 383,724 | 366,703 | 332,521 | 163,244 | 100,481 | 77,223 | 48,060 | 23,020 | 13,472 | ||||||||||||||||
> Total Current Liabilities |
| 372,000 | 556,126 | 487,456 | 413,178 | 558,082 | 477,449 | 418,761 | 365,166 | 326,455 | 203,179 | 101,634 | 99,817 | 77,219 | 48,060 | 23,019 | 13,470 | ||||||||||||||||
Short-term Debt |
| 9,000 | 187,865 | 146,368 | 51,856 | 51,010 | 38,851 | 90,048 | 98,866 | 91,852 | 87,217 | 9,714 | 15 | 8 | 3,016 | 0 | 0 | ||||||||||||||||
Short Long Term Debt |
| 202 | 177,954 | 138,384 | 50,648 | 48,926 | 38,851 | 14,905 | 99,000 | 129,000 | 152,000 | 10,000 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
Accounts payable |
| 36,000 | 97,353 | 82,642 | 121,516 | 72,763 | 87,610 | 19,299 | 9,295 | 16,199 | 112,531 | 87,115 | 98,862 | 74,362 | 42,797 | 21,872 | 13,284 | ||||||||||||||||
Other Current Liabilities |
| 327,000 | 260,205 | 253,566 | 230,793 | 434,309 | 350,988 | 309,414 | 257,005 | 218,404 | 3,431 | 4,805 | 940 | 2,849 | 2,247 | 1,147 | 186 | ||||||||||||||||
> Long-term Liabilities |
| 608,000 | 540,969 | 540,857 | 589,830 | 366,583 | 323,111 | 54,372 | 18,558 | 40,248 | 129,342 | 61,610 | 664 | 4 | 0 | 1 | 2 | ||||||||||||||||
Long term Debt Total |
| 608,043 | 300,593 | 277,847 | 322,608 | 363,077 | 307,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
Other Liabilities |
| 296,490 | 240,376 | 263,010 | 267,222 | 264,809 | 15,711 | 29,747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
Deferred Long Term Liability |
| 414,088 | 342,113 | 293,044 | 183,240 | 45,340 | 2,965 | 32,817 | 29,000 | 20,000 | 14,000 | 26,000 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
> Total Stockholder Equity |
| 235,000 | 194,258 | 98,748 | 27,025 | 51,214 | 153,815 | 287,624 | 339,161 | 351,768 | 657,731 | 807,721 | 192,871 | 194,004 | 15,796 | 12,415 | 6,259 | ||||||||||||||||
Common Stock |
| 9,000 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 6,000 | 6,000 | 6,000 | ||||||||||||||||
Retained Earnings |
| 94,000 | 69,418 | -9,971 | -94,541 | -53,294 | 71,807 | 183,116 | 234,653 | 247,846 | 550,097 | 74,355 | 44,371 | 45,504 | 9,796 | 6,415 | 259 | ||||||||||||||||
Capital Surplus |
| 567,425 | 151,934 | 135,002 | 139,702 | 139,702 | 139,702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
Treasury Stock | 0 | -34,969 | -22,061 | -26,011 | -43,179 | -43,179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
Other Stockholders Equity |
| 132,000 | 400,187 | 322,095 | 291,900 | 232,068 | 175,318 | 179,588 | 159,930 | 141,338 | 124,182 | 743,358 | 152,588 | 147,596 | 3,036 | 814 | 0 |
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 (+$) | ||
---|---|---|
totalRevenue | 1,181,000 | |
Cost of Revenue | -851,000 | |
Gross Profit | 330,000 | 330,000 |
Operating Income (+$) | ||
Gross Profit | 330,000 | |
Operating Expense | -1,084,558 | |
Operating Income | 96,232 | -754,558 |
Operating Expense (+$) | ||
Research Development | 9,949 | |
Selling General Administrative | 93,325 | |
Selling And Marketing Expenses | - | |
Operating Expense | 1,084,558 | 103,274 |
Net Interest Income (+$) | ||
Interest Income | 6,234 | |
Interest Expense | -64,000 | |
Net Interest Income | -57,441 | -57,766 |
Pretax Income (+$) | ||
Operating Income | 96,232 | |
Net Interest Income | -57,441 | |
Other Non-Operating Income Expenses | - | |
Income Before Tax (EBT) | 35,000 | 96,232 EBIT - interestExpense = 8,000 8,000 76,000 |
Interest Expense | 64,000 | |
Earnings Before Interest and Taxes (ebit) | 72,000 | 99,000 |
Earnings Before Interest and Taxes (ebitda) | 153,275 | |
After tax Income (+$) | ||
Income Before Tax | 35,000 | |
Tax Provision | --4,088 | |
Net Income From Continuing Ops | 33,547 | 39,088 |
Net Income | 12,000 | |
Net Income Applicable To Common Shares | 11,631 | |
Non-recurring Events | ||
Discontinued Operations | - | |
Extraordinary Items | - | |
Effect of Accounting Charges | - | |
Other Items | - | |
Non Recurring | - | |
Other Operating Expenses | 11,188 | |
Total Other Income/Expenses Net | - | 57,441 |