25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Mordovskaya Energosbytovaya
Buy, Hold or Sell?

Let's analyze Mordovskaya Energosbytovaya together

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

I'm going to help you getting a better view of Mordovskaya Energosbytovaya. 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.

Get notifications about Mordovskaya Energosbytovaya

I send you an email if I find something interesting about Mordovskaya Energosbytovaya.

1. Quick Overview

1.1. Quick analysis of Mordovskaya Energosbytovaya (30 sec.)










1.2. What can you expect buying and holding a share of Mordovskaya Energosbytovaya? (30 sec.)

How much money do you get?

How much money do you get?
₽0.00
When do you have the money?
1 year
How often do you get paid?
80.0%

What is your share worth?

Current worth
₽0.25
Expected worth in 1 year
₽0.53
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
₽0.29
Return On Investment
40.7%

For what price can you sell your share?

Current Price per Share
₽0.70
Expected price per share
₽0.64 - ₽0.83
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Mordovskaya Energosbytovaya (5 min.)




Live pricePrice per Share (EOD)
₽0.70
Intrinsic Value Per Share
₽0.25 - ₽1.33
Total Value Per Share
₽0.50 - ₽1.58

2.2. Growth of Mordovskaya Energosbytovaya (5 min.)




Is Mordovskaya Energosbytovaya growing?

Current yearPrevious yearGrowGrow %
How rich?$3.5m$2.5m$988.9k28.2%

How much money is Mordovskaya Energosbytovaya making?

Current yearPrevious yearGrowGrow %
Making money$1m$1.4m-$476.2k-47.6%
Net Profit Margin1.4%2.0%--

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

2.3. Financial Health of Mordovskaya Energosbytovaya (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Mordovskaya Energosbytovaya?

Welcome investor! Mordovskaya Energosbytovaya's management wants to use your money to grow the business. In return you get a share of Mordovskaya Energosbytovaya.

First you should know what it really means to hold a share of Mordovskaya Energosbytovaya. And how you can make/lose money.

Speculation

The Price per Share of Mordovskaya Energosbytovaya is ₽0.702. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Mordovskaya Energosbytovaya.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Mordovskaya Energosbytovaya, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ₽0.25. Based on the TTM, the Book Value Change Per Share is ₽0.07 per quarter. Based on the YOY, the Book Value Change Per Share is ₽0.03 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ₽0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Mordovskaya Energosbytovaya.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps0.000.1%0.000.1%0.000.2%0.000.1%0.000.1%
Usd Book Value Change Per Share0.000.1%0.000.1%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.1%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.1%0.000.1%0.000.1%0.000.1%0.000.1%
Usd Price Per Share0.00-0.00-0.00-0.00-0.00-
Price to Earnings Ratio4.42-4.42-3.88-7.45-9.65-
Price-to-Total Gains Ratio4.43-4.43-4.48-7.59-7.38-
Price to Book Ratio1.26-1.26-2.28-2.62-4.14-
Price-to-Total Gains Ratio4.43-4.43-4.48-7.59-7.38-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.0073008
Number of shares136971
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (136971 shares)101.7180.99
Gains per Year (136971 shares)406.85323.96
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
14403397145179314
28806804290358638
31212091211435537962
416161116185807161286
520201420257258941610
6242417243287110731934
72828202839101612522258
83232233246116114312582
93636263653130616102906
104040284060145117893230

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%9.01.00.090.0%13.02.00.086.7%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%9.01.00.090.0%13.02.00.086.7%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%8.00.02.080.0%9.00.06.060.0%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%9.01.00.090.0%14.01.00.093.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Mordovskaya Energosbytovaya 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--0.0710.0710%0.032+119%0.031+125%0.022+214%
Book Value Per Share--0.2510.2510%0.180+39%0.158+59%0.104+141%
Current Ratio--0.8010.8010%0.744+8%0.760+5%0.757+6%
Debt To Asset Ratio--0.7690.7690%0.828-7%0.847-9%0.894-14%
Debt To Equity Ratio--3.3323.3320%4.827-31%6.144-46%12.732-74%
Dividend Per Share--0.0010.0010%0.059-99%0.025-97%0.018-96%
Eps--0.0720.0720%0.106-32%0.060+20%0.035+106%
Free Cash Flow Per Share--0.0720.0720%-0.051+171%-0.023+132%-0.015+121%
Free Cash Flow To Equity Per Share---0.030-0.0300%-0.129+327%-0.092+206%-0.054+80%
Gross Profit Margin---30.716-30.7160%-20.120-34%-42.913+40%-56.049+82%
Intrinsic Value_10Y_max--1.325--------
Intrinsic Value_10Y_min--0.248--------
Intrinsic Value_1Y_max--0.017--------
Intrinsic Value_1Y_min---0.011--------
Intrinsic Value_3Y_max--0.139--------
Intrinsic Value_3Y_min---0.002--------
Intrinsic Value_5Y_max--0.367--------
Intrinsic Value_5Y_min--0.040--------
Market Cap944218080.000+55%425032640.000425032640.0000%551466400.000-23%492015632.000-14%437299404.800-3%
Net Profit Margin--0.0140.0140%0.020-30%0.012+21%0.007+108%
Operating Margin--0.0400.0400%0.074-45%0.038+5%0.030+33%
Operating Ratio--0.9650.9650%0.963+0%0.973-1%0.972-1%
Pb Ratio2.800+55%1.2601.2600%2.278-45%2.623-52%4.137-70%
Pe Ratio9.813+55%4.4174.4170%3.883+14%7.447-41%9.647-54%
Price Per Share0.702+55%0.3160.3160%0.410-23%0.366-14%0.325-3%
Price To Free Cash Flow Ratio9.813+55%4.4174.4170%-8.109+284%-7.017+259%1325.213-100%
Price To Total Gains Ratio9.832+55%4.4264.4260%4.477-1%7.585-42%7.379-40%
Quick Ratio--0.7990.7990%0.741+8%0.760+5%0.758+5%
Return On Assets--0.0660.0660%0.101-35%0.058+15%0.032+107%
Return On Equity--0.2850.2850%0.587-51%0.375-24%0.102+180%
Total Gains Per Share--0.0710.0710%0.092-22%0.057+26%0.040+76%
Usd Book Value--3507036.0003507036.0000%2518068.800+39%2208065.600+59%1456646.880+141%
Usd Book Value Change Per Share--0.0010.0010%0.000+119%0.000+125%0.000+214%
Usd Book Value Per Share--0.0030.0030%0.002+39%0.002+59%0.001+141%
Usd Dividend Per Share--0.0000.0000%0.001-99%0.000-97%0.000-96%
Usd Eps--0.0010.0010%0.001-32%0.001+20%0.000+106%
Usd Free Cash Flow--1000667.2001000667.2000%-707304.988+171%-320602.855+132%-214233.907+121%
Usd Free Cash Flow Per Share--0.0010.0010%-0.001+171%0.000+132%0.000+121%
Usd Free Cash Flow To Equity Per Share--0.0000.0000%-0.001+327%-0.001+206%-0.001+80%
Usd Market Cap9819868.032+55%4420339.4564420339.4560%5735250.560-23%5116962.573-14%4547913.810-3%
Usd Price Per Share0.007+55%0.0030.0030%0.004-23%0.004-14%0.003-3%
Usd Profit--1000667.2001000667.2000%1476966.400-32%833073.280+20%484132.480+107%
Usd Revenue--70406284.00070406284.0000%72269828.800-3%69971493.280+1%64062572.080+10%
Usd Total Gains Per Share--0.0010.0010%0.001-22%0.001+26%0.000+76%
 EOD+4 -4MRQTTM+0 -0YOY+16 -205Y+28 -810Y+30 -6

3.3 Fundamental Score

Let's check the fundamental score of Mordovskaya Energosbytovaya based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.813
Price to Book Ratio (EOD)Between0-12.800
Net Profit Margin (MRQ)Greater than00.014
Operating Margin (MRQ)Greater than00.040
Quick Ratio (MRQ)Greater than10.799
Current Ratio (MRQ)Greater than10.801
Debt to Asset Ratio (MRQ)Less than10.769
Debt to Equity Ratio (MRQ)Less than13.332
Return on Equity (MRQ)Greater than0.150.285
Return on Assets (MRQ)Greater than0.050.066
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Mordovskaya Energosbytovaya based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5037.413
Ma 20Greater thanMa 500.719
Ma 50Greater thanMa 1000.778
Ma 100Greater thanMa 2000.825
OpenGreater thanClose0.696
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Mordovskaya Energosbytovaya

Mordovia Energy Retail Company Public Joint-Stock Company, an energy sales company, engages in the purchase and sale of electricity in the wholesale and retail markets in Russia. It also provides consulting and other services related to the sale of electricity to legal entities and individuals; and services for the organization of commercial metering of electrical energy. The company supplies electricity to 6,190 businesses and 214,521 individuals. Mordovia Energy Retail Company Public Joint-Stock Company was founded in 1964 and is based in Saransk, Russia.

Fundamental data was last updated by Penke on 2024-10-14 23:48:07.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Mordovskaya Energosbytovaya earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Mordovskaya Energosbytovaya to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of 1.4% 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 Mordovskaya Energosbytovaya:

  • The MRQ is 1.4%. The company is making a profit. +1
  • The TTM is 1.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.4%TTM1.4%0.0%
TTM1.4%YOY2.0%-0.6%
TTM1.4%5Y1.2%+0.2%
5Y1.2%10Y0.7%+0.5%
4.3.1.2. Return on Assets

Shows how efficient Mordovskaya Energosbytovaya is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Mordovskaya Energosbytovaya to the Utilities - Regulated Electric industry mean.
  • 6.6% Return on Assets means that Mordovskaya Energosbytovaya generated руб0.07 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Mordovskaya Energosbytovaya:

  • The MRQ is 6.6%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 6.6%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ6.6%TTM6.6%0.0%
TTM6.6%YOY10.1%-3.5%
TTM6.6%5Y5.8%+0.8%
5Y5.8%10Y3.2%+2.6%
4.3.1.3. Return on Equity

Shows how efficient Mordovskaya Energosbytovaya is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Mordovskaya Energosbytovaya to the Utilities - Regulated Electric industry mean.
  • 28.5% Return on Equity means Mordovskaya Energosbytovaya generated руб0.29 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Mordovskaya Energosbytovaya:

  • The MRQ is 28.5%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 28.5%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ28.5%TTM28.5%0.0%
TTM28.5%YOY58.7%-30.1%
TTM28.5%5Y37.5%-8.9%
5Y37.5%10Y10.2%+27.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Mordovskaya Energosbytovaya.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Mordovskaya Energosbytovaya is operating .

  • Measures how much profit Mordovskaya Energosbytovaya 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 Mordovskaya Energosbytovaya to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 4.0% means the company generated руб0.04  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Mordovskaya Energosbytovaya:

  • The MRQ is 4.0%. The company is operating less efficient.
  • The TTM is 4.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ4.0%TTM4.0%0.0%
TTM4.0%YOY7.4%-3.3%
TTM4.0%5Y3.8%+0.2%
5Y3.8%10Y3.0%+0.8%
4.3.2.2. Operating Ratio

Measures how efficient Mordovskaya Energosbytovaya is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • An Operation Ratio of 0.97 means that the operating costs are руб0.97 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of Mordovskaya Energosbytovaya:

  • The MRQ is 0.965. The company is less efficient in keeping operating costs low.
  • The TTM is 0.965. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.965TTM0.9650.000
TTM0.965YOY0.963+0.002
TTM0.9655Y0.973-0.008
5Y0.97310Y0.972+0.001
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Mordovskaya Energosbytovaya.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Mordovskaya Energosbytovaya is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A Current Ratio of 0.80 means the company has руб0.80 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of Mordovskaya Energosbytovaya:

  • The MRQ is 0.801. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.801. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.801TTM0.8010.000
TTM0.801YOY0.744+0.057
TTM0.8015Y0.760+0.041
5Y0.76010Y0.757+0.003
4.4.3.2. Quick Ratio

Measures if Mordovskaya Energosbytovaya is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Mordovskaya Energosbytovaya to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 0.80 means the company can pay off руб0.80 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Mordovskaya Energosbytovaya:

  • The MRQ is 0.799. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.799. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.799TTM0.7990.000
TTM0.799YOY0.741+0.058
TTM0.7995Y0.760+0.040
5Y0.76010Y0.758+0.002
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Mordovskaya Energosbytovaya.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Mordovskaya Energosbytovaya assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Mordovskaya Energosbytovaya to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.77 means that Mordovskaya Energosbytovaya assets are financed with 76.9% credit (debt) and the remaining percentage (100% - 76.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Mordovskaya Energosbytovaya:

  • The MRQ is 0.769. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.769. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.769TTM0.7690.000
TTM0.769YOY0.828-0.059
TTM0.7695Y0.847-0.078
5Y0.84710Y0.894-0.046
4.5.4.2. Debt to Equity Ratio

Measures if Mordovskaya Energosbytovaya is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Mordovskaya Energosbytovaya to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 333.2% means that company has руб3.33 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Mordovskaya Energosbytovaya:

  • The MRQ is 3.332. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.332. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.332TTM3.3320.000
TTM3.332YOY4.827-1.496
TTM3.3325Y6.144-2.813
5Y6.14410Y12.732-6.588
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every руб1 in earnings Mordovskaya Energosbytovaya generates.

  • Above 15 is considered overpriced but always compare Mordovskaya Energosbytovaya to the Utilities - Regulated Electric industry mean.
  • A PE ratio of 4.42 means the investor is paying руб4.42 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Mordovskaya Energosbytovaya:

  • The EOD is 9.813. Based on the earnings, the company is underpriced. +1
  • The MRQ is 4.417. Based on the earnings, the company is cheap. +2
  • The TTM is 4.417. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD9.813MRQ4.417+5.396
MRQ4.417TTM4.4170.000
TTM4.417YOY3.883+0.534
TTM4.4175Y7.447-3.030
5Y7.44710Y9.647-2.199
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Mordovskaya Energosbytovaya:

  • The EOD is 9.813. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.417. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 4.417. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD9.813MRQ4.417+5.396
MRQ4.417TTM4.4170.000
TTM4.417YOY-8.109+12.526
TTM4.4175Y-7.017+11.434
5Y-7.01710Y1,325.213-1,332.230
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Mordovskaya Energosbytovaya is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A PB ratio of 1.26 means the investor is paying руб1.26 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of Mordovskaya Energosbytovaya:

  • The EOD is 2.800. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.260. Based on the equity, the company is underpriced. +1
  • The TTM is 1.260. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.800MRQ1.260+1.540
MRQ1.260TTM1.2600.000
TTM1.260YOY2.278-1.017
TTM1.2605Y2.623-1.362
5Y2.62310Y4.137-1.514
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in RUB. All numbers in thousands.

Summary
Total Assets1,460,662
Total Liabilities1,123,447
Total Stockholder Equity337,215
 As reported
Total Liabilities 1,123,447
Total Stockholder Equity+ 337,215
Total Assets = 1,460,662

Assets

Total Assets1,460,662
Total Current Assets871,046
Long-term Assets589,616
Total Current Assets
Cash And Cash Equivalents 57,624
Short-term Investments 698
Net Receivables 809,833
Inventory 2,318
Other Current Assets 573
Total Current Assets  (as reported)871,046
Total Current Assets  (calculated)871,046
+/-0
Long-term Assets
Property Plant Equipment 467,959
Long-term Assets Other 106,582
Long-term Assets  (as reported)589,616
Long-term Assets  (calculated)574,541
+/- 15,075

Liabilities & Shareholders' Equity

Total Current Liabilities1,087,240
Long-term Liabilities36,207
Total Stockholder Equity337,215
Total Current Liabilities
Short-term Debt 329,819
Short Long Term Debt 329,819
Accounts payable 707,176
Other Current Liabilities 50,245
Total Current Liabilities  (as reported)1,087,240
Total Current Liabilities  (calculated)1,417,059
+/- 329,819
Long-term Liabilities
Capital Lease Obligations 2,914
Long-term Liabilities Other 2,914
Long-term Liabilities  (as reported)36,207
Long-term Liabilities  (calculated)5,828
+/- 30,379
Total Stockholder Equity
Common Stock18,293
Retained Earnings 282,788
Other Stockholders Equity 36,134
Total Stockholder Equity (as reported)337,215
Total Stockholder Equity (calculated)337,215
+/-0
Other
Capital Stock18,293
Cash and Short Term Investments 58,322
Common Stock Shares Outstanding 1,345,038
Liabilities and Stockholders Equity 1,460,662
Net Debt 272,195
Net Invested Capital 667,034
Net Working Capital -216,194
Property Plant and Equipment Gross 738,620
Short Long Term Debt Total 329,819



6.2. Balance Sheets Structured

Currency in RUB. All numbers in thousands.

 Trend2022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-31
> Total Assets 
222,383
323,355
449,814
459,746
499,564
685,898
954,654
1,133,824
1,303,555
1,219,632
1,298,459
1,315,236
1,385,832
1,410,908
1,460,662
1,460,6621,410,9081,385,8321,315,2361,298,4591,219,6321,303,5551,133,824954,654685,898499,564459,746449,814323,355222,383
   > Total Current Assets 
163,312
261,649
385,598
374,650
356,983
490,586
723,295
793,233
905,253
810,078
884,188
890,145
866,547
845,060
871,046
871,046845,060866,547890,145884,188810,078905,253793,233723,295490,586356,983374,650385,598261,649163,312
       Cash And Cash Equivalents 
48,530
15,863
9,699
69,663
40,499
35,933
11,049
6,502
40,616
22,454
19,359
24,037
47,122
60,609
57,624
57,62460,60947,12224,03719,35922,45440,6166,50211,04935,93340,49969,6639,69915,86348,530
       Short-term Investments 
0
100,000
100,000
60,000
0
8,987
0
27
4,892
4,391
7,000
0
248
0
698
698024807,0004,3914,8922708,987060,000100,000100,0000
       Net Receivables 
0
0
273,000
244,416
313,000
443,192
711,013
785,013
857,781
781,785
856,133
864,577
815,776
781,445
809,833
809,833781,445815,776864,577856,133781,785857,781785,013711,013443,192313,000244,416273,00000
       Inventory 
2,044
1,411
6,898
485
659
1,939
799
1,509
1,502
1,140
1,259
1,067
1,632
1,957
2,318
2,3181,9571,6321,0671,2591,1401,5021,5097991,9396594856,8981,4112,044
       Other Current Assets 
112,738
144,375
269,001
86
315,825
535
434
182
462
308
437
464
1,769
1,049
573
5731,0491,769464437308462182434535315,82586269,001144,375112,738
   > Long-term Assets 
59,071
61,706
64,216
85,096
142,581
195,312
231,359
340,591
398,302
409,554
414,271
425,091
519,285
565,848
589,616
589,616565,848519,285425,091414,271409,554398,302340,591231,359195,312142,58185,09664,21661,70659,071
       Property Plant Equipment 
57,706
59,327
58,147
43,252
135,121
114,961
121,131
247,044
224,932
318,475
400,406
410,903
508,171
553,945
467,959
467,959553,945508,171410,903400,406318,475224,932247,044121,131114,961135,12143,25258,14759,32757,706
       Goodwill 
0
0
0
0
3,456
0
0
0
0
0
0
0
0
0
0
00000000003,4560000
       Intangible Assets 
0
0
0
0
0
3,107
0
0
0
0
0
0
0
0
0
0000000003,10700000
       Long-term Assets Other 
1,158
1,329
1,246
38,351
2,671
63,108
92,481
91,528
171,381
87,708
9,313
7,624
3,845
106,397
106,582
106,582106,3973,8457,6249,31387,708171,38191,52892,48163,1082,67138,3511,2461,3291,158
> Total Liabilities 
209,767
285,196
365,660
426,085
464,763
667,438
909,510
1,074,693
1,213,329
1,093,541
1,169,909
1,160,321
1,187,064
1,168,786
1,123,447
1,123,4471,168,7861,187,0641,160,3211,169,9091,093,5411,213,3291,074,693909,510667,438464,763426,085365,660285,196209,767
   > Total Current Liabilities 
209,358
284,784
365,202
425,651
451,813
656,256
908,787
1,073,616
1,212,475
1,092,713
1,168,122
1,158,162
1,184,986
1,135,776
1,087,240
1,087,2401,135,7761,184,9861,158,1621,168,1221,092,7131,212,4751,073,616908,787656,256451,813425,651365,202284,784209,358
       Short-term Debt 
0
100,000
100,000
60,000
35,060
170,000
405,660
453,100
580,128
481,013
511,496
501,318
425,937
466,214
329,819
329,819466,214425,937501,318511,496481,013580,128453,100405,660170,00035,06060,000100,000100,0000
       Short Long Term Debt 
0
0
0
0
37,000
172,000
0
0
0
481,013
511,496
501,318
425,937
466,214
329,819
329,819466,214425,937501,318511,496481,013000172,00037,0000000
       Accounts payable 
142,883
220,759
268,007
379,482
1,382
460,133
474,722
562,742
558,694
75,629
91,841
625,407
514,270
452,369
707,176
707,176452,369514,270625,40791,84175,629558,694562,742474,722460,1331,382379,482268,007220,759142,883
       Other Current Liabilities 
66,475
64,025
97,195
46,169
415,371
4,067
4,666
1,348
16,190
16,500
20,695
31,437
32,464
35,930
50,245
50,24535,93032,46431,43720,69516,50016,1901,3484,6664,067415,37146,16997,19564,02566,475
   > Long-term Liabilities 
409
412
458
434
12,950
11,182
723
1,077
854
828
1,787
2,159
2,078
33,010
36,207
36,20733,0102,0782,1591,7878288541,07772311,18212,950434458412409
       Other Liabilities 
0
0
0
0
0
0
0
1,077
854
828
1,787
2,159
2,078
33,010
0
033,0102,0782,1591,7878288541,0770000000
> Total Stockholder Equity
12,616
38,159
84,154
33,661
34,801
18,460
45,144
59,131
90,226
126,091
128,550
154,915
198,768
242,122
337,215
337,215242,122198,768154,915128,550126,09190,22659,13145,14418,46034,80133,66184,15438,15912,616
   Common Stock
18,293
18,293
18,293
18,293
18,293
18,293
18,293
18,293
18,293
18,293
18,293
18,293
18,293
18,293
18,293
18,29318,29318,29318,29318,29318,29318,29318,29318,29318,29318,29318,29318,29318,29318,293
   Retained Earnings 
-33,868
-8,325
38,579
-11,914
-26,675
-47,947
-21,224
2,682
33,777
71,664
74,123
100,488
144,341
187,695
282,788
282,788187,695144,341100,48874,12371,66433,7772,682-21,224-47,947-26,675-11,91438,579-8,325-33,868
   Accumulated Other Comprehensive Income 
-26,975
-31,187
-35,750
0
-45,937
-60,467
-71,988
-84,352
-106,704
-125,041
-160,411
35
35
35
0
0353535-160,411-125,041-106,704-84,352-71,988-60,467-45,9370-35,750-31,187-26,975
   Capital Surplus 000000000000000
   Treasury Stock000000000000000
   Other Stockholders Equity 
55,166
59,378
63,032
27,282
89,120
108,581
120,063
122,508
144,860
161,175
196,545
36,099
36,099
36,099
36,134
36,13436,09936,09936,099196,545161,175144,860122,508120,063108,58189,12027,28263,03259,37855,166



6.3. Balance Sheets

Currency in RUB. All numbers in thousands.




6.4. Cash Flows

Currency in RUB. All numbers in thousands.




6.5. Income Statements

Currency in RUB. All numbers in thousands.