25 XP   0   0   10

QIWI plc
Buy, Hold or Sell?

Let's analyse Qiwi together

PenkeI guess you are interested in QIWI plc. 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 QIWI plc. 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about QIWI plc

I send you an email if I find something interesting about QIWI plc.

Quick analysis of Qiwi (30 sec.)










What can you expect buying and holding a share of Qiwi? (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?
57.5%

What is your share worth?

Current worth
₽1,087.83
Expected worth in 1 year
₽1,323.94
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
₽236.11
Return On Investment
50.1%

For what price can you sell your share?

Current Price per Share
₽471.50
Expected price per share
₽416.50 - ₽565.00
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Qiwi (5 min.)




Live pricePrice per Share (EOD)

₽471.50

Intrinsic Value Per Share

₽-11,449.23 - ₽-786.89

Total Value Per Share

₽-10,361.40 - ₽300.94

2. Growth of Qiwi (5 min.)




Is Qiwi growing?

Current yearPrevious yearGrowGrow %
How rich?$736.7m$517.1m$169.9m24.7%

How much money is Qiwi making?

Current yearPrevious yearGrowGrow %
Making money$42.4m$35.9m$6.4m15.3%
Net Profit Margin23.2%29.7%--

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

3. Financial Health of Qiwi (5 min.)




3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Qiwi? (5 min.)

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

What can you expect buying and holding a share of Qiwi?

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

Speculation

The Price per Share of Qiwi is ₽471.50. 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 Qiwi.
  • 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 Qiwi, 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 ₽1,087.83. Based on the TTM, the Book Value Change Per Share is ₽59.03 per quarter. Based on the YOY, the Book Value Change Per Share is ₽48.38 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 Qiwi.

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 Eps0.490.1%0.720.2%0.570.1%0.500.1%0.330.1%
Usd Book Value Change Per Share0.320.1%0.640.1%0.520.1%0.380.1%0.280.1%
Usd Dividend Per Share0.000.0%0.000.0%0.060.0%0.150.0%0.110.0%
Usd Total Gains Per Share0.320.1%0.640.1%0.580.1%0.530.1%0.400.1%
Usd Price Per Share6.90-6.09-4.58-8.69-10.52-
Price to Earnings Ratio3.50-2.23-2.18-7.36-11.74-
Price-to-Total Gains Ratio21.73-11.31-10.36-26.93-63.53-
Price to Book Ratio0.59-0.55-0.57-1.52-4.52-
Price-to-Total Gains Ratio21.73-11.31-10.36-26.93-63.53-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share5.0922
Number of shares196
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.15
Usd Book Value Change Per Share0.640.38
Usd Total Gains Per Share0.640.53
Gains per Quarter (196 shares)124.95103.15
Gains per Year (196 shares)499.79412.59
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10500490118295403
201000990235590816
30149914903538851229
401999199047111801642
502499249058814742055
602999299070617692468
703499349082420642881
803998399094223593294
9044984490105926543707
10049984990117729494120

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 Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%47.01.00.097.9%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%36.04.00.090.0%41.04.03.085.4%
Dividend per Share0.00.04.00.0%5.00.07.041.7%13.00.07.065.0%23.00.017.057.5%27.00.021.056.3%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%45.01.02.093.8%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Qiwi

About QIWI plc

QIWI plc, together with its subsidiaries, operates electronic online payment systems primarily in the Russia, Kazakhstan, Moldova, Belarus, the United Arab Emirates, and internationally. The company operates through Payment Services, and Corporate and Other Category segments. It offers payment services across online, mobile, and physical channels through a network of approximately 62,000 kiosks and 12,000 terminals. The company also provides Qiwi Wallet, which is an online and mobile payment processing, and money transfer system that allows customers to pay for the products and services of merchants, as well as perform peer-to-peer money transfers through a virtual wallet; and Visa prepaid cards. In addition, it offers ROWI, a service that offers digital structured financial products to small and medium-sized enterprises; Flocktory, a SaaS platform for customer lifecycle management and personalization focused primarily on the development of automated marketing solutions for the e-commerce, financial, media, and travel industries; and RealWeb, a full-cycle digital marketing service, which offers clients with context and media advertising management services, social network presence, programmatic, CPA, and mobile marketing type of services. Further, the company provides the Centra, a marketplace of advertising products and services; the """" platform, which provides complex, end-to-end, and customized business applications; and the GARPUN, an automated system for managing context advertising. Qiwi plc was incorporated in 2007 and is based in Nicosia, Cyprus.

Fundamental data was last updated by Penke on 2023-12-05 12:25:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient 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 efficient.
The company is efficient 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 very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
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. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of QIWI plc.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Qiwi to the Software - Infrastructure industry mean.
  • A Net Profit Margin of 16.6% means that руб0.17 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of QIWI plc:

  • The MRQ is 16.6%. The company is making a huge profit. +2
  • The TTM is 23.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ16.6%TTM23.2%-6.5%
TTM23.2%YOY29.7%-6.5%
TTM23.2%5Y23.7%-0.5%
5Y23.7%10Y22.4%+1.3%
1.1.2. Return on Assets

Shows how efficient Qiwi is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Qiwi to the Software - Infrastructure industry mean.
  • 2.4% Return on Assets means that Qiwi generated руб0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of QIWI plc:

  • The MRQ is 2.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.4%TTM3.4%-1.0%
TTM3.4%YOY3.8%-0.4%
TTM3.4%5Y3.3%+0.1%
5Y3.3%10Y3.2%+0.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Qiwi to the Software - Infrastructure industry mean.
  • 4.3% Return on Equity means Qiwi generated руб0.04 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of QIWI plc:

  • The MRQ is 4.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 6.3%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.3%TTM6.3%-2.1%
TTM6.3%YOY7.0%-0.7%
TTM6.3%5Y6.9%-0.6%
5Y6.9%10Y7.6%-0.7%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of QIWI plc.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Qiwi is operating .

  • Measures how much profit Qiwi 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 Qiwi to the Software - Infrastructure industry mean.
  • An Operating Margin of 12.6% means the company generated руб0.13  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of QIWI plc:

  • The MRQ is 12.6%. The company is operating less efficient.
  • The TTM is 20.1%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ12.6%TTM20.1%-7.5%
TTM20.1%YOY47.6%-27.5%
TTM20.1%5Y30.2%-10.1%
5Y30.2%10Y28.0%+2.2%
1.2.2. Operating Ratio

Measures how efficient Qiwi is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • An Operation Ratio of 0.81 means that the operating costs are руб0.81 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of QIWI plc:

  • The MRQ is 0.813. The company is less efficient in keeping operating costs low.
  • The TTM is 0.750. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.813TTM0.750+0.063
TTM0.750YOY0.627+0.123
TTM0.7505Y0.722+0.028
5Y0.72210Y0.734-0.011
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of QIWI plc.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Software - Infrastructure industry mean).
  • A Current Ratio of 1.98 means the company has руб1.98 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of QIWI plc:

  • The MRQ is 1.978. The company is able to pay all its short-term debts. +1
  • The TTM is 1.934. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.978TTM1.934+0.044
TTM1.934YOY2.283-0.350
TTM1.9345Y1.730+0.204
5Y1.73010Y1.551+0.178
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Qiwi to the Software - Infrastructure industry mean.
  • A Quick Ratio of 2.56 means the company can pay off руб2.56 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of QIWI plc:

  • The MRQ is 2.563. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.305. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.563TTM2.305+0.258
TTM2.305YOY2.629-0.323
TTM2.3055Y1.854+0.451
5Y1.85410Y1.619+0.236
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of QIWI plc.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Qiwi assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Qiwi to Software - Infrastructure industry mean.
  • A Debt to Asset Ratio of 0.43 means that Qiwi assets are financed with 42.6% credit (debt) and the remaining percentage (100% - 42.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of QIWI plc:

  • The MRQ is 0.426. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.450. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.426TTM0.450-0.024
TTM0.450YOY0.450+0.001
TTM0.4505Y0.531-0.081
5Y0.53110Y0.536-0.004
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Qiwi to the Software - Infrastructure industry mean.
  • A Debt to Equity ratio of 75.4% means that company has руб0.75 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of QIWI plc:

  • The MRQ is 0.754. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.834. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.754TTM0.834-0.081
TTM0.834YOY0.823+0.011
TTM0.8345Y1.206-0.372
5Y1.20610Y1.357-0.151
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of QIWI plc

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Qiwi to the Software - Infrastructure industry mean.
  • A PE ratio of 3.50 means the investor is paying руб3.50 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of QIWI plc:

  • The EOD is 2.581. Based on the earnings, the company is cheap. +2
  • The MRQ is 3.495. Based on the earnings, the company is cheap. +2
  • The TTM is 2.235. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.581MRQ3.495-0.914
MRQ3.495TTM2.235+1.261
TTM2.235YOY2.176+0.059
TTM2.2355Y7.359-5.124
5Y7.35910Y11.744-4.385
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is -1.413. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -1.913. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 1.761. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-1.413MRQ-1.913+0.500
MRQ-1.913TTM1.761-3.674
TTM1.761YOY12.361-10.600
TTM1.7615Y1.072+0.689
5Y1.07210Y3.037-1.965
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • A PB ratio of 0.59 means the investor is paying руб0.59 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of QIWI plc:

  • The EOD is 0.433. Based on the equity, the company is cheap. +2
  • The MRQ is 0.587. Based on the equity, the company is cheap. +2
  • The TTM is 0.552. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.433MRQ0.587-0.154
MRQ0.587TTM0.552+0.035
TTM0.552YOY0.570-0.019
TTM0.5525Y1.520-0.969
5Y1.52010Y4.525-3.004
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of QIWI plc 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--29.38859.027-50%48.379-39%34.829-16%26.138+12%
Book Value Per Share--1087.8291014.514+7%763.602+42%645.484+69%455.766+139%
Current Ratio--1.9781.934+2%2.283-13%1.730+14%1.551+28%
Debt To Asset Ratio--0.4260.450-5%0.450-5%0.531-20%0.536-20%
Debt To Equity Ratio--0.7540.834-10%0.823-8%1.206-38%1.357-44%
Dividend Per Share----0%5.537-100%13.900-100%10.631-100%
Eps--45.66867.063-32%53.071-14%46.274-1%30.714+49%
Free Cash Flow Per Share---83.44432.099-360%33.869-346%29.257-385%25.313-430%
Free Cash Flow To Equity Per Share---85.88327.905-408%19.242-546%19.616-538%16.873-609%
Gross Profit Margin--1.0001.0000%0.992+1%0.901+11%0.951+5%
Intrinsic Value_10Y_max---786.888--------
Intrinsic Value_10Y_min---11449.229--------
Intrinsic Value_1Y_max--75.287--------
Intrinsic Value_1Y_min---134.333--------
Intrinsic Value_3Y_max--108.736--------
Intrinsic Value_3Y_min---1283.356--------
Intrinsic Value_5Y_max--0.561--------
Intrinsic Value_5Y_min---3387.729--------
Market Cap29569179500.000-35%40042250500.00035338787548.375+13%26590312000.000+51%50441636134.675-21%61078700424.838-34%
Net Profit Margin--0.1660.232-28%0.297-44%0.237-30%0.224-26%
Operating Margin--0.1260.201-37%0.476-73%0.302-58%0.280-55%
Operating Ratio--0.8130.750+8%0.627+30%0.722+13%0.734+11%
Pb Ratio0.433-35%0.5870.552+6%0.570+3%1.520-61%4.525-87%
Pe Ratio2.581-35%3.4952.235+56%2.176+61%7.359-53%11.744-70%
Price Per Share471.500-35%638.500563.500+13%424.000+51%804.325-21%973.940-34%
Price To Free Cash Flow Ratio-1.413+26%-1.9131.761-209%12.361-115%1.072-278%3.037-163%
Price To Total Gains Ratio16.044-35%21.72711.312+92%10.364+110%26.934-19%63.532-66%
Quick Ratio--2.5632.305+11%2.629-3%1.854+38%1.619+58%
Return On Assets--0.0240.034-29%0.038-37%0.033-27%0.032-25%
Return On Equity--0.0430.063-32%0.070-39%0.069-38%0.076-44%
Total Gains Per Share--29.38859.027-50%53.916-45%48.728-40%36.768-20%
Usd Book Value--736786800.000687131100.000+7%517187700.000+42%437186700.000+69%308690580.150+139%
Usd Book Value Change Per Share--0.3170.637-50%0.522-39%0.376-16%0.282+12%
Usd Book Value Per Share--11.74910.957+7%8.247+42%6.971+69%4.922+139%
Usd Dividend Per Share----0%0.060-100%0.150-100%0.115-100%
Usd Eps--0.4930.724-32%0.573-14%0.500-1%0.332+49%
Usd Free Cash Flow---56516400.00021740400.000-360%22939200.000-346%19815840.000-385%17144684.370-430%
Usd Free Cash Flow Per Share---0.9010.347-360%0.366-346%0.316-385%0.273-430%
Usd Free Cash Flow To Equity Per Share---0.9280.301-408%0.208-546%0.212-538%0.182-609%
Usd Market Cap319347138.600-35%432456305.400381658905.522+13%287175369.600+51%544769670.254-21%659649964.588-34%
Usd Price Per Share5.092-35%6.8966.086+13%4.579+51%8.687-21%10.519-34%
Usd Profit--30931200.00042430500.000-27%35945100.000-14%30743280.000+1%20503421.190+51%
Usd Revenue--185824800.000183411000.000+1%124278300.000+50%127738620.000+45%89740802.610+107%
Usd Total Gains Per Share--0.3170.637-50%0.582-45%0.526-40%0.397-20%
 EOD+3 -5MRQTTM+13 -20YOY+12 -245Y+14 -2210Y+18 -18

3.2. Fundamental Score

Let's check the fundamental score of QIWI plc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-152.581
Price to Book Ratio (EOD)Between0-10.433
Net Profit Margin (MRQ)Greater than00.166
Operating Margin (MRQ)Greater than00.126
Quick Ratio (MRQ)Greater than12.563
Current Ratio (MRQ)Greater than11.978
Debt to Asset Ratio (MRQ)Less than10.426
Debt to Equity Ratio (MRQ)Less than10.754
Return on Equity (MRQ)Greater than0.150.043
Return on Assets (MRQ)Greater than0.050.024
Total8/10 (80.0%)

3.3. Technical Score

Let's check the technical score of QIWI plc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5011.498
Ma 20Greater thanMa 50549.300
Ma 50Greater thanMa 100597.280
Ma 100Greater thanMa 200620.370
OpenGreater thanClose487.500
Total2/5 (40.0%)



Latest Balance Sheet

Balance Sheet of 2023-09-30. Currency in RUB. All numbers in thousands.

Summary
Total Assets118,841,000
Total Liabilities50,620,000
Total Stockholder Equity67,153,000
 As reported
Total Liabilities 50,620,000
Total Stockholder Equity+ 67,153,000
Total Assets = 118,841,000

Assets

Total Assets118,841,000
Total Current Assets94,743,000
Long-term Assets94,743,000
Total Current Assets
Cash And Cash Equivalents 29,463,000
Short-term Investments 29,899,000
Net Receivables 33,504,000
Other Current Assets 1,877,000
Total Current Assets  (as reported)94,743,000
Total Current Assets  (calculated)94,743,000
+/-0
Long-term Assets
Property Plant Equipment 1,658,000
Long Term Investments 5,505,000
Long-term Assets Other 3,679,000
Long-term Assets  (as reported)24,098,000
Long-term Assets  (calculated)10,842,000
+/- 13,256,000

Liabilities & Shareholders' Equity

Total Current Liabilities47,899,000
Long-term Liabilities2,721,000
Total Stockholder Equity67,153,000
Total Current Liabilities
Short-term Debt 4,083,000
Short Long Term Debt 3,855,000
Accounts payable 29,382,000
Other Current Liabilities 14,434,000
Total Current Liabilities  (as reported)47,899,000
Total Current Liabilities  (calculated)51,754,000
+/- 3,855,000
Long-term Liabilities
Capital Lease Obligations 547,000
Long-term Liabilities Other 113,000
Long-term Liabilities  (as reported)2,721,000
Long-term Liabilities  (calculated)660,000
+/- 2,061,000
Total Stockholder Equity
Common Stock1,000
Retained Earnings 51,799,000
Accumulated Other Comprehensive Income 1,409,000
Other Stockholders Equity 13,944,000
Total Stockholder Equity (as reported)67,153,000
Total Stockholder Equity (calculated)67,153,000
+/-0
Other
Capital Stock1,000
Cash and Short Term Investments 59,362,000
Common Stock Shares Outstanding 62,711
Current Deferred Revenue12,374,000
Liabilities and Stockholders Equity 118,841,000
Net Debt -25,061,000
Net Invested Capital 71,008,000
Net Working Capital 46,844,000
Short Long Term Debt Total 4,402,000



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312010-12-31
> Total Assets 
442,764
0
0
0
0
18,708,774
12,966,851
13,462,953
13,158,546
20,664,581
16,098,724
18,586,002
20,361,444
30,050,122
22,354,373
36,231,229
36,195,430
41,577,495
34,557,000
34,450,000
36,424,000
39,674,000
35,742,000
35,784,000
37,472,000
45,059,000
42,861,000
47,574,000
58,946,000
73,023,000
69,286,000
71,990,000
70,456,000
81,477,000
72,368,000
68,973,000
74,170,000
83,315,000
68,359,000
68,227,000
78,468,000
83,925,000
80,825,000
89,030,000
93,917,000
111,926,000
111,602,000
120,146,000
118,841,000
118,841,000120,146,000111,602,000111,926,00093,917,00089,030,00080,825,00083,925,00078,468,00068,227,00068,359,00083,315,00074,170,00068,973,00072,368,00081,477,00070,456,00071,990,00069,286,00073,023,00058,946,00047,574,00042,861,00045,059,00037,472,00035,784,00035,742,00039,674,00036,424,00034,450,00034,557,00041,577,49536,195,43036,231,22922,354,37330,050,12220,361,44418,586,00216,098,72420,664,58113,158,54613,462,95312,966,85118,708,7740000442,764
   > Total Current Assets 
341,017
0
0
0
0
15,606,716
10,180,944
10,329,443
9,870,385
16,342,210
11,467,101
15,601,640
17,347,403
25,161,587
17,016,906
20,038,057
21,521,939
27,015,156
19,682,000
21,230,000
23,099,000
27,230,000
22,214,000
22,018,000
22,811,000
31,123,000
28,733,000
34,110,000
45,157,000
58,461,000
51,701,000
55,404,000
52,321,000
62,117,000
51,578,000
50,518,000
56,814,000
64,944,000
50,037,000
51,945,000
64,353,000
69,580,000
67,399,000
75,856,000
77,911,000
93,080,000
91,976,000
99,122,000
94,743,000
94,743,00099,122,00091,976,00093,080,00077,911,00075,856,00067,399,00069,580,00064,353,00051,945,00050,037,00064,944,00056,814,00050,518,00051,578,00062,117,00052,321,00055,404,00051,701,00058,461,00045,157,00034,110,00028,733,00031,123,00022,811,00022,018,00022,214,00027,230,00023,099,00021,230,00019,682,00027,015,15621,521,93920,038,05717,016,90625,161,58717,347,40315,601,64011,467,10116,342,2109,870,38510,329,44310,180,94415,606,7160000341,017
       Cash And Cash Equivalents 
225,763
0
0
0
0
9,943,160
4,946,996
5,417,890
5,810,393
11,636,913
8,127,674
10,977,887
12,496,491
17,079,965
11,612,312
15,032,176
15,168,809
19,363,204
13,737,000
13,871,000
16,695,000
18,997,000
15,552,000
16,907,000
15,981,000
18,406,000
17,626,000
20,486,000
28,881,000
40,966,000
36,507,000
38,602,000
35,789,000
42,101,000
32,240,000
33,629,000
44,205,000
47,382,000
35,616,000
35,853,000
37,478,000
33,033,000
31,721,000
39,070,000
40,439,000
47,462,000
47,515,000
39,570,000
29,463,000
29,463,00039,570,00047,515,00047,462,00040,439,00039,070,00031,721,00033,033,00037,478,00035,853,00035,616,00047,382,00044,205,00033,629,00032,240,00042,101,00035,789,00038,602,00036,507,00040,966,00028,881,00020,486,00017,626,00018,406,00015,981,00016,907,00015,552,00018,997,00016,695,00013,871,00013,737,00019,363,20415,168,80915,032,17611,612,31217,079,96512,496,49110,977,8878,127,67411,636,9135,810,3935,417,8904,946,9969,943,1600000225,763
       Short-term Investments 
0
0
0
0
0
1,751,119
2,463,227
1,747,358
1,721,136
1,635,291
825,472
2,447,755
2,489,475
2,132,887
1,725,966
42,940
1,331,207
1,338,365
1,360,000
2,959,000
1,785,000
1,772,000
2,480,000
698,000
686,000
704,000
765,000
1,428,000
1,436,000
1,432,000
754,000
1,082,000
1,116,000
1,136,000
1,166,000
1,059,000
1,965,000
2,888,000
2,840,000
1,899,000
10,260,000
11,976,000
13,657,000
14,972,000
12,300,000
14,029,000
15,321,000
28,809,000
29,899,000
29,899,00028,809,00015,321,00014,029,00012,300,00014,972,00013,657,00011,976,00010,260,0001,899,0002,840,0002,888,0001,965,0001,059,0001,166,0001,136,0001,116,0001,082,000754,0001,432,0001,436,0001,428,000765,000704,000686,000698,0002,480,0001,772,0001,785,0002,959,0001,360,0001,338,3651,331,20742,9401,725,9662,132,8872,489,4752,447,755825,4721,635,2911,721,1361,747,3582,463,2271,751,11900000
       Net Receivables 
66,046
0
0
0
0
1,750,145
2,620,933
2,958,744
2,158,599
870,021
2,264,305
1,811,489
2,018,951
942,462
3,160,367
4,299,000
4,277,532
2,371,190
3,787,000
3,638,000
3,712,000
3,262,000
3,511,000
3,840,000
5,444,000
7,245,000
9,686,000
7,706,000
13,167,000
11,710,000
13,223,000
12,339,000
12,043,000
14,524,000
14,466,000
6,191,000
9,551,000
8,369,000
10,306,000
8,740,000
15,511,000
22,846,000
20,616,000
17,122,000
23,784,000
29,394,000
26,054,000
22,564,000
33,504,000
33,504,00022,564,00026,054,00029,394,00023,784,00017,122,00020,616,00022,846,00015,511,0008,740,00010,306,0008,369,0009,551,0006,191,00014,466,00014,524,00012,043,00012,339,00013,223,00011,710,00013,167,0007,706,0009,686,0007,245,0005,444,0003,840,0003,511,0003,262,0003,712,0003,638,0003,787,0002,371,1904,277,5324,299,0003,160,367942,4622,018,9511,811,4892,264,305870,0212,158,5992,958,7442,620,9331,750,145000066,046
       Inventory 
1,361
0
0
0
0
22,761
0
0
0
19,004
0
0
0
89,665
0
0
0
10,111
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,594,000
277,000
236,000
0
8,153,000
0
08,153,0000236,000277,0004,594,000000000000000000000000000010,11100089,66500019,00400022,76100001,361
       Other Current Assets 
47,847
0
0
0
0
2,139,531
149,788
205,451
180,257
2,180,981
249,650
364,509
342,486
4,916,608
518,261
663,941
744,391
3,932,286
798,000
762,000
907,000
3,199,000
671,000
573,000
700,000
4,768,000
656,000
4,490,000
1,673,000
4,353,000
1,217,000
3,381,000
3,373,000
4,356,000
3,706,000
9,639,000
1,093,000
6,305,000
1,275,000
5,453,000
1,104,000
1,725,000
756,000
98,000
1,111,000
1,959,000
3,086,000
26,000
1,877,000
1,877,00026,0003,086,0001,959,0001,111,00098,000756,0001,725,0001,104,0005,453,0001,275,0006,305,0001,093,0009,639,0003,706,0004,356,0003,373,0003,381,0001,217,0004,353,0001,673,0004,490,000656,0004,768,000700,000573,000671,0003,199,000907,000762,000798,0003,932,286744,391663,941518,2614,916,608342,486364,509249,6502,180,981180,257205,451149,7882,139,531000047,847
   > Long-term Assets 
0
0
0
0
0
3,102,058
2,785,907
3,133,510
3,288,161
4,322,371
4,631,623
2,984,362
3,014,041
4,888,535
5,337,467
16,193,172
14,673,491
14,562,339
14,875,000
13,220,000
13,325,000
12,444,000
13,528,000
13,766,000
14,661,000
13,936,000
14,128,000
13,464,000
13,789,000
14,562,000
17,585,000
16,586,000
18,135,000
19,360,000
20,790,000
18,455,000
17,356,000
18,371,000
18,322,000
16,282,000
14,115,000
14,345,000
13,426,000
13,174,000
16,006,000
18,846,000
19,626,000
21,024,000
24,098,000
24,098,00021,024,00019,626,00018,846,00016,006,00013,174,00013,426,00014,345,00014,115,00016,282,00018,322,00018,371,00017,356,00018,455,00020,790,00019,360,00018,135,00016,586,00017,585,00014,562,00013,789,00013,464,00014,128,00013,936,00014,661,00013,766,00013,528,00012,444,00013,325,00013,220,00014,875,00014,562,33914,673,49116,193,1725,337,4674,888,5353,014,0412,984,3624,631,6234,322,3713,288,1613,133,5102,785,9073,102,05800000
       Property Plant Equipment 
5,143
0
0
0
0
105,653
100,204
104,634
265,266
307,500
326,230
376,795
373,502
379,943
363,781
397,711
390,136
365,869
423,000
447,000
514,000
593,000
577,000
575,000
603,000
724,000
961,000
1,004,000
1,084,000
1,074,000
2,008,000
2,021,000
2,708,000
2,346,000
2,442,000
2,238,000
2,000,000
1,893,000
1,810,000
1,681,000
1,476,000
1,417,000
1,484,000
1,220,000
1,149,000
1,163,000
1,055,000
1,271,000
1,658,000
1,658,0001,271,0001,055,0001,163,0001,149,0001,220,0001,484,0001,417,0001,476,0001,681,0001,810,0001,893,0002,000,0002,238,0002,442,0002,346,0002,708,0002,021,0002,008,0001,074,0001,084,0001,004,000961,000724,000603,000575,000577,000593,000514,000447,000423,000365,869390,136397,711363,781379,943373,502376,795326,230307,500265,266104,634100,204105,65300005,143
       Goodwill 
0
0
0
0
0
1,636,885
0
0
0
1,631,406
0
0
0
1,631,406
0
0
0
6,285,235
0
0
0
6,285,000
0
0
0
6,285,000
0
0
0
6,378,000
0
0
0
7,062,000
0
0
0
7,084,000
0
0
0
7,084,000
0
0
0
8,592,000
0
0
0
0008,592,0000007,084,0000007,084,0000007,062,0000006,378,0000006,285,0000006,285,0000006,285,2350001,631,4060001,631,4060001,636,88500000
       Long Term Investments 
416
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,322,000
2,145,000
4,450,000
3,472,000
4,838,000
5,133,000
6,530,000
4,603,000
3,790,000
5,130,000
5,280,000
3,456,000
1,117,000
1,111,000
0
0
3,077,000
3,249,000
4,358,000
5,570,000
5,505,000
5,505,0005,570,0004,358,0003,249,0003,077,000001,111,0001,117,0003,456,0005,280,0005,130,0003,790,0004,603,0006,530,0005,133,0004,838,0003,472,0004,450,0002,145,0001,322,000000000000000000000000000000416
       Intangible Assets 
67,873
0
0
0
0
339,045
0
0
0
774,239
0
0
0
736,217
0
0
0
5,968,753
0
0
0
4,737,000
0
0
0
4,522,000
0
0
10,897,000
4,468,000
10,623,000
10,543,000
10,091,000
4,254,000
0
0
0
3,729,000
0
0
0
3,417,000
0
0
0
4,534,000
0
0
0
0004,534,0000003,417,0000003,729,0000004,254,00010,091,00010,543,00010,623,0004,468,00010,897,000004,522,0000004,737,0000005,968,753000736,217000774,239000339,045000067,873
       Long-term Assets Other 
0
0
0
0
0
201,761
136,774
153,541
125,897
49,031
62,791
67,935
91,043
95,103
103,991
94,465
81,838
75,986
64,000
83,000
193,000
160,000
208,000
209,000
1,149,000
228,000
229,000
299,000
331,000
340,000
343,000
346,000
259,000
348,000
336,000
379,000
379,000
326,000
361,000
10,967,000
11,320,000
11,580,000
391,000
548,000
372,000
1,100,000
856,000
864,000
3,679,000
3,679,000864,000856,0001,100,000372,000548,000391,00011,580,00011,320,00010,967,000361,000326,000379,000379,000336,000348,000259,000346,000343,000340,000331,000299,000229,000228,0001,149,000209,000208,000160,000193,00083,00064,00075,98681,83894,465103,99195,10391,04367,93562,79149,031125,897153,541136,774201,76100000
> Total Liabilities 
365,838
0
0
0
0
16,209,931
10,336,869
10,819,446
10,504,086
17,960,721
12,627,766
12,696,887
13,287,766
21,715,752
12,687,333
17,304,456
15,199,362
19,141,912
13,831,000
13,726,000
15,495,000
19,705,000
15,723,000
15,327,000
16,862,000
23,902,000
21,012,000
24,355,000
34,409,000
47,317,000
42,253,000
44,291,000
42,516,000
54,040,000
44,191,000
39,632,000
43,158,000
51,543,000
36,044,000
34,376,000
37,190,000
40,085,000
35,639,000
39,919,000
40,503,000
54,031,000
49,603,000
53,768,000
50,620,000
50,620,00053,768,00049,603,00054,031,00040,503,00039,919,00035,639,00040,085,00037,190,00034,376,00036,044,00051,543,00043,158,00039,632,00044,191,00054,040,00042,516,00044,291,00042,253,00047,317,00034,409,00024,355,00021,012,00023,902,00016,862,00015,327,00015,723,00019,705,00015,495,00013,726,00013,831,00019,141,91215,199,36217,304,45612,687,33321,715,75213,287,76612,696,88712,627,76617,960,72110,504,08610,819,44610,336,86916,209,9310000365,838
   > Total Current Liabilities 
360,030
0
0
0
0
16,083,499
10,195,619
10,644,703
10,340,406
17,753,486
12,409,965
12,464,236
13,019,289
21,626,632
12,564,745
16,178,752
14,045,841
18,001,327
12,757,000
12,679,000
14,471,000
18,852,000
14,906,000
14,630,000
16,066,000
23,066,000
20,303,000
23,429,000
33,511,000
46,336,000
40,610,000
42,708,000
40,398,000
50,240,000
40,394,000
35,794,000
39,856,000
44,617,000
29,090,000
27,292,000
29,656,000
32,930,000
28,700,000
32,435,000
33,394,000
50,741,000
46,659,000
50,792,000
47,899,000
47,899,00050,792,00046,659,00050,741,00033,394,00032,435,00028,700,00032,930,00029,656,00027,292,00029,090,00044,617,00039,856,00035,794,00040,394,00050,240,00040,398,00042,708,00040,610,00046,336,00033,511,00023,429,00020,303,00023,066,00016,066,00014,630,00014,906,00018,852,00014,471,00012,679,00012,757,00018,001,32714,045,84116,178,75212,564,74521,626,63213,019,28912,464,23612,409,96517,753,48610,340,40610,644,70310,195,61916,083,4990000360,030
       Short-term Debt 
1,193
0
0
0
0
26,105
28,891
23,599
53,495
635
315,805
1,780
372
1,061
439
993,892
774,748
1,338,365
1,360,000
2,959,000
1,785,000
1,772,000
2,480,000
698,000
686,000
704,000
765,000
1,428,000
1,436,000
1,432,000
379,000
396,000
322,000
340,000
1,711,000
2,880,000
856,000
1,994,000
1,531,000
995,000
1,292,000
394,000
428,000
340,000
335,000
4,222,000
4,083,000
4,047,000
4,083,000
4,083,0004,047,0004,083,0004,222,000335,000340,000428,000394,0001,292,000995,0001,531,0001,994,000856,0002,880,0001,711,000340,000322,000396,000379,0001,432,0001,436,0001,428,000765,000704,000686,000698,0002,480,0001,772,0001,785,0002,959,0001,360,0001,338,365774,748993,8924391,0613721,780315,80563553,49523,59928,89126,10500001,193
       Short Long Term Debt 
1,193
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,314,000
2,495,000
502,000
1,640,000
1,179,000
638,000
991,000
86,000
82,000
77,000
72,000
3,922,000
3,781,000
3,745,000
3,855,000
3,855,0003,745,0003,781,0003,922,00072,00077,00082,00086,000991,000638,0001,179,0001,640,000502,0002,495,0001,314,0000000000000000000000000000000000001,193
       Accounts payable 
358,487
0
0
0
0
92,014
8,994,197
9,670,359
9,262,675
351,102
11,122,414
11,383,718
11,704,234
491,591
11,027,405
13,761,315
11,940,916
352,857
11,025,000
11,163,000
12,448,000
338,000
12,475,000
13,030,000
14,290,000
1,005,000
16,530,000
432,000
20,577,000
6,571,000
22,017,000
6,771,000
6,522,000
27,295,000
24,225,000
12,470,000
27,185,000
29,528,000
17,202,000
5,442,000
19,060,000
23,365,000
16,814,000
6,330,000
20,780,000
33,048,000
28,469,000
42,870,000
29,382,000
29,382,00042,870,00028,469,00033,048,00020,780,0006,330,00016,814,00023,365,00019,060,0005,442,00017,202,00029,528,00027,185,00012,470,00024,225,00027,295,0006,522,0006,771,00022,017,0006,571,00020,577,000432,00016,530,0001,005,00014,290,00013,030,00012,475,000338,00012,448,00011,163,00011,025,000352,85711,940,91613,761,31511,027,405491,59111,704,23411,383,71811,122,414351,1029,262,6759,670,3598,994,19792,0140000358,487
       Other Current Liabilities 
351
0
0
0
0
6,049,901
1,150,978
926,421
999,324
5,000,091
940,739
1,051,768
1,286,804
5,838,541
1,512,868
1,402,814
1,319,308
8,447,552
1,732,000
1,516,000
2,023,000
10,504,000
2,431,000
1,600,000
1,776,000
13,621,000
3,773,000
20,330,000
12,934,000
34,874,000
18,214,000
33,467,000
31,192,000
16,359,000
10,608,000
29,712,000
11,815,000
4,151,000
10,357,000
22,301,000
9,120,000
8,993,000
11,458,000
29,123,000
12,279,000
8,768,000
14,107,000
88,000
14,434,000
14,434,00088,00014,107,0008,768,00012,279,00029,123,00011,458,0008,993,0009,120,00022,301,00010,357,0004,151,00011,815,00029,712,00010,608,00016,359,00031,192,00033,467,00018,214,00034,874,00012,934,00020,330,0003,773,00013,621,0001,776,0001,600,0002,431,00010,504,0002,023,0001,516,0001,732,0008,447,5521,319,3081,402,8141,512,8685,838,5411,286,8041,051,768940,7395,000,091999,324926,4211,150,9786,049,9010000351
   > Long-term Liabilities 
0
0
0
0
0
126,432
141,250
174,743
163,680
207,235
217,801
232,651
268,477
89,120
122,588
1,125,704
1,153,521
1,140,585
1,074,000
1,047,000
1,024,000
853,000
817,000
697,000
796,000
836,000
709,000
926,000
898,000
981,000
1,643,000
1,583,000
2,118,000
3,800,000
3,797,000
3,838,000
3,302,000
6,926,000
6,954,000
7,084,000
7,534,000
7,155,000
6,939,000
7,484,000
7,109,000
3,290,000
2,944,000
2,976,000
2,721,000
2,721,0002,976,0002,944,0003,290,0007,109,0007,484,0006,939,0007,155,0007,534,0007,084,0006,954,0006,926,0003,302,0003,838,0003,797,0003,800,0002,118,0001,583,0001,643,000981,000898,000926,000709,000836,000796,000697,000817,000853,0001,024,0001,047,0001,074,0001,140,5851,153,5211,125,704122,58889,120268,477232,651217,801207,235163,680174,743141,250126,43200000
       Capital Lease Obligations Min Short Term Debt
-1,193
0
0
0
0
-26,105
-28,891
-23,599
-53,495
-635
-315,805
-1,780
-372
-1,061
-439
-993,892
-774,748
-1,338,365
-1,360,000
-2,959,000
-1,785,000
-1,772,000
-2,480,000
-698,000
-686,000
-704,000
-765,000
-1,428,000
-1,436,000
-1,432,000
620,000
547,000
1,016,000
1,017,000
-172,000
-1,390,000
270,000
-878,000
-424,000
99,000
-645,000
248,000
292,000
217,000
66,000
-3,789,000
-3,673,000
-3,661,000
-3,536,000
-3,536,000-3,661,000-3,673,000-3,789,00066,000217,000292,000248,000-645,00099,000-424,000-878,000270,000-1,390,000-172,0001,017,0001,016,000547,000620,000-1,432,000-1,436,000-1,428,000-765,000-704,000-686,000-698,000-2,480,000-1,772,000-1,785,000-2,959,000-1,360,000-1,338,365-774,748-993,892-439-1,061-372-1,780-315,805-635-53,495-23,599-28,891-26,1050000-1,193
       Other Liabilities 
1,099
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
898,000
981,000
1,023,000
1,036,000
1,102,000
1,238,000
1,230,000
1,282,000
1,372,000
1,241,000
1,270,000
1,411,000
2,246,000
2,173,000
2,067,000
2,932,000
3,028,000
3,157,000
0
2,892,000
0
02,892,00003,157,0003,028,0002,932,0002,067,0002,173,0002,246,0001,411,0001,270,0001,241,0001,372,0001,282,0001,230,0001,238,0001,102,0001,036,0001,023,000981,000898,0000000000000000000000000000001,099
> Total Stockholder Equity
75,575
0
0
0
0
2,548,154
2,693,812
2,717,783
2,737,866
2,798,626
3,592,852
6,013,868
7,230,124
8,573,755
9,938,997
18,921,391
20,987,429
22,422,849
20,714,000
20,711,000
20,913,000
19,948,000
19,993,000
20,435,000
20,582,000
21,120,000
21,808,000
23,189,000
24,498,000
25,646,000
27,001,000
27,660,000
27,885,000
27,367,000
28,137,000
29,281,000
30,939,000
31,676,000
32,217,000
33,787,000
41,175,000
43,685,000
44,993,000
48,776,000
52,936,000
56,983,000
60,977,000
65,401,000
67,153,000
67,153,00065,401,00060,977,00056,983,00052,936,00048,776,00044,993,00043,685,00041,175,00033,787,00032,217,00031,676,00030,939,00029,281,00028,137,00027,367,00027,885,00027,660,00027,001,00025,646,00024,498,00023,189,00021,808,00021,120,00020,582,00020,435,00019,993,00019,948,00020,913,00020,711,00020,714,00022,422,84920,987,42918,921,3919,938,9978,573,7557,230,1246,013,8683,592,8522,798,6262,737,8662,717,7832,693,8122,548,154000075,575
   Common Stock
29
0
0
0
0
904
904
904
906
907
909
955
962
963
965
1,135
1,137
1,137
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,1371,1371,135965963962955909907906904904904000029
   Retained Earnings 
13,844
0
0
0
0
569,317
638,651
619,217
613,302
573,604
1,277,939
899,712
1,579,528
2,683,805
3,991,941
3,929,532
5,909,202
7,176,540
5,652,000
5,714,000
5,806,000
4,808,000
4,942,000
5,250,000
5,269,000
5,715,000
6,335,000
7,367,000
8,209,000
9,091,000
10,523,000
11,070,000
11,113,000
10,557,000
11,132,000
12,305,000
13,812,000
14,602,000
15,133,000
16,730,000
24,131,000
26,822,000
28,996,000
31,621,000
36,084,000
39,941,000
44,282,000
48,935,000
51,799,000
51,799,00048,935,00044,282,00039,941,00036,084,00031,621,00028,996,00026,822,00024,131,00016,730,00015,133,00014,602,00013,812,00012,305,00011,132,00010,557,00011,113,00011,070,00010,523,0009,091,0008,209,0007,367,0006,335,0005,715,0005,269,0005,250,0004,942,0004,808,0005,806,0005,714,0005,652,0007,176,5405,909,2023,929,5323,991,9412,683,8051,579,528899,7121,277,939573,604613,302619,217638,651569,317000013,844
   Capital Surplus 0000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
245
0
0
0
0
1,876,104
1,876,104
1,876,104
1,903,804
1,876,104
1,876,104
4,522,490
4,920,407
4,920,407
4,920,407
13,944,371
13,944,371
13,944,371
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,000
13,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,00013,944,37113,944,37113,944,3714,920,4074,920,4074,920,4074,522,4901,876,1041,876,1041,903,8041,876,1041,876,1041,876,1040000245



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.