0 XP   0   0   0

RBK ao
Buy, Hold or Sell?

Should you buy, hold or sell RBK ao?

I guess you are interested in RBK ao. 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 RBK ao

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

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is RBK ao even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how RBK ao is doing in the market. If the company is worth buying. The latest step is to find out how other investors value RBK ao. The closing price on 2023-03-31 was ₽3.59 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
RBK ao Daily Candlestick Chart
RBK ao Daily Candlestick Chart
Summary









1. Valuation of RBK ao




Current price per share

₽3.59

2. Growth of RBK ao




Is RBK ao growing?

Current yearPrevious yearGrowGrow %
How rich?-$156.3m-$162.2m$5.9m3.8%

How much money is RBK ao making?

Current yearPrevious yearGrowGrow %
Making money$6.1m$47.5m-$41.3m-674.9%
Net Profit Margin8.0%63.2%--

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

3. Financial Health of RBK ao




Comparing to competitors in the Internet Content & Information industry




  Industry Rankings (Internet Content & Information)  


Richest
#168 / 170

Most Revenue
#96 / 170

Most Profit
#60 / 170


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is unable to pay all its debts by selling its assets.

1.1. Profitability of RBK ao.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare RBK ao to the Internet Content & Information industry mean.
  • A Net Profit Margin of 8.0% means that руб0.08 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of RBK ao:

  • The MRQ is 8.0%. The company is making a profit. +1
  • The TTM is 8.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.0%TTM8.0%0.0%
TTM8.0%YOY63.2%-55.3%
TTM8.0%5Y12.0%-4.0%
5Y12.0%10Y-18.0%+30.0%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ8.0%1.9%+6.1%
TTM8.0%0.3%+7.7%
YOY63.2%0.2%+63.0%
5Y12.0%-3.4%+15.4%
10Y-18.0%-3.6%-14.4%
1.1.2. Return on Assets

Shows how efficient RBK ao is using its assets to generate profit.

  • Above 5% is considered healthy but always compare RBK ao to the Internet Content & Information industry mean.
  • 8.6% Return on Assets means that RBK ao generated руб0.09 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of RBK ao:

  • The MRQ is 8.6%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 8.6%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ8.6%TTM8.6%0.0%
TTM8.6%YOY70.5%-61.9%
TTM8.6%5Y12.3%-3.8%
5Y12.3%10Y-24.6%+37.0%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ8.6%0.4%+8.2%
TTM8.6%-0.2%+8.8%
YOY70.5%-0.1%+70.6%
5Y12.3%-0.4%+12.7%
10Y-24.6%-1.5%-23.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare RBK ao to the Internet Content & Information industry mean.
  • 0.0% Return on Equity means RBK ao generated руб0.00 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of RBK ao:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y-0.0%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.6%-1.6%
TTM-0.7%-0.7%
YOY-1.2%-1.2%
5Y--0.8%+0.8%
10Y--2.4%+2.4%

1.2. Operating Efficiency of RBK ao.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient RBK ao is operating .

  • Measures how much profit RBK ao 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 RBK ao to the Internet Content & Information industry mean.
  • An Operating Margin of 30.8% means the company generated руб0.31  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of RBK ao:

  • The MRQ is 30.8%. The company is operating very efficient. +2
  • The TTM is 30.8%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ30.8%TTM30.8%0.0%
TTM30.8%YOY82.0%-51.2%
TTM30.8%5Y31.7%-1.0%
5Y31.7%10Y-3.2%+34.9%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ30.8%-0.3%+31.1%
TTM30.8%-1.3%+32.1%
YOY82.0%0.8%+81.2%
5Y31.7%-2.2%+33.9%
10Y-3.2%-2.4%-0.8%
1.2.2. Operating Ratio

Measures how efficient RBK ao is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Internet Content & Information industry mean).
  • An Operation Ratio of 0.86 means that the operating costs are руб0.86 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of RBK ao:

  • The MRQ is 0.862. The company is less efficient in keeping operating costs low.
  • The TTM is 0.862. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.862TTM0.8620.000
TTM0.862YOY0.943-0.081
TTM0.8625Y0.900-0.038
5Y0.90010Y0.956-0.056
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8621.178-0.316
TTM0.8621.175-0.313
YOY0.9431.125-0.182
5Y0.9001.153-0.253
10Y0.9561.112-0.156

1.3. Liquidity of RBK ao.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Internet Content & Information industry mean).
  • A Current Ratio of 1.39 means the company has руб1.39 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of RBK ao:

  • The MRQ is 1.387. The company is just able to pay all its short-term debts.
  • The TTM is 1.387. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.387TTM1.3870.000
TTM1.387YOY1.262+0.125
TTM1.3875Y0.950+0.437
5Y0.95010Y0.813+0.137
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3871.922-0.535
TTM1.3871.968-0.581
YOY1.2622.143-0.881
5Y0.9502.261-1.311
10Y0.8132.229-1.416
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare RBK ao to the Internet Content & Information industry mean.
  • A Quick Ratio of 1.32 means the company can pay off руб1.32 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of RBK ao:

  • The MRQ is 1.323. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.323. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.323TTM1.3230.000
TTM1.323YOY0.890+0.434
TTM1.3235Y0.835+0.488
5Y0.83510Y0.719+0.116
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3231.473-0.150
TTM1.3231.499-0.176
YOY0.8901.747-0.857
5Y0.8351.930-1.095
10Y0.7191.752-1.033

1.4. Solvency of RBK ao.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of RBK ao assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare RBK ao to Internet Content & Information industry mean.
  • A Debt to Asset Ratio of 3.18 means that RBK ao assets are financed with 318.1% credit (debt) and the remaining percentage (100% - 318.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of RBK ao:

  • The MRQ is 3.181. The company is unable to pay all its debts by selling its assets. -2
  • The TTM is 3.181. The company is unable to pay all its debts by selling its assets. -2
Trends
Current periodCompared to+/- 
MRQ3.181TTM3.1810.000
TTM3.181YOY3.406-0.225
TTM3.1815Y4.079-0.898
5Y4.07910Y3.485+0.594
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1810.403+2.778
TTM3.1810.401+2.780
YOY3.4060.405+3.001
5Y4.0790.447+3.632
10Y3.4850.457+3.028
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare RBK ao to the Internet Content & Information industry mean.
  • A Debt to Equity ratio of 0.0% means that company has руб0.00 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of RBK ao:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y-0.000
5Y-10Y-0.000
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.631-0.631
TTM-0.629-0.629
YOY-0.576-0.576
5Y-0.589-0.589
10Y-0.609-0.609

2. Market Valuation of RBK ao

2. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare RBK ao to the Internet Content & Information industry mean.
  • A PE ratio of 2.54 means the investor is paying руб2.54 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of RBK ao:

  • The EOD is 2.628. Very good. +2
  • The MRQ is 2.542. Very good. +2
  • The TTM is 2.542. Very good. +2
Trends
Current periodCompared to+/- 
EOD2.628MRQ2.542+0.086
MRQ2.542TTM2.5420.000
TTM2.542YOY0.325+2.217
TTM2.5425Y1.472+1.070
5Y1.47210Y3.176-1.704
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD2.628-0.010+2.638
MRQ2.542-0.002+2.544
TTM2.542-0.847+3.389
YOY0.3257.467-7.142
5Y1.4723.400-1.928
10Y3.1767.550-4.374
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of RBK ao.

  • 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 RBK ao:

  • The MRQ is 19.697. Seems overpriced? -1
  • The TTM is 19.697. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ19.697TTM19.6970.000
TTM19.697YOY0.105+19.591
TTM19.6975Y6.671+13.026
5Y6.67110Y9.029-2.358
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ19.6974.771+14.926
TTM19.6974.468+15.229
YOY0.10513.046-12.941
5Y6.67119.507-12.836
10Y9.02927.084-18.055

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

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

  • At or below 1 is considered healthy (always compare to Internet Content & Information industry mean).
  • A PB ratio of -0.10 means the investor is paying руб-0.10 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of RBK ao:

  • The EOD is -0.103. Bad. Book ratio is negative. -2
  • The MRQ is -0.100. Bad. Book ratio is negative. -2
  • The TTM is -0.100. Bad. Book ratio is negative. -2
Trends
Current periodCompared to+/- 
EOD-0.103MRQ-0.100-0.003
MRQ-0.100TTM-0.1000.000
TTM-0.100YOY-0.095-0.005
TTM-0.1005Y-0.128+0.029
5Y-0.12810Y-0.375+0.247
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD-0.1031.973-2.076
MRQ-0.1002.278-2.378
TTM-0.1002.319-2.419
YOY-0.0954.539-4.634
5Y-0.1283.596-3.724
10Y-0.3753.445-3.820
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of RBK ao 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--1.3181.3180%10.298-87%1.788-26%-2.052+256%
Book Value Growth--1.0361.0360%1.222-15%1.031+1%0.828+25%
Book Value Per Share---34.826-34.8260%-36.144+4%-38.287+10%-30.224-13%
Book Value Per Share Growth--1.0361.0360%1.222-15%1.031+1%0.825+26%
Current Ratio--1.3871.3870%1.262+10%0.950+46%0.813+71%
Debt To Asset Ratio--3.1813.1810%3.406-7%4.079-22%3.485-9%
Debt To Equity Ratio----0%-0%-0%-0%
Dividend Per Share----0%-0%-0%0.001-100%
Eps--1.3661.3660%10.586-87%1.931-29%-2.495+283%
Eps Growth--0.1290.1290%3.085-96%-0.027+121%-0.506+492%
Free Cash Flow Per Share--1.7971.7970%-1.677+193%-0.232+113%-0.950+153%
Free Cash Flow Per Share Growth--3.0713.0710%0.115+2562%0.276+1013%0.372+725%
Free Cash Flow To Equity Per Share---1.369-1.3690%0.114-1300%-0.204-85%-0.308-77%
Free Cash Flow To Equity Per Share Growth---12.000-12.0000%0.357-3460%-1.860-85%-0.391-97%
Gross Profit Margin---1.357-1.3570%0.791-272%0.096-1506%0.021-6542%
Intrinsic Value_10Y_max--50.899--------
Intrinsic Value_10Y_min---4.045--------
Intrinsic Value_1Y_max--2.515--------
Intrinsic Value_1Y_min---0.297--------
Intrinsic Value_3Y_max--9.526--------
Intrinsic Value_3Y_min---0.992--------
Intrinsic Value_5Y_max--18.913--------
Intrinsic Value_5Y_min---1.790--------
Net Profit Margin--0.0800.0800%0.632-87%0.120-33%-0.180+326%
Operating Margin--0.3080.3080%0.820-62%0.317-3%-0.032+110%
Operating Ratio--0.8620.8620%0.943-9%0.900-4%0.956-10%
Pb Ratio-0.103-3%-0.100-0.1000%-0.095-5%-0.128+29%-0.375+277%
Pe Ratio2.628+3%2.5422.5420%0.325+682%1.472+73%3.176-20%
Peg Ratio--19.69719.6970%0.105+18601%6.671+195%9.029+118%
Price Per Share3.590+3%3.4723.4720%3.440+1%4.850-28%6.456-46%
Price To Total Gains Ratio2.725+3%2.6352.6350%0.334+689%1.542+71%1.724+53%
Profit Growth--0.1290.1290%3.085-96%-0.027+121%-0.505+492%
Quick Ratio--1.3231.3230%0.890+49%0.835+58%0.719+84%
Return On Assets--0.0860.0860%0.705-88%0.123-31%-0.246+388%
Return On Equity----0%-0%-0%-0%
Revenue Growth--1.0241.0240%0.988+4%1.035-1%1.061-4%
Total Gains Per Share--1.3181.3180%10.298-87%1.788-26%-2.051+256%
Total Gains Per Share Growth--0.1280.1280%3.011-96%-0.170+233%-0.122+195%
Usd Book Value---156313600.000-156313600.0000%-162227200.000+4%-171847680.000+10%-135786240.000-13%
Usd Book Value Change Per Share--0.0170.0170%0.132-87%0.023-26%-0.026+256%
Usd Book Value Per Share---0.446-0.4460%-0.463+4%-0.490+10%-0.387-13%
Usd Dividend Per Share----0%-0%-0%0.000-100%
Usd Eps--0.0170.0170%0.135-87%0.025-29%-0.032+283%
Usd Free Cash Flow--8064000.0008064000.0000%-7526400.000+193%-1041920.000+113%-4289280.000+153%
Usd Free Cash Flow Per Share--0.0230.0230%-0.021+193%-0.003+113%-0.012+153%
Usd Free Cash Flow To Equity Per Share---0.018-0.0180%0.001-1300%-0.003-85%-0.004-77%
Usd Price Per Share0.046+3%0.0440.0440%0.044+1%0.062-28%0.083-46%
Usd Profit--6131200.0006131200.0000%47513600.000-87%8668160.000-29%-11232000.000+283%
Usd Revenue--76915200.00076915200.0000%75123200.000+2%75077120.000+2%69811200.000+10%
Usd Total Gains Per Share--0.0170.0170%0.132-87%0.023-26%-0.026+256%
 EOD+3 -2MRQTTM+0 -0YOY+16 -225Y+19 -1910Y+27 -13

3.2. Fundamental Score

Let's check the fundamental score of RBK ao based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-152.628
Price to Book Ratio (EOD)Between0-1-0.103
Net Profit Margin (MRQ)Greater than00.080
Operating Margin (MRQ)Greater than00.308
Quick Ratio (MRQ)Greater than11.323
Current Ratio (MRQ)Greater than11.387
Debt to Asset Ratio (MRQ)Less than13.181
Debt to Equity Ratio (MRQ)Less than10.000
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.086
Total7/10 (70.0%)

3.3. Technical Score

Let's check the technical score of RBK ao based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5059.108
Ma 20Greater thanMa 503.565
Ma 50Greater thanMa 1003.207
Ma 100Greater thanMa 2002.931
OpenGreater thanClose3.614
Total5/5 (100.0%)



Latest Balance Sheet

Balance Sheet of 2020-12-31. Currency in RUB. All numbers in thousands.

Summary
Total Assets5,599,000
Total Liabilities17,811,000
Total Stockholder Equity-12,773,000
 As reported
Total Liabilities 17,811,000
Total Stockholder Equity+ -12,773,000
Total Assets = 5,599,000

Assets

Total Assets5,599,000
Total Current Assets3,288,000
Long-term Assets3,288,000
Total Current Assets
Cash And Cash Equivalents 1,500,000
Net Receivables 1,638,000
Inventory 9,000
Total Current Assets  (as reported)3,288,000
Total Current Assets  (calculated)3,147,000
+/- 141,000
Long-term Assets
Property Plant Equipment 400,000
Goodwill 674,000
Intangible Assets 689,000
Other Assets 630,000
Long-term Assets  (as reported)2,311,000
Long-term Assets  (calculated)2,393,000
+/- 82,000

Liabilities & Shareholders' Equity

Total Current Liabilities2,371,000
Long-term Liabilities15,440,000
Total Stockholder Equity-12,773,000
Total Current Liabilities
Short-term Debt 103,000
Short Long Term Debt 50,000
Accounts payable 586,000
Other Current Liabilities 1,240,000
Total Current Liabilities  (as reported)2,371,000
Total Current Liabilities  (calculated)1,979,000
+/- 392,000
Long-term Liabilities
Long term Debt Total 15,372,000
Capital Lease Obligations Min Short Term Debt52,000
Other Liabilities 68,000
Long-term Liabilities  (as reported)15,440,000
Long-term Liabilities  (calculated)15,492,000
+/- 52,000
Total Stockholder Equity
Retained Earnings -15,711,000
Accumulated Other Comprehensive Income -882,000
Capital Surplus 3,569,000
Treasury Stock-631,000
Total Stockholder Equity (as reported)-12,773,000
Total Stockholder Equity (calculated)-13,655,000
+/- 882,000
Other
Cash And Equivalents1,250,000
Cash and Short Term Investments 1,500,000
Common Stock Shares Outstanding 350,654
Liabilities and Stockholders Equity 5,038,000
Net Debt 13,975,000
Net Invested Capital 2,547,000
Net Tangible Assets -14,043,000
Net Working Capital 917,000
Property Plant and Equipment Gross 400,000
Short Long Term Debt Total 15,475,000



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-31
> Total Assets 
5,139,000
2,952,000
3,965,000
4,098,000
5,600,000
5,173,000
3,928,000
3,822,000
3,867,000
3,819,000
4,016,000
5,268,000
5,599,000
5,599,0005,268,0004,016,0003,819,0003,867,0003,822,0003,928,0005,173,0005,600,0004,098,0003,965,0002,952,0005,139,000
   > Total Current Assets 
2,068,000
1,070,000
2,065,000
1,760,000
2,152,000
1,757,000
1,360,000
1,510,000
1,789,000
1,761,000
1,858,000
2,737,000
3,288,000
3,288,0002,737,0001,858,0001,761,0001,789,0001,510,0001,360,0001,757,0002,152,0001,760,0002,065,0001,070,0002,068,000
       Cash And Cash Equivalents 
997,000
243,000
1,174,000
713,000
497,000
417,000
214,000
522,000
678,000
593,000
682,000
686,000
1,500,000
1,500,000686,000682,000593,000678,000522,000214,000417,000497,000713,0001,174,000243,000997,000
       Short-term Investments 
148,000
22,000
32,000
15,000
8,000
11,000
14,000
10,000
10,000
10,000
10,000
10,000
0
010,00010,00010,00010,00010,00014,00011,0008,00015,00032,00022,000148,000
       Net Receivables 
0
0
0
933,000
1,166,000
1,185,000
882,000
703,000
964,000
1,007,000
1,056,000
1,224,000
1,638,000
1,638,0001,224,0001,056,0001,007,000964,000703,000882,0001,185,0001,166,000933,000000
       Inventory 
37,000
29,000
24,000
24,000
26,000
18,000
20,000
13,000
20,000
17,000
26,000
17,000
9,000
9,00017,00026,00017,00020,00013,00020,00018,00026,00024,00024,00029,00037,000
       Other Current Assets 
886,000
776,000
835,000
1,008,000
1,621,000
1,311,000
1,112,000
965,000
1,081,000
1,141,000
1,140,000
2,024,000
1,779,000
1,779,0002,024,0001,140,0001,141,0001,081,000965,0001,112,0001,311,0001,621,0001,008,000835,000776,000886,000
   > Long-term Assets 
3,071,000
1,882,000
1,900,000
2,338,000
3,448,000
3,416,000
2,568,000
2,312,000
2,078,000
2,058,000
2,158,000
2,531,000
2,311,000
2,311,0002,531,0002,158,0002,058,0002,078,0002,312,0002,568,0003,416,0003,448,0002,338,0001,900,0001,882,0003,071,000
       Property Plant Equipment 
349,000
241,000
163,000
335,000
448,000
423,000
382,000
315,000
257,000
223,000
228,000
594,000
400,000
400,000594,000228,000223,000257,000315,000382,000423,000448,000335,000163,000241,000349,000
       Goodwill 
1,661,000
1,168,000
1,072,000
1,280,000
674,000
674,000
691,000
691,000
691,000
691,000
691,000
691,000
674,000
674,000691,000691,000691,000691,000691,000691,000674,000674,0001,280,0001,072,0001,168,0001,661,000
       Long Term Investments 
0
0
0
289,000
278,000
253,000
20,000
1,000
0
0
0
0
0
000001,00020,000253,000278,000289,000000
       Intangible Assets 
0
0
0
0
1,848,000
1,749,000
1,083,000
965,000
887,000
844,000
833,000
714,000
689,000
689,000714,000833,000844,000887,000965,0001,083,0001,749,0001,848,0000000
       Long-term Assets Other 
320,000
126,000
159,000
194,000
27,000
25,000
39,000
41,000
27,000
8,000
10,000
169,000
203,000
203,000169,00010,0008,00027,00041,00039,00025,00027,000194,000159,000126,000320,000
> Total Liabilities 
8,717,000
8,386,000
8,980,000
8,520,000
8,869,000
9,678,000
15,341,000
19,168,000
17,109,000
16,534,000
20,301,000
17,942,000
17,811,000
17,811,00017,942,00020,301,00016,534,00017,109,00019,168,00015,341,0009,678,0008,869,0008,520,0008,980,0008,386,0008,717,000
   > Total Current Liabilities 
8,567,000
8,356,000
1,330,000
1,418,000
8,638,000
2,116,000
2,703,000
2,716,000
3,173,000
2,928,000
1,984,000
2,169,000
2,371,000
2,371,0002,169,0001,984,0002,928,0003,173,0002,716,0002,703,0002,116,0008,638,0001,418,0001,330,0008,356,0008,567,000
       Short-term Debt 
5,593,000
6,066,000
126,000
33,000
6,958,000
547,000
1,231,000
1,159,000
1,315,000
989,000
90,000
78,000
103,000
103,00078,00090,000989,0001,315,0001,159,0001,231,000547,0006,958,00033,000126,0006,066,0005,593,000
       Short Long Term Debt 
0
0
0
7,021,000
6,958,000
7,903,000
13,652,000
100,000
1,315,000
989,000
90,000
0
50,000
50,000090,000989,0001,315,000100,00013,652,0007,903,0006,958,0007,021,000000
       Accounts payable 
1,568,000
2,207,000
1,107,000
1,351,000
180,000
473,000
363,000
439,000
462,000
543,000
489,000
583,000
586,000
586,000583,000489,000543,000462,000439,000363,000473,000180,0001,351,0001,107,0002,207,0001,568,000
       Other Current Liabilities 
1,406,000
83,000
97,000
34,000
1,500,000
1,096,000
1,109,000
1,118,000
1,396,000
1,057,000
1,089,000
1,107,000
1,240,000
1,240,0001,107,0001,089,0001,057,0001,396,0001,118,0001,109,0001,096,0001,500,00034,00097,00083,0001,406,000
   > Long-term Liabilities 
150,000
30,000
7,650,000
7,102,000
231,000
7,562,000
12,638,000
16,452,000
13,936,000
13,606,000
18,317,000
15,773,000
15,440,000
15,440,00015,773,00018,317,00013,606,00013,936,00016,452,00012,638,0007,562,000231,0007,102,0007,650,00030,000150,000
       Long term Debt Total 
0
0
0
0
0
0
0
16,330,000
13,848,000
13,535,000
18,273,000
15,700,000
15,372,000
15,372,00015,700,00018,273,00013,535,00013,848,00016,330,0000000000
       Other Liabilities 
0
0
0
0
0
0
0
122,000
88,000
71,000
44,000
73,000
68,000
68,00073,00044,00071,00088,000122,0000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
57,000
81,000
81,00057,00000000000000
> Total Stockholder Equity
-3,600,000
-5,462,000
-5,062,000
-4,456,000
-3,298,000
-4,506,000
-11,409,000
-16,043,000
-13,996,000
-13,430,000
-16,964,000
-13,252,000
-12,773,000
-12,773,000-13,252,000-16,964,000-13,430,000-13,996,000-16,043,000-11,409,000-4,506,000-3,298,000-4,456,000-5,062,000-5,462,000-3,600,000
   Common Stock
0
0
0
2,346,000
3,281,000
3,281,000
3,281,000
0
0
0
0
0
0
0000003,281,0003,281,0003,281,0002,346,000000
   Retained Earnings Total Equity0000000000000
   Accumulated Other Comprehensive Income -882,000-879,000-750,000-676,000-671,000-629,000-716,000-643,000-623,000-702,000-644,000-603,000-676,000
   Capital Surplus 
0
0
0
0
0
0
0
3,571,000
3,569,000
3,569,000
3,569,000
3,569,000
3,569,000
3,569,0003,569,0003,569,0003,569,0003,569,0003,571,0000000000
   Treasury Stock-631,000-631,000-631,000-631,000-631,000-631,0000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
2,938,000
2,938,000
2,938,000
2,938,000
2,938,0002,938,0002,938,0002,938,000000000000



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, 2020-12-31)

Gross Profit (+$)
totalRevenue6,009,000
Cost of Revenue-3,141,000
Gross Profit2,868,0002,868,000
 
Operating Income (+$)
Gross Profit2,868,000
Operating Expense-2,039,000
Operating Income829,000829,000
 
Operating Expense (+$)
Research Development-
Selling General Administrative152,000
Selling And Marketing Expenses1,129,000
Operating Expense2,039,0001,281,000
 
Net Interest Income (+$)
Interest Income44,000
Interest Expense-1,133,000
Net Interest Income-1,057,000-1,089,000
 
Pretax Income (+$)
Operating Income829,000
Net Interest Income-1,057,000
Other Non-Operating Income Expenses-
Income Before Tax (EBT)699,000959,000
EBIT - interestExpense = 716,000
716,000
1,612,000
Interest Expense1,133,000
Earnings Before Interest and Taxes (ebit)1,849,0001,832,000
Earnings Before Interest and Taxes (ebitda)2,306,000
 
After tax Income (+$)
Income Before Tax699,000
Tax Provision-237,000
Net Income From Continuing Ops462,000462,000
Net Income479,000
Net Income Applicable To Common Shares479,000
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses5,180,000
Total Other Income/Expenses Net-130,0001,057,000
 

Comments

Join the conversation.

Leave a comment

Stay informed with my latest content.

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


By clicking Register, you agree to the General Terms and Conditions.
Penke's Market Notifications
4R6.F
1 minute ago

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

HESTERBIO.BSE Daily Candlestick Chart
HERANBA.BSE
40 minutes ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of HERANBA.BSE.

HERANBA.BSE Daily Candlestick Chart
GVFILM.BSE
41 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of GVFILM.BSE.

GVFILM.BSE Daily Candlestick Chart
WA8.AU
42 minutes ago

I found you a RSI Bullish Reversal Divergence on the daily chart of WA8.AU.

WA8.AU Daily Candlestick Chart
VIT.AU
42 minutes ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of VIT.AU.

VIT.AU Daily Candlestick Chart
LUXOR-B.CO
42 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of LUXOR-B.CO.

LUXOR-B.CO Daily Candlestick Chart
OMA.AU
42 minutes ago

I found you a STOCH Bearish Reversal Divergence on the daily chart of OMA.AU.

OMA.AU Daily Candlestick Chart