Rusgrain Holding OAO
Buy, Hold or Sell?
Should you buy, hold or sell Rusgrain?
I guess you are interested in Rusgrain Holding OAO. 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 Rusgrain
Let's start. I'm going to help you getting a better view of Rusgrain Holding OAO. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.
Show more...
- Company's Financial Health
A deep dive into the books. How are the numbers doing? Is Rusgrain Holding OAO even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend. - Market Valuation
Finally, you now have an insight of how Rusgrain Holding OAO is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Rusgrain Holding OAO. The closing price on 2023-02-03 was ₽16.65 per share. Is the company over- or underpriced? - Key Performance Indicators
A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
1. Valuation of Rusgrain
₽16.65
₽-279.30
2. Growth of Rusgrain
Is Rusgrain growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | -$174m | -$177.2m | $3.2m | 1.8% |
How much money is Rusgrain making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | $3.2m | -$19m | $22.2m | 693.5% |
Net Profit Margin | 2.0% | -16.3% | - | - |
How much money comes from the company's main activities?
3. Financial Health of Rusgrain
Comparing to competitors in the Farm Products industry
Industry Rankings (Farm Products)
Summary
Financial Health
Compared to previous year | Compared to industry | |
---|---|---|
The company is making a profit. | ||
Using its assets, the company is less efficient in making profit. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating inefficient. | ||
The company is less efficient in keeping operating costs low. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is unable to pay all its short-term debts. | ||
The company is just not able to pay all its short-term debts with the most liquid assets. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is unable to pay all its debts by selling its assets. |
1.1. Profitability of Rusgrain Holding OAO.
1.1. Profitability
1.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare Rusgrain to the Farm Products industry mean.
- A Net Profit Margin of 2.0% means that руб0.02 for each руб1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Rusgrain Holding OAO:
Trends
- The YOY is -16.3%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -26.0%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -25.5%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 2.0% | TTM | 2.0% | 0.0% | |
TTM | 2.0% | YOY | -16.3% | +18.3% | |
TTM | 2.0% | 5Y | -26.0% | +28.0% | |
5Y | -26.0% | 10Y | -25.5% | -0.5% |
Compared to industry (Farm Products)
Let compare the company's Net Profit Margin with the average (mean) in the Farm Products industry:
- The MRQ average (mean) in the Farm Products industry is 2.2%. trending down. -2
- The TTM average (mean) in the Farm Products industry is 1.4%. trending up. +2
1.1.2. Return on Assets
- Above 5% is considered healthy but always compare Rusgrain to the Farm Products industry mean.
- 3.0% Return on Assets means that Rusgrain generated руб0.03 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Rusgrain Holding OAO:
Trends
- The YOY is -18.9%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -20.4%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -16.4%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 3.0% | TTM | 3.0% | 0.0% | |
TTM | 3.0% | YOY | -18.9% | +21.9% | |
TTM | 3.0% | 5Y | -20.4% | +23.4% | |
5Y | -20.4% | 10Y | -16.4% | -4.0% |
Compared to industry (Farm Products)
Let compare the company's Return on Assets with the average (mean) in the Farm Products industry:
- The MRQ average (mean) in the Farm Products industry is 0.6%. trending up. +2
- The TTM average (mean) in the Farm Products industry is 0.7%. trending up. +2
1.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Rusgrain to the Farm Products industry mean.
- 0.0% Return on Equity means Rusgrain generated руб0.00 for each руб1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Rusgrain Holding OAO:
- The MRQ is 0.0%. The data is not here.
Trends
Compared to industry (Farm Products)
Let compare the company's Return on Equity with the average (mean) in the Farm Products industry:
- The MRQ average (mean) in the Farm Products industry is 1.6%. trending down. -2
- The TTM average (mean) in the Farm Products industry is 1.3%. trending down. -2
1.2. Operating Efficiency of Rusgrain Holding OAO.
1.2. Operating Efficiency
1.2.1. Operating Margin
- Measures how much profit Rusgrain 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 Rusgrain to the Farm Products industry mean.
- An Operating Margin of 0.6% means the company generated руб0.01 for each руб1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Rusgrain Holding OAO:
Trends
- The YOY is -4.6%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -9.8%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -13.4%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.6% | TTM | 0.6% | 0.0% | |
TTM | 0.6% | YOY | -4.6% | +5.2% | |
TTM | 0.6% | 5Y | -9.8% | +10.4% | |
5Y | -9.8% | 10Y | -13.4% | +3.6% |
Compared to industry (Farm Products)
Let compare the company's Operating Margin with the average (mean) in the Farm Products industry:
- The MRQ average (mean) in the Farm Products industry is 4.5%. trending down. -2
- The TTM average (mean) in the Farm Products industry is 2.9%. trending down. -2
1.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Farm Products industry mean).
- An Operation Ratio of 0.91 means that the operating costs are руб0.91 for each руб1 in net sales.
Let's take a look of the Operating Ratio trends of Rusgrain Holding OAO:
Trends
- The YOY is 0.939. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 1.017. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.060. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.908 | TTM | 0.908 | 0.000 | |
TTM | 0.908 | YOY | 0.939 | -0.030 | |
TTM | 0.908 | 5Y | 1.017 | -0.109 | |
5Y | 1.017 | 10Y | 1.060 | -0.043 |
Compared to industry (Farm Products)
Let compare the company's Operating Ratio with the average (mean) in the Farm Products industry:
- The MRQ average (mean) in the Farm Products industry is 1.709. trending down. +2
- The TTM average (mean) in the Farm Products industry is 1.599. trending down. +2
1.3. Liquidity of Rusgrain Holding OAO.
1.3. Liquidity
1.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Farm Products industry mean).
- A Current Ratio of 0.42 means the company has руб0.42 in assets for each руб1 in short-term debts.
Let's take a look of the Current Ratio trends of Rusgrain Holding OAO:
Trends
- The YOY is 0.329. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 0.561. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 23.040. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.417 | TTM | 0.417 | 0.000 | |
TTM | 0.417 | YOY | 0.329 | +0.089 | |
TTM | 0.417 | 5Y | 0.561 | -0.144 | |
5Y | 0.561 | 10Y | 23.040 | -22.478 |
Compared to industry (Farm Products)
Let compare the company's Current Ratio with the average (mean) in the Farm Products industry:
- The MRQ average (mean) in the Farm Products industry is 1.594. trending down. -2
- The TTM average (mean) in the Farm Products industry is 1.585. trending down. -2
1.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Rusgrain to the Farm Products industry mean.
- A Quick Ratio of 0.18 means the company can pay off руб0.18 for each руб1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Rusgrain Holding OAO:
Trends
- The YOY is 0.124. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 0.197. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 54.254. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.184 | TTM | 0.184 | 0.000 | |
TTM | 0.184 | YOY | 0.124 | +0.060 | |
TTM | 0.184 | 5Y | 0.197 | -0.013 | |
5Y | 0.197 | 10Y | 54.254 | -54.057 |
Compared to industry (Farm Products)
Let compare the company's Quick Ratio with the average (mean) in the Farm Products industry:
- The MRQ average (mean) in the Farm Products industry is 0.440. trending down. -2
- The TTM average (mean) in the Farm Products industry is 0.476. trending down. -2
1.4. Solvency of Rusgrain Holding OAO.
1.3. Liquidity
1.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Rusgrain to Farm Products industry mean.
- A Debt to Asset Ratio of 2.61 means that Rusgrain assets are financed with 261.2% credit (debt) and the remaining percentage (100% - 261.2%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Rusgrain Holding OAO:
Trends
- The YOY is 2.764. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 2.266. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 1.489. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 2.612 | TTM | 2.612 | 0.000 | |
TTM | 2.612 | YOY | 2.764 | -0.153 | |
TTM | 2.612 | 5Y | 2.266 | +0.346 | |
5Y | 2.266 | 10Y | 1.489 | +0.777 |
Compared to industry (Farm Products)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Farm Products industry:
- The MRQ average (mean) in the Farm Products industry is 0.499. trending up. -2
- The TTM average (mean) in the Farm Products industry is 0.486. trending up. -2
1.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Rusgrain to the Farm Products 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 Rusgrain Holding OAO:
- The MRQ is 0.000. The data is not here.
Trends
Compared to industry (Farm Products)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Farm Products industry:
- The MRQ average (mean) in the Farm Products industry is 0.991. trending down. +2
- The TTM average (mean) in the Farm Products industry is 0.990. trending down. +2
2. Market Valuation of Rusgrain Holding OAO
2. Earnings Per Share
2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare Rusgrain to the Farm Products industry mean.
- A PE ratio of 2.38 means the investor is paying руб2.38 for every руб1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Rusgrain Holding OAO:
Trends
- The YOY is -0.281. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.357. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is -1.366. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 3.235 | MRQ | 2.380 | +0.855 | |
MRQ | 2.380 | TTM | 2.380 | 0.000 | |
TTM | 2.380 | YOY | -0.281 | +2.661 | |
TTM | 2.380 | 5Y | 0.357 | +2.023 | |
5Y | 0.357 | 10Y | -1.366 | +1.723 |
Compared to industry (Farm Products)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Farm Products industry:
- The MRQ average (mean) in the Farm Products industry is 15.721. trending down. +2
- The TTM average (mean) in the Farm Products industry is 21.386. trending down. +2
2.2. Price Earnings to Growth Ratio
- Lower is better.
- A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.
Let's take a look of the Price Earnings to Growth Ratio trends of Rusgrain Holding OAO:
Trends
- The YOY is -0.175. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.062. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is -1.005. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.097 | TTM | 1.097 | 0.000 | |
TTM | 1.097 | YOY | -0.175 | +1.273 | |
TTM | 1.097 | 5Y | 0.062 | +1.036 | |
5Y | 0.062 | 10Y | -1.005 | +1.067 |
Compared to industry (Farm Products)
Let compare the company's Price Earnings to Growth Ratio with the average (mean) in the Farm Products industry:
- The MRQ average (mean) in the Farm Products industry is 0.080. trending up. -2
- The TTM average (mean) in the Farm Products industry is 0.041. trending up. -2
2. Book Value per Share
2.3. Price to Book Ratio
- At or below 1 is considered healthy (always compare to Farm Products industry mean).
- A PB ratio of -0.04 means the investor is paying руб-0.04 for each руб1 in book value.
Let's take a look of the Price to Book Ratio trends of Rusgrain Holding OAO:
Trends
- The YOY is -0.030. Compared to the TTM, the mid term is trending down. +2
- The 5Y is -0.033. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.049. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | -0.060 | MRQ | -0.044 | -0.016 | |
MRQ | -0.044 | TTM | -0.044 | 0.000 | |
TTM | -0.044 | YOY | -0.030 | -0.014 | |
TTM | -0.044 | 5Y | -0.033 | -0.011 | |
5Y | -0.033 | 10Y | 0.049 | -0.082 |
Compared to industry (Farm Products)
Let compare the company's Price to Book Ratio with the average (mean) in the Farm Products industry:
- The MRQ average (mean) in the Farm Products industry is 1.674. trending down. +2
- The TTM average (mean) in the Farm Products industry is 1.789. trending down. +2
2. Total Gains per Share
3. Summary
3.1. Key Performance Indicators
The key performance indicators of Rusgrain Holding OAO compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 5.147 | 5.147 | 0% | -30.548 | +693% | -38.734 | +853% | -30.597 | +694% |
Book Value Growth | - | - | 1.018 | 1.018 | 0% | 0.880 | +16% | 0.717 | +42% | 0.368 | +177% |
Book Value Per Share | - | - | -279.301 | -279.301 | 0% | -284.448 | +2% | -224.674 | -20% | -110.353 | -60% |
Book Value Per Share Growth | - | - | 1.018 | 1.018 | 0% | 0.880 | +16% | 0.717 | +42% | 0.368 | +177% |
Current Ratio | - | - | 0.417 | 0.417 | 0% | 0.329 | +27% | 0.561 | -26% | 23.040 | -98% |
Debt To Asset Ratio | - | - | 2.612 | 2.612 | 0% | 2.764 | -6% | 2.266 | +15% | 1.489 | +75% |
Debt To Equity Ratio | - | - | - | - | 0% | - | 0% | - | 0% | 0.953 | -100% |
Dividend Per Share | - | - | - | - | 0% | - | 0% | - | 0% | - | 0% |
Eps | - | - | 5.147 | 5.147 | 0% | -30.548 | +693% | -37.361 | +826% | -30.458 | +692% |
Eps Growth | - | - | 2.168 | 2.168 | 0% | 1.605 | +35% | 1.166 | +86% | -1.465 | +168% |
Free Cash Flow Per Share | - | - | 8.064 | 8.064 | 0% | -4.834 | +160% | -2.480 | +131% | -25.755 | +419% |
Free Cash Flow Per Share Growth | - | - | 3.668 | 3.668 | 0% | -0.139 | +104% | 1.638 | +124% | -4.597 | +225% |
Free Cash Flow To Equity Per Share | - | - | 0.498 | 0.498 | 0% | 1.569 | -68% | -1.537 | +408% | -4.404 | +984% |
Free Cash Flow To Equity Per Share Growth | - | - | 0.318 | 0.318 | 0% | 23.929 | -99% | 4.145 | -92% | 2.296 | -86% |
Gross Profit Margin | - | - | 1.000 | 1.000 | 0% | 1.000 | 0% | 1.059 | -6% | 1.094 | -9% |
Intrinsic Value_10Y_max | - | - | 244.075 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | 2.710 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 11.625 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | 0.313 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 44.708 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | 0.911 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 89.583 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | 1.470 | - | - | - | - | - | - | - | - |
Net Profit Margin | - | - | 0.020 | 0.020 | 0% | -0.163 | +921% | -0.260 | +1410% | -0.255 | +1386% |
Operating Margin | - | - | 0.006 | 0.006 | 0% | -0.046 | +884% | -0.098 | +1769% | -0.134 | +2384% |
Operating Ratio | - | - | 0.908 | 0.908 | 0% | 0.939 | -3% | 1.017 | -11% | 1.060 | -14% |
Pb Ratio | -0.060 | -36% | -0.044 | -0.044 | 0% | -0.030 | -31% | -0.033 | -25% | 0.049 | -189% |
Pe Ratio | 3.235 | +26% | 2.380 | 2.380 | 0% | -0.281 | +112% | 0.357 | +566% | -1.366 | +157% |
Peg Ratio | - | - | 1.097 | 1.097 | 0% | -0.175 | +116% | 0.062 | +1672% | -1.005 | +192% |
Price Per Share | 16.650 | +26% | 12.250 | 12.250 | 0% | 8.590 | +43% | 7.257 | +69% | 9.565 | +28% |
Price To Total Gains Ratio | 3.235 | +26% | 2.380 | 2.380 | 0% | -0.281 | +112% | 0.361 | +560% | 1.411 | +69% |
Profit Growth | - | - | 2.168 | 2.168 | 0% | 1.605 | +35% | 1.169 | +86% | -1.463 | +167% |
Quick Ratio | - | - | 0.184 | 0.184 | 0% | 0.124 | +48% | 0.197 | -7% | 54.254 | -100% |
Return On Assets | - | - | 0.030 | 0.030 | 0% | -0.189 | +738% | -0.204 | +786% | -0.164 | +653% |
Return On Equity | - | - | - | - | 0% | - | 0% | - | 0% | -0.171 | 0% |
Revenue Growth | - | - | 1.384 | 1.384 | 0% | 1.297 | +7% | 1.253 | +10% | 1.064 | +30% |
Total Gains Per Share | - | - | 5.147 | 5.147 | 0% | -30.548 | +693% | -38.734 | +853% | -30.597 | +694% |
Total Gains Per Share Growth | - | - | 2.168 | 2.168 | 0% | 1.606 | +35% | 1.177 | +84% | -6.566 | +403% |
Usd Book Value | - | - | -174079373.000 | -174079373.000 | 0% | -177287541.500 | +2% | -140031891.100 | -20% | -68779240.550 | -60% |
Usd Book Value Change Per Share | - | - | 0.075 | 0.075 | 0% | -0.443 | +693% | -0.562 | +853% | -0.444 | +694% |
Usd Book Value Per Share | - | - | -4.050 | -4.050 | 0% | -4.125 | +2% | -3.258 | -20% | -1.600 | -60% |
Usd Dividend Per Share | - | - | - | - | 0% | - | 0% | - | 0% | - | 0% |
Usd Eps | - | - | 0.075 | 0.075 | 0% | -0.443 | +693% | -0.542 | +826% | -0.442 | +692% |
Usd Free Cash Flow | - | - | - | - | 0% | - | 0% | -1666856.200 | 0% | -16112704.500 | 0% |
Usd Free Cash Flow Per Share | - | - | 0.117 | 0.117 | 0% | -0.070 | +160% | -0.036 | +131% | -0.373 | +419% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.007 | 0.007 | 0% | 0.023 | -68% | -0.022 | +408% | -0.064 | +984% |
Usd Price Per Share | 0.241 | +26% | 0.178 | 0.178 | 0% | 0.125 | +43% | 0.105 | +69% | 0.139 | +28% |
Usd Profit | - | - | 3208154.000 | 3208154.000 | 0% | -19039703.500 | +693% | -23391643.600 | +829% | -19036586.000 | +693% |
Usd Revenue | - | - | 161648798.500 | 161648798.500 | 0% | 116815973.000 | +38% | 107991122.200 | +50% | 96257506.150 | +68% |
Usd Total Gains Per Share | - | - | 0.075 | 0.075 | 0% | -0.443 | +693% | -0.562 | +853% | -0.444 | +694% |
EOD | +3 -2 | MRQ | TTM | +0 -0 | YOY | +30 -6 | 5Y | +26 -11 | 10Y | +27 -11 |
3.2. Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 3.235 | |
Price to Book Ratio (EOD) | Between | 0-1 | -0.060 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.020 | |
Operating Margin (MRQ) | Greater than | 0 | 0.006 | |
Quick Ratio (MRQ) | Greater than | 1 | 0.184 | |
Current Ratio (MRQ) | Greater than | 1 | 0.417 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 2.612 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 0.000 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.000 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.030 | |
Total | 4/10 (40.0%) |
3.3. Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 53.027 | |
Ma 20 | Greater than | Ma 50 | 16.608 | |
Ma 50 | Greater than | Ma 100 | 16.557 | |
Ma 100 | Greater than | Ma 200 | 16.155 | |
Open | Greater than | Close | 16.695 | |
Total | 4/5 (80.0%) |
Reversals in quarterly reports
I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.
Latest Balance Sheet
Balance Sheet of 2021-12-31. Currency in RUB. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 19,454,716 |
Total Stockholder Equity | + -12,005,474 |
Total Assets | = 7,449,242 |
Assets
Total Current Assets
Net Receivables | 1,518,398 |
Inventory | 1,428,774 |
Other Current Assets | 533,636 |
Total Current Assets (as reported) | 3,510,070 |
---|---|
Total Current Assets (calculated) | 3,480,808 |
+/- | 29,262 |
Long-term Assets
Property Plant Equipment | 3,815,741 |
Intangible Assets | 817 |
Long-term Assets (as reported) | 0 |
---|---|
Long-term Assets (calculated) | 3,816,558 |
+/- | 3,816,558 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Long term Debt Total | 11,015,817 |
Long-term Liabilities (as reported) | 0 |
---|---|
Long-term Liabilities (calculated) | 11,015,817 |
+/- | 11,015,817 |
Balance Sheet
Currency in RUB. All numbers in thousands.
Trend | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 7,449,242 | 6,929,826 | 7,185,789 | 8,906,413 | 9,525,016 | 10,519,172 | 8,317,246 | 5,386,639 | 3,057,765 | 3,221,863 | 6,118,044 | 5,943,293 | 5,276,597 | 2,538,422 | 1,356,340 | |||||||||||||||
> Total Current Assets |
| 3,510,070 | 2,345,674 | 2,074,531 | 3,466,691 | 3,873,266 | 4,914,758 | 3,988,841 | 2,980,616 | 574,211 | 673,399 | 3,709,857 | 3,516,022 | 2,975,243 | 1,071,039 | 668,468 | |||||||||||||||
Cash And Cash Equivalents |
| 0 | 0 | 14,588 | 17,664 | 77,105 | 451,562 | 235,568 | 104,586 | 4 | 66 | 105,610 | 220,463 | 118,033 | 36,592 | 11,089 | |||||||||||||||
Short-term Investments |
| 0 | 0 | 0 | 0 | 0 | 42,152 | 2,342 | 197,436 | 0 | 135,633 | 860,582 | 289,757 | 515,824 | 48,401 | 100,259 | |||||||||||||||
Net Receivables |
| 1,518,398 | 883,531 | 833,146 | 873,623 | 1,314,882 | 1,725,118 | 1,904,522 | 585,594 | 1,369,000 | 1,834,000 | 1,814,000 | 1,143,000 | 0 | 0 | 0 | |||||||||||||||
Inventory |
| 1,428,774 | 1,157,247 | 908,855 | 531,508 | 727,130 | 976,117 | 549,523 | 483,823 | 1,272,000 | 1,726,000 | 991,369 | 1,351,277 | 656,647 | 341,630 | 202,998 | |||||||||||||||
Other Current Assets |
| 533,636 | 300,105 | 317,942 | 2,917,519 | 3,069,031 | 3,444,927 | 3,201,408 | 2,194,771 | 574,207 | 537,700 | 1,752,296 | 1,654,525 | 1,684,739 | 644,416 | 354,122 | |||||||||||||||
> Long-term Assets |
| 0 | 0 | 0 | 5,439,722 | 5,651,750 | 5,604,414 | 4,328,405 | 2,406,023 | 2,483,554 | 2,548,464 | 2,408,187 | 2,427,271 | 2,301,354 | 1,467,383 | 687,872 | |||||||||||||||
Property Plant Equipment |
| 3,815,741 | 4,550,559 | 5,102,876 | 5,368,141 | 5,641,397 | 5,601,152 | 3,865,951 | 1,948,982 | 0 | 0 | 2,043,290 | 2,063,840 | 1,948,798 | 952,451 | 529,678 | |||||||||||||||
Goodwill |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29,581 | 30,000 | 30,000 | 29,581 | 51,255 | 51,255 | 51,255 | 21,676 | |||||||||||||||
Intangible Assets |
| 817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
Long-term Assets Other |
| 0 | 0 | 0 | -1 | 5,651,750 | 0 | 2,342 | 197,436 | 2,483,554 | 135,633 | 1,077,883 | 472,940 | 768,362 | 241,100 | 100,259 | |||||||||||||||
> Total Liabilities |
| 19,454,716 | 19,156,553 | 18,099,433 | 16,486,365 | 15,086,078 | 14,199,906 | 10,384,472 | 4,862,777 | 2,582 | 200,048 | 4,971,568 | 4,439,191 | 4,280,646 | 1,947,601 | 1,225,010 | |||||||||||||||
> Total Current Liabilities |
| 8,410,498 | 7,135,523 | 5,210,938 | 4,365,610 | 4,459,608 | 7,956,304 | 7,472,440 | 4,367,179 | 2,582 | 200,048 | 4,521,824 | 3,498,238 | 4,000,658 | 1,764,070 | 1,072,745 | |||||||||||||||
Short-term Debt |
| 0 | 0 | 0 | 1,225,898 | 103,137 | 4,380,540 | 5,276,674 | 2,823,368 | 2,460,000 | 135,633 | 3,498,871 | 2,820,559 | 3,160,549 | 1,446,223 | 955,082 | |||||||||||||||
Short Long Term Debt |
| 0 | 0 | 0 | 1,189,431 | 101,315 | 4,314,489 | 4,879,396 | 0 | 2,460,000 | 3,703,000 | 3,863,000 | 3,639,000 | 0 | 0 | 0 | |||||||||||||||
Accounts payable |
| 1,090,667 | 1,416,290 | 978,873 | 2,043,357 | 2,299,094 | 1,827,659 | 2,877 | 204 | 1,124 | 198,800 | 547,000 | 335,000 | 0 | 297,937 | 95,780 | |||||||||||||||
Other Current Liabilities |
| 1,398,133 | 711,459 | 1,644,733 | 18,547 | 945,726 | 1,263,944 | 2,192,889 | 1,543,607 | 1,458 | 1,248 | 1,022,953 | 677,679 | 840,109 | 19,910 | 21,883 | |||||||||||||||
> Long-term Liabilities |
| 0 | 0 | 0 | 12,120,755 | 10,626,470 | 6,243,602 | 2,912,032 | 495,598 | 0 | 0 | 449,744 | 940,953 | 279,988 | 183,531 | 152,265 | |||||||||||||||
Long term Debt Total |
| 11,015,817 | 12,005,123 | 13,999,158 | 12,105,408 | 10,611,253 | 6,221,493 | 2,896,350 | 471,975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
Other Liabilities |
| 28,320 | 15,826 | 13,917 | 15,347 | 15,217 | 22,109 | 15,682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
> Total Stockholder Equity |
| -12,005,474 | -12,226,727 | -10,913,644 | -7,580,033 | -5,561,143 | -3,680,815 | -2,067,306 | 513,707 | 3,055,183 | 3,021,815 | 1,111,472 | 1,463,597 | 840,804 | 481,127 | 105,438 | |||||||||||||||
Common Stock |
| 42,984 | 42,984 | 42,984 | 42,984 | 42,984 | 42,984 | 42,984 | 42,984 | 42,984 | 42,984 | 42,984 | 42,984 | 23,334 | 23,334 | 17,500 | |||||||||||||||
Retained Earnings |
| -13,379,832 | -13,601,085 | -12,288,002 | -8,753,533 | -6,882,761 | -5,102,276 | -3,488,767 | -907,754 | 123,089 | 89,721 | -309,989 | 42,136 | -497,938 | -172,206 | 48,042 | |||||||||||||||
Accumulated Other Comprehensive Income | 0 | 0 | 0 | -1,898,211 | -1,332,746 | -1,000,520 | -1,243,245 | -1,294,267 | 0 | 0 | -1,021,949 | -796,821 | -591,992 | -268,148 | -146,552 | ||||||||||||||||
Capital Surplus |
| 1,378,477 | 1,378,477 | 1,378,477 | 1,378,477 | 1,378,477 | 1,378,477 | 1,378,477 | 1,378,477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
Treasury Stock | 0 | 0 | -47,103 | -47,103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
Other Stockholders Equity |
| 0 | 0 | 0 | 3,028,727 | 2,611,380 | 2,378,997 | 2,621,722 | 2,672,744 | 2,889,110 | 2,889,110 | 2,400,426 | 2,175,298 | 1,907,400 | 898,147 | 186,448 |
Balance Sheet
Currency in RUB. All numbers in thousands.
Cash Flow
Currency in RUB. All numbers in thousands.
Income Statement
Currency in RUB. All numbers in thousands.
Latest Income Statement (annual, 2021-12-31)
Gross Profit (+$) | ||
---|---|---|
totalRevenue | 11,148,193 | |
Cost of Revenue | -10,126,864 | |
Gross Profit | 1,021,329 | 1,021,329 |
Operating Income (+$) | ||
Gross Profit | 1,021,329 | |
Operating Expense | -- | |
Operating Income | 1,304,186 | 1,021,329 |
Operating Expense (+$) | ||
Research Development | - | |
Selling General Administrative | 877,888 | |
Selling And Marketing Expenses | - | |
Operating Expense | - | 877,888 |
Net Interest Income (+$) | ||
Interest Income | 1,119,502 | |
Interest Expense | -0 | |
Net Interest Income | - | 1,119,502 |
Pretax Income (+$) | ||
Operating Income | 1,304,186 | |
Net Interest Income | - | |
Other Non-Operating Income Expenses | - | |
Income Before Tax (EBT) | 184,684 | 1,304,186 EBIT - interestExpense = 65,548 184,684 221,252 |
Interest Expense | 0 | |
Earnings Before Interest and Taxes (ebit) | 65,548 | 184,684 |
Earnings Before Interest and Taxes (ebitda) | - | |
After tax Income (+$) | ||
Income Before Tax | 184,684 | |
Tax Provision | --36,568 | |
Net Income From Continuing Ops | - | 221,252 |
Net Income | 221,252 | |
Net Income Applicable To Common Shares | 221,252 | |
Non-recurring Events | ||
Discontinued Operations | - | |
Extraordinary Items | - | |
Effect of Accounting Charges | - | |
Other Items | - | |
Non Recurring | - | |
Other Operating Expenses | 12,625 | |
Total Other Income/Expenses Net | - | 0 |
Comments
Join the conversation.