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

Tambovskaya Energosbytovaya
Buy, Hold or Sell?

Let's analyze Tambovskaya Energosbytovaya together

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

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

Get notifications about Tambovskaya Energosbytovaya

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

1. Quick Overview

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










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

How much money do you get?

How much money do you get?
₽0.00
When do you have the money?
1 year
How often do you get paid?
20.0%

What is your share worth?

Current worth
₽0.76
Expected worth in 1 year
₽1.59
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
₽0.83
Return On Investment
55.4%

For what price can you sell your share?

Current Price per Share
₽1.50
Expected price per share
₽1.144 - ₽1.732
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Tambovskaya Energosbytovaya (5 min.)




Live pricePrice per Share (EOD)
₽1.50
Intrinsic Value Per Share
₽0.75 - ₽1.78
Total Value Per Share
₽1.51 - ₽2.54

2.2. Growth of Tambovskaya Energosbytovaya (5 min.)




Is Tambovskaya Energosbytovaya growing?

Current yearPrevious yearGrowGrow %
How rich?$12m$8.8m$3.2m27.2%

How much money is Tambovskaya Energosbytovaya making?

Current yearPrevious yearGrowGrow %
Making money$3.2m$2.7m$528.3k16.3%
Net Profit Margin4.4%3.8%--

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

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




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Tambovskaya Energosbytovaya is ₽1.496. 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 Tambovskaya Energosbytovaya.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ₽0.76. Based on the TTM, the Book Value Change Per Share is ₽0.21 per quarter. Based on the YOY, the Book Value Change Per Share is ₽0.20 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 Tambovskaya Energosbytovaya.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps0.000.1%0.000.1%0.000.1%0.000.1%0.000.0%
Usd Book Value Change Per Share0.000.1%0.000.1%0.000.1%0.000.1%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.1%0.000.1%0.000.1%0.000.1%0.000.0%
Usd Price Per Share0.02-0.02-0.00-0.01-0.00-
Price to Earnings Ratio8.39-8.39-2.75-8.70-353.10-
Price-to-Total Gains Ratio8.28-8.28-2.37-8.36-151.38-
Price to Book Ratio2.25-2.25-0.85-1.71-1.39-
Price-to-Total Gains Ratio8.28-8.28-2.37-8.36-151.38-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.0155584
Number of shares64273
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (64273 shares)138.4484.66
Gains per Year (64273 shares)553.78338.63
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
105545440339329
20110810980677668
3016611652010161007
4022152206013551346
5027692760016931685
6033233314020322024
7038763868023702363
8044304422027092702
9049844976030483041
10055385530033863380

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%16.00.00.0100.0%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%15.01.00.093.8%
Dividend per Share0.00.01.00.0%0.00.03.00.0%0.00.05.00.0%2.00.08.020.0%4.00.012.025.0%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%15.01.00.093.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Tambovskaya Energosbytovaya compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.2070.2070%0.198+4%0.127+64%0.065+220%
Book Value Per Share--0.7620.7620%0.555+37%0.401+90%0.263+190%
Current Ratio--2.0712.0710%1.701+22%1.511+37%1.295+60%
Debt To Asset Ratio--0.4150.4150%0.491-15%0.606-31%0.680-39%
Debt To Equity Ratio--0.7110.7110%0.963-26%2.020-65%2.556-72%
Dividend Per Share----0%-0%-0%0.000-100%
Eps--0.2040.2040%0.171+19%0.120+71%0.061+235%
Free Cash Flow Per Share--0.1530.1530%0.093+63%0.108+41%0.062+147%
Free Cash Flow To Equity Per Share--0.1510.1510%0.093+62%0.108+40%0.064+134%
Gross Profit Margin---7.650-7.6500%-8.831+15%-53.859+604%-5725.270+74745%
Intrinsic Value_10Y_max--1.783--------
Intrinsic Value_10Y_min--0.747--------
Intrinsic Value_1Y_max--0.125--------
Intrinsic Value_1Y_min--0.066--------
Intrinsic Value_3Y_max--0.416--------
Intrinsic Value_3Y_min--0.206--------
Intrinsic Value_5Y_max--0.756--------
Intrinsic Value_5Y_min--0.356--------
Market Cap2282881063.936-15%2615546887.4242615546887.4240%718741297.536+264%1030958854.810+154%616881463.968+324%
Net Profit Margin--0.0440.0440%0.038+16%0.026+69%0.013+229%
Operating Margin--0.0500.0500%0.045+11%0.032+58%0.018+181%
Operating Ratio--0.9590.9590%0.966-1%0.975-2%0.988-3%
Pb Ratio1.964-15%2.2502.2500%0.849+165%1.711+32%1.386+62%
Pe Ratio7.321-15%8.3888.3880%2.753+205%8.695-4%353.101-98%
Price Per Share1.496-15%1.7141.7140%0.471+264%0.676+154%0.404+324%
Price To Free Cash Flow Ratio9.805-15%11.23411.2340%5.038+123%5.809+93%3.019+272%
Price To Total Gains Ratio7.223-15%8.2768.2760%2.373+249%8.360-1%151.376-95%
Quick Ratio--2.0302.0300%1.643+24%1.467+38%1.269+60%
Return On Assets--0.1570.1570%0.1570%0.120+31%0.062+151%
Return On Equity--0.2680.2680%0.308-13%0.284-5%0.151+77%
Total Gains Per Share--0.2070.2070%0.198+4%0.127+64%0.065+220%
Usd Book Value--12089844.00012089844.0000%8802840.800+37%6367435.360+90%4170190.960+190%
Usd Book Value Change Per Share--0.0020.0020%0.002+4%0.001+64%0.001+220%
Usd Book Value Per Share--0.0080.0080%0.006+37%0.004+90%0.003+190%
Usd Dividend Per Share----0%-0%-0%0.000-100%
Usd Eps--0.0020.0020%0.002+19%0.001+71%0.001+235%
Usd Free Cash Flow--2421338.4002421338.4000%1483830.400+63%1713175.358+41%978509.999+147%
Usd Free Cash Flow Per Share--0.0020.0020%0.001+63%0.001+41%0.001+147%
Usd Free Cash Flow To Equity Per Share--0.0020.0020%0.001+62%0.001+40%0.001+134%
Usd Market Cap23741963.065-15%27201687.62927201687.6290%7474909.494+264%10721972.090+154%6415567.225+324%
Usd Price Per Share0.016-15%0.0180.0180%0.005+264%0.007+154%0.004+324%
Usd Profit--3243084.0003243084.0000%2714722.400+19%1923392.640+69%980416.320+231%
Usd Revenue--74524413.60074524413.6000%72377489.600+3%73418471.360+2%64396295.600+16%
Usd Total Gains Per Share--0.0020.0020%0.002+4%0.001+64%0.001+220%
 EOD+4 -4MRQTTM+0 -0YOY+28 -65Y+29 -510Y+30 -6

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-157.321
Price to Book Ratio (EOD)Between0-11.964
Net Profit Margin (MRQ)Greater than00.044
Operating Margin (MRQ)Greater than00.050
Quick Ratio (MRQ)Greater than12.030
Current Ratio (MRQ)Greater than12.071
Debt to Asset Ratio (MRQ)Less than10.415
Debt to Equity Ratio (MRQ)Less than10.711
Return on Equity (MRQ)Greater than0.150.268
Return on Assets (MRQ)Greater than0.050.157
Total9/10 (90.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.362
Ma 20Greater thanMa 501.534
Ma 50Greater thanMa 1001.589
Ma 100Greater thanMa 2001.799
OpenGreater thanClose1.484
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Tambovskaya Energosbytovaya

Public Joint Stock Company Tambov Power Supply Company supplies electricity in the Tambov region, Russia. The company provides electricity to approximately 5,900 legal entities and 257,000 individuals. It serves industrial enterprises, and housing and communal sectors. The company was incorporated in 2005 and is based in Tambov, Russia. Public Joint Stock Company Tambov Power Supply Company operates as a subsidiary of Public Joint Stock Company Inter RAO UES.

Fundamental data was last updated by Penke on 2024-09-25 19:56:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is very efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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.

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Tambovskaya Energosbytovaya to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of 4.4% means that руб0.04 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Tambovskaya Energosbytovaya:

  • The MRQ is 4.4%. The company is making a profit. +1
  • The TTM is 4.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.4%TTM4.4%0.0%
TTM4.4%YOY3.8%+0.6%
TTM4.4%5Y2.6%+1.8%
5Y2.6%10Y1.3%+1.3%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Tambovskaya Energosbytovaya to the Utilities - Regulated Electric industry mean.
  • 15.7% Return on Assets means that Tambovskaya Energosbytovaya generated руб0.16 profit for each $1 in assets.

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

  • The MRQ is 15.7%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 15.7%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ15.7%TTM15.7%0.0%
TTM15.7%YOY15.7%0.0%
TTM15.7%5Y12.0%+3.7%
5Y12.0%10Y6.2%+5.7%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Tambovskaya Energosbytovaya to the Utilities - Regulated Electric industry mean.
  • 26.8% Return on Equity means Tambovskaya Energosbytovaya generated руб0.27 for each руб1 the owners (shareholders) invested.

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

  • The MRQ is 26.8%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 26.8%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ26.8%TTM26.8%0.0%
TTM26.8%YOY30.8%-4.0%
TTM26.8%5Y28.4%-1.6%
5Y28.4%10Y15.1%+13.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Tambovskaya Energosbytovaya.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Tambovskaya Energosbytovaya is operating .

  • Measures how much profit Tambovskaya Energosbytovaya makes for each руб1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Tambovskaya Energosbytovaya to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 5.0% means the company generated руб0.05  for each руб1 in revenue (before taxes).

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

  • The MRQ is 5.0%. The company is operating less efficient.
  • The TTM is 5.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ5.0%TTM5.0%0.0%
TTM5.0%YOY4.5%+0.5%
TTM5.0%5Y3.2%+1.8%
5Y3.2%10Y1.8%+1.4%
4.3.2.2. Operating Ratio

Measures how efficient Tambovskaya Energosbytovaya is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • An Operation Ratio of 0.96 means that the operating costs are руб0.96 for each руб1 in net sales.

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

  • The MRQ is 0.959. The company is less efficient in keeping operating costs low.
  • The TTM is 0.959. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.959TTM0.9590.000
TTM0.959YOY0.966-0.007
TTM0.9595Y0.975-0.016
5Y0.97510Y0.988-0.013
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Tambovskaya Energosbytovaya.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A Current Ratio of 2.07 means the company has руб2.07 in assets for each руб1 in short-term debts.

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

  • The MRQ is 2.071. The company is able to pay all its short-term debts. +1
  • The TTM is 2.071. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.071TTM2.0710.000
TTM2.071YOY1.701+0.370
TTM2.0715Y1.511+0.560
5Y1.51110Y1.295+0.217
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Tambovskaya Energosbytovaya to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 2.03 means the company can pay off руб2.03 for each руб1 in debt (using most liquid assets).

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

  • The MRQ is 2.030. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.030. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.030TTM2.0300.000
TTM2.030YOY1.643+0.387
TTM2.0305Y1.467+0.563
5Y1.46710Y1.269+0.198
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Tambovskaya Energosbytovaya.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Tambovskaya Energosbytovaya to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.42 means that Tambovskaya Energosbytovaya assets are financed with 41.5% credit (debt) and the remaining percentage (100% - 41.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.415. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.415. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.415TTM0.4150.000
TTM0.415YOY0.491-0.075
TTM0.4155Y0.606-0.191
5Y0.60610Y0.680-0.074
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Tambovskaya Energosbytovaya to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 71.1% means that company has руб0.71 debt for each руб1 in shareholders equity.

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

  • The MRQ is 0.711. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.711. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.711TTM0.7110.000
TTM0.711YOY0.963-0.253
TTM0.7115Y2.020-1.309
5Y2.02010Y2.556-0.536
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Tambovskaya Energosbytovaya to the Utilities - Regulated Electric industry mean.
  • A PE ratio of 8.39 means the investor is paying руб8.39 for every руб1 in earnings.

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

  • The EOD is 7.321. Based on the earnings, the company is cheap. +2
  • The MRQ is 8.388. Based on the earnings, the company is underpriced. +1
  • The TTM is 8.388. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD7.321MRQ8.388-1.067
MRQ8.388TTM8.3880.000
TTM8.388YOY2.753+5.634
TTM8.3885Y8.695-0.308
5Y8.69510Y353.101-344.406
4.6.2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 9.805. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 11.234. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 11.234. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD9.805MRQ11.234-1.429
MRQ11.234TTM11.2340.000
TTM11.234YOY5.038+6.197
TTM11.2345Y5.809+5.425
5Y5.80910Y3.019+2.790
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A PB ratio of 2.25 means the investor is paying руб2.25 for each руб1 in book value.

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

  • The EOD is 1.964. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.250. Based on the equity, the company is underpriced. +1
  • The TTM is 2.250. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.964MRQ2.250-0.286
MRQ2.250TTM2.2500.000
TTM2.250YOY0.849+1.401
TTM2.2505Y1.711+0.539
5Y1.71110Y1.386+0.325
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in RUB. All numbers in thousands.

Summary
Total Assets1,988,591
Total Liabilities826,106
Total Stockholder Equity1,162,485
 As reported
Total Liabilities 826,106
Total Stockholder Equity+ 1,162,485
Total Assets = 1,988,591

Assets

Total Assets1,988,591
Total Current Assets1,629,912
Long-term Assets358,679
Total Current Assets
Cash And Cash Equivalents 1,114,975
Short-term Investments 545
Net Receivables 481,881
Inventory 21,169
Other Current Assets 11,342
Total Current Assets  (as reported)1,629,912
Total Current Assets  (calculated)1,629,912
+/-0
Long-term Assets
Property Plant Equipment 281,710
Intangible Assets 53,533
Long-term Assets Other 4,851
Long-term Assets  (as reported)358,679
Long-term Assets  (calculated)340,094
+/- 18,585

Liabilities & Shareholders' Equity

Total Current Liabilities787,044
Long-term Liabilities39,062
Total Stockholder Equity1,162,485
Total Current Liabilities
Short-term Debt 4,130
Accounts payable 393,708
Other Current Liabilities 211,108
Total Current Liabilities  (as reported)787,044
Total Current Liabilities  (calculated)608,946
+/- 178,098
Long-term Liabilities
Capital Lease Obligations 16,706
Long-term Liabilities Other 5,633
Long-term Liabilities  (as reported)39,062
Long-term Liabilities  (calculated)22,339
+/- 16,723
Total Stockholder Equity
Common Stock34,879
Retained Earnings 1,105,939
Accumulated Other Comprehensive Income 21,667
Other Stockholders Equity 0
Total Stockholder Equity (as reported)1,162,485
Total Stockholder Equity (calculated)1,162,485
+/-0
Other
Capital Stock34,879
Cash and Short Term Investments 1,115,520
Common Stock Shares Outstanding 1,525,987
Current Deferred Revenue178,098
Liabilities and Stockholders Equity 1,988,591
Net Debt -1,098,269
Net Invested Capital 1,162,485
Net Working Capital 842,868
Property Plant and Equipment Gross 281,710
Short Long Term Debt Total 16,706



6.2. Balance Sheets Structured

Currency in RUB. All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-31
> Total Assets 
155,925
187,214
370,057
597,804
466,784
504,346
659,459
829,852
727,331
808,145
859,893
1,091,251
1,189,645
1,261,083
1,661,806
1,988,591
1,988,5911,661,8061,261,0831,189,6451,091,251859,893808,145727,331829,852659,459504,346466,784597,804370,057187,214155,925
   > Total Current Assets 
124,680
151,635
314,465
485,742
290,618
329,919
497,104
680,650
585,813
671,749
724,658
958,558
1,032,822
1,035,239
1,351,376
1,629,912
1,629,9121,351,3761,035,2391,032,822958,558724,658671,749585,813680,650497,104329,919290,618485,742314,465151,635124,680
       Cash And Cash Equivalents 
28,941
57,829
151,869
314,833
35,248
1,443
132,648
237,815
145,933
11,279
112,521
241,963
443,556
598,916
803,396
1,114,975
1,114,975803,396598,916443,556241,963112,52111,279145,933237,815132,6481,44335,248314,833151,86957,82928,941
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
545
545000000000000000
       Net Receivables 
0
0
0
154,469
244,454
290,624
361,030
437,452
435,871
656,231
608,500
712,823
513,937
413,917
501,794
481,881
481,881501,794413,917513,937712,823608,500656,231435,871437,452361,030290,624244,454154,469000
       Inventory 
3,106
2,241
4,291
5,147
3,050
4,967
2,389
4,099
3,138
2,588
3,330
3,736
4,020
7,359
29,286
21,169
21,16929,2867,3594,0203,7363,3302,5883,1384,0992,3894,9673,0505,1474,2912,2413,106
       Other Current Assets 
92,633
91,565
158,305
11,293
7,866
323,509
1,037
1,284
871
1,651
307
36
16,934
15,047
16,900
11,342
11,34216,90015,04716,934363071,6518711,2841,037323,5097,86611,293158,30591,56592,633
   > Long-term Assets 
31,245
35,579
55,592
112,062
176,166
174,427
162,355
149,202
141,518
136,396
135,235
132,693
156,823
225,844
310,430
358,679
358,679310,430225,844156,823132,693135,235136,396141,518149,202162,355174,427176,166112,06255,59235,57931,245
       Property Plant Equipment 
30,945
35,356
55,407
107,399
147,288
150,457
142,868
131,003
116,906
107,102
102,380
99,720
101,305
131,671
228,410
281,710
281,710228,410131,671101,30599,720102,380107,102116,906131,003142,868150,457147,288107,39955,40735,35630,945
       Goodwill 
0
0
0
0
0
0
0
0
-4,325
7,290
10,365
14,557
22,014
0
0
0
00022,01414,55710,3657,290-4,32500000000
       Intangible Assets 
0
0
0
0
0
0
0
173
9,091
7,290
10,365
14,557
22,014
33,778
32,966
53,533
53,53332,96633,77822,01414,55710,3657,2909,0911730000000
       Other Assets 
0
0
0
0
0
0
0
5,668
15,521
22,004
22,487
23,921
33,504
60,395
0
0
0060,39533,50423,92122,48722,00415,5215,6680000000
> Total Liabilities 
93,042
112,998
184,462
313,054
292,077
329,451
473,803
641,708
538,135
618,763
663,739
874,113
898,005
717,506
815,379
826,106
826,106815,379717,506898,005874,113663,739618,763538,135641,708473,803329,451292,077313,054184,462112,99893,042
   > Total Current Liabilities 
92,905
112,847
184,052
312,641
291,655
329,022
473,366
641,262
537,479
613,078
662,684
872,816
876,766
686,602
794,394
787,044
787,044794,394686,602876,766872,816662,684613,078537,479641,262473,366329,022291,655312,641184,052112,84792,905
       Short-term Debt 
0
0
0
0
0
20,461
0
0
0
66,035
0
10
10
96
0
4,130
4,1300961010066,03500020,46100000
       Short Long Term Debt 
0
0
0
0
0
20,000
0
0
0
66,035
0
10
0
96
0
0
0096010066,03500020,00000000
       Accounts payable 
92,905
112,847
100,863
18,592
661
225,471
365,741
549,016
423,627
336,813
302,831
440,200
392,841
339,266
427,613
393,708
393,708427,613339,266392,841440,200302,831336,813423,627549,016365,741225,47166118,592100,863112,84792,905
       Other Current Liabilities 
0
0
83,189
294,049
290,994
83,090
107,625
92,246
113,852
174,297
359,853
363,497
483,925
193,147
366,781
211,108
211,108366,781193,147483,925363,497359,853174,297113,85292,246107,62583,090290,994294,04983,18900
   > Long-term Liabilities 
137
151
410
413
422
429
437
446
656
5,685
1,055
1,297
21,239
30,904
20,985
39,062
39,06220,98530,90421,2391,2971,0555,685656446437429422413410151137
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
2,795
0
0
002,7950000000000000
       Other Liabilities 
0
0
0
0
0
0
0
446
656
5,685
1,055
23,559
21,239
28,109
0
0
0028,10921,23923,5591,0555,6856564460000000
> Total Stockholder Equity
62,883
74,216
185,595
284,750
174,707
174,895
185,656
188,144
189,196
189,382
196,154
217,138
291,640
543,577
846,427
1,162,485
1,162,485846,427543,577291,640217,138196,154189,382189,196188,144185,656174,895174,707284,750185,59574,21662,883
   Common Stock
34,879
34,879
34,879
30,520
30,520
30,520
30,520
30,520
34,879
30,520
34,879
34,879
34,879
34,879
34,879
34,879
34,87934,87934,87934,87934,87934,87930,52034,87930,52030,52030,52030,52030,52034,87934,87934,879
   Retained Earnings 
5,863
16,969
127,725
226,880
116,837
117,025
140,631
143,119
144,171
144,357
151,129
172,113
237,908
482,525
794,104
1,105,939
1,105,939794,104482,525237,908172,113151,129144,357144,171143,119140,631117,025116,837226,880127,72516,9695,863
   Accumulated Other Comprehensive Income 
-14,626
-17,504
-20,750
-26,392
-33,392
-41,836
-51,928
-61,644
-72,729
-83,504
-91,283
10,146
10,146
10,146
17,444
21,667
21,66717,44410,14610,14610,146-91,283-83,504-72,729-61,644-51,928-41,836-33,392-26,392-20,750-17,504-14,626
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
11,661
3,689
8,707
16,027
0
0
0016,0278,7073,68911,6610000000000
   Treasury Stock0000000000000000
   Other Stockholders Equity 
36,767
39,872
43,741
49,383
56,383
64,827
62,074
71,790
82,875
93,650
101,429
10,146
8,707
16,027
0
0
0016,0278,70710,146101,42993,65082,87571,79062,07464,82756,38349,38343,74139,87236,767



6.3. Balance Sheets

Currency in RUB. All numbers in thousands.




6.4. Cash Flows

Currency in RUB. All numbers in thousands.




6.5. Income Statements

Currency in RUB. All numbers in thousands.