CHMK Income Statement - Chelyabinskiy Metallurgicheskiy Kombinat PAO - Alpha Spread

Chelyabinskiy Metallurgicheskiy Kombinat PAO
MOEX:CHMK

Watchlist Manager
Chelyabinskiy Metallurgicheskiy Kombinat PAO Logo
Chelyabinskiy Metallurgicheskiy Kombinat PAO
MOEX:CHMK
Watchlist
Price: 6 175 RUB -1.2% Market Closed
Market Cap: 19.5B RUB
Have any thoughts about
Chelyabinskiy Metallurgicheskiy Kombinat PAO?
Write Note

Income Statement

Earnings Waterfall
Chelyabinskiy Metallurgicheskiy Kombinat PAO

Revenue
171.2B RUB
Cost of Revenue
-146.3B RUB
Gross Profit
24.9B RUB
Operating Expenses
-16.5B RUB
Operating Income
8.4B RUB
Other Expenses
10.1B RUB
Net Income
18.6B RUB

Income Statement
Chelyabinskiy Metallurgicheskiy Kombinat PAO

Rotate your device to view
Income Statement
Currency: RUB
Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2023 Dec-2023 Jun-2024
Revenue
Revenue
99 204
N/A
96 479
-3%
96 701
+0%
96 751
+0%
93 566
-3%
90 262
-4%
87 940
-3%
84 091
-4%
81 813
-3%
80 379
-2%
79 779
-1%
82 512
+3%
87 730
+6%
95 343
+9%
97 579
+2%
98 537
+1%
96 108
-2%
90 534
-6%
96 319
+6%
98 734
+3%
107 119
+8%
116 046
+8%
115 128
-1%
118 566
+3%
118 557
0%
119 470
+1%
123 306
+3%
125 242
+2%
123 803
-1%
121 406
-2%
148 046
+22%
145 049
-2%
112 437
-22%
169 911
+51%
168 163
-1%
113 569
-32%
141 706
+25%
176 256
+24%
78 631
-55%
161 506
+105%
171 177
+6%
Gross Profit
Cost of Revenue
(92 417)
(91 694)
(90 433)
(89 139)
(86 144)
(83 173)
(81 758)
(78 534)
(76 431)
(73 955)
(71 161)
(70 977)
(71 820)
(73 712)
(75 979)
(78 140)
(79 080)
(78 817)
(80 147)
(80 168)
(84 929)
(93 059)
(97 120)
(102 119)
(102 290)
(100 047)
(99 891)
(100 699)
(101 976)
(101 802)
(129 746)
(129 400)
(101 415)
(150 629)
(145 260)
(95 212)
(114 442)
(147 842)
(60 033)
(129 385)
(146 271)
Gross Profit
6 785
N/A
4 784
-29%
6 268
+31%
7 612
+21%
7 423
-2%
7 090
-4%
6 182
-13%
5 557
-10%
5 381
-3%
6 423
+19%
8 618
+34%
11 536
+34%
15 910
+38%
21 632
+36%
21 601
0%
20 397
-6%
17 028
-17%
11 717
-31%
16 172
+38%
18 566
+15%
22 190
+20%
22 987
+4%
18 008
-22%
16 447
-9%
16 267
-1%
19 423
+19%
23 415
+21%
24 543
+5%
21 827
-11%
19 604
-10%
18 300
-7%
15 649
-14%
11 021
-30%
19 282
+75%
22 903
+19%
18 357
-20%
27 265
+49%
28 414
+4%
18 598
-35%
32 122
+73%
24 906
-22%
Operating Income
Operating Expenses
(3 986)
(4 327)
(5 709)
(4 622)
(5 504)
(6 456)
(8 638)
(12 342)
(12 717)
(14 921)
(12 009)
(10 761)
(7 769)
(3 098)
(2 642)
(5 317)
(8 701)
(12 562)
(13 132)
(8 863)
(9 827)
(5 958)
(9 260)
(9 411)
(10 673)
(13 604)
(13 709)
(17 683)
(11 248)
(15 070)
(16 253)
(13 006)
(10 623)
(24 022)
(22 658)
(11 898)
(15 547)
(17 416)
(9 454)
(15 663)
(16 470)
Selling, General & Administrative
(4 289)
(4 288)
(4 387)
(4 598)
(4 720)
(4 825)
(4 839)
(4 939)
(4 909)
(4 988)
(5 250)
(5 209)
(5 741)
(5 517)
(5 692)
(6 053)
(6 947)
(6 504)
(7 128)
(7 770)
(8 994)
(8 877)
(9 073)
(9 188)
(9 858)
(9 539)
(9 813)
(9 977)
(12 060)
(9 870)
(13 421)
(13 136)
(11 154)
(15 684)
(15 506)
(12 727)
(16 314)
(17 940)
(9 872)
(18 377)
(19 787)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(7)
0
0
0
(5)
0
0
0
(2)
0
0
0
(2)
0
0
0
(95)
0
0
0
(91)
0
0
(54)
0
(162)
0
(201)
0
Other Operating Expenses
301
(40)
(1 323)
(24)
(783)
(1 631)
(3 799)
(7 403)
(7 809)
(9 933)
(6 759)
(5 552)
(2 021)
2 419
3 050
736
(1 749)
(6 058)
(6 005)
(1 094)
(831)
2 921
(186)
(221)
(813)
(4 063)
(3 896)
(7 703)
907
(5 199)
(2 832)
130
622
(8 338)
(7 152)
883
768
686
418
2 915
3 318
Operating Income
2 800
N/A
458
-84%
559
+22%
2 990
+435%
1 919
-36%
634
-67%
(2 455)
N/A
(6 784)
-176%
(7 335)
-8%
(8 497)
-16%
(3 391)
+60%
775
N/A
8 141
+950%
18 534
+128%
18 959
+2%
15 080
-20%
8 327
-45%
(845)
N/A
3 040
N/A
9 702
+219%
12 363
+27%
17 029
+38%
8 748
-49%
7 037
-20%
5 593
-21%
5 819
+4%
9 706
+67%
6 860
-29%
10 579
+54%
4 534
-57%
2 047
-55%
2 643
+29%
398
-85%
(4 740)
N/A
245
N/A
6 459
+2 539%
11 718
+81%
10 999
-6%
9 144
-17%
16 459
+80%
8 437
-49%
Pre-Tax Income
Interest Income Expense
(3 025)
(3 104)
(3 037)
(3 249)
(2 678)
(2 583)
(1 741)
(1 538)
(3 584)
(3 723)
(4 436)
(4 415)
(11 300)
(11 145)
(11 019)
(10 732)
(6 354)
(1 622)
(1 899)
(1 977)
3 228
(1 609)
(906)
(460)
(254)
413
886
670
(4 689)
451
3 462
391
4 880
402
(3 632)
(8 284)
(1 480)
(725)
(26 074)
(37 862)
(12 779)
Non-Reccuring Items
0
0
0
0
284
0
0
0
0
0
0
0
483
0
0
0
2 330
0
0
0
(624)
0
0
0
(27)
0
0
0
(810)
0
(276)
0
(700)
0
(733)
(982)
(736)
(1 194)
(728)
(1 598)
(644)
Total Other Income
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
306
0
(2)
3 460
(98)
4 782
9
2 708
2 732
(363)
(84)
24 012
23 991
Pre-Tax Income
(225)
N/A
(2 646)
-1 076%
(2 478)
+6%
(259)
+90%
(475)
-83%
(1 949)
-310%
(4 196)
-115%
(8 322)
-98%
(10 919)
-31%
(12 220)
-12%
(7 827)
+36%
(3 640)
+53%
(2 676)
+26%
7 389
N/A
7 940
+7%
4 348
-45%
4 303
-1%
(2 467)
N/A
1 141
N/A
7 725
+577%
14 967
+94%
15 420
+3%
7 842
-49%
6 577
-16%
5 313
-19%
6 232
+17%
10 592
+70%
7 530
-29%
5 386
-28%
4 986
-7%
5 231
+5%
6 494
+24%
4 480
-31%
444
-90%
(4 111)
N/A
(99)
+98%
12 233
N/A
8 716
-29%
(17 741)
N/A
1 011
N/A
19 004
+1 779%
Net Income
Tax Provision
34
500
471
37
39
100
(8)
53
(177)
(353)
(343)
(672)
(609)
(657)
(700)
(331)
(276)
(116)
(55)
(25)
(11)
75
136
82
79
226
170
301
1 442
(87)
(222)
(409)
(551)
(603)
(452)
(396)
(1 449)
(2 223)
3 488
3 171
(421)
Income from Continuing Operations
(191)
(2 146)
(2 007)
(222)
(436)
(1 850)
(4 206)
(8 271)
(11 099)
(12 574)
(8 170)
(4 312)
(3 284)
6 732
7 240
4 016
4 027
(2 585)
1 084
7 699
14 956
15 494
7 976
6 657
5 392
6 458
10 764
7 833
6 828
4 899
5 009
6 085
3 928
(159)
(4 563)
(494)
10 784
6 493
(14 253)
4 183
18 583
Net Income (Common)
(191)
N/A
(2 146)
-1 024%
(2 007)
+6%
(222)
+89%
(436)
-96%
(1 850)
-324%
(4 206)
-127%
(8 271)
-97%
(11 099)
-34%
(12 574)
-13%
(8 170)
+35%
(4 312)
+47%
(3 284)
+24%
6 732
N/A
7 240
+8%
4 016
-45%
4 027
+0%
(2 585)
N/A
1 084
N/A
7 699
+610%
14 956
+94%
15 494
+4%
7 976
-49%
6 657
-17%
5 392
-19%
6 458
+20%
10 764
+67%
7 833
-27%
6 828
-13%
4 899
-28%
5 009
+2%
6 085
+21%
3 928
-35%
(159)
N/A
(4 563)
-2 769%
(494)
+89%
10 784
N/A
6 493
-40%
(14 253)
N/A
4 183
N/A
18 583
+344%
EPS (Diluted)
-63.66
N/A
-715.33
-1 024%
-669
+6%
-74
+89%
-145.33
-96%
-616.66
-324%
-1 402
-127%
-2 757
-97%
-3 699.66
-34%
-4 191.33
-13%
-2 723.33
+35%
-1 437.33
+47%
-1 038.65
+28%
2 244
N/A
2 413.33
+8%
1 338.66
-45%
1 273.64
-5%
-861.66
N/A
361.33
N/A
2 566.33
+610%
4 729.89
+84%
5 164.66
+9%
2 658.66
-49%
2 219
-17%
1 705.24
-23%
2 152.66
+26%
3 588
+67%
2 477.14
-31%
2 159.44
-13%
1 549.5
-28%
1 584.22
+2%
1 926.41
+22%
1 242.4
-36%
-50.28
N/A
-1 443.03
-2 770%
-156.73
+89%
3 418.67
N/A
2 056.75
-40%
-4 507.63
N/A
1 322.82
N/A
5 877.06
+344%

See Also

Discover More