MAGN Income Statement - Magnitogorskiy Metallurgicheskiy Kombinat PAO - Alpha Spread

Magnitogorskiy Metallurgicheskiy Kombinat PAO
MOEX:MAGN

Watchlist Manager
Magnitogorskiy Metallurgicheskiy Kombinat PAO Logo
Magnitogorskiy Metallurgicheskiy Kombinat PAO
MOEX:MAGN
Watchlist
Price: 44.3 RUB 1.56% Market Closed
Market Cap: 495B RUB
Have any thoughts about
Magnitogorskiy Metallurgicheskiy Kombinat PAO?
Write Note

Income Statement

Earnings Waterfall
Magnitogorskiy Metallurgicheskiy Kombinat PAO

Revenue
828.5B RUB
Cost of Revenue
-603.1B RUB
Gross Profit
225.4B RUB
Operating Expenses
-77.9B RUB
Operating Income
147.6B RUB
Other Expenses
-30.7B RUB
Net Income
116.8B RUB

Income Statement
Magnitogorskiy Metallurgicheskiy Kombinat PAO

Rotate your device to view
Income Statement
Currency: RUB
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 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Jun-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
9 328
N/A
9 186
-2%
8 831
-4%
8 389
-5%
8 190
-2%
7 786
-5%
7 836
+1%
8 094
+3%
7 952
-2%
7 584
-5%
7 018
-7%
6 385
-9%
5 839
-9%
5 378
-8%
5 285
-2%
5 261
0%
5 630
+7%
6 240
+11%
6 614
+6%
7 148
+8%
7 546
+6%
7 941
+5%
8 121
+2%
8 200
+1%
8 214
+0%
7 995
-3%
7 888
-1%
7 806
-1%
693 579
+8 785%
7 440
-99%
6 709
-10%
6 265
-7%
586 233
+9 257%
6 870
-99%
8 857
+29%
285 145
+3 119%
1 014 746
+256%
352 708
-65%
763 390
+116%
956 339
+25%
828 511
-13%
Gross Profit
Cost of Revenue
(7 881)
(7 741)
(7 464)
(7 181)
(6 967)
(6 528)
(6 459)
(6 447)
(6 238)
(5 706)
(5 049)
(4 470)
(4 078)
(3 829)
(3 746)
(3 674)
(3 840)
(4 202)
(4 566)
(5 012)
(5 296)
(5 522)
(5 517)
(5 445)
(5 559)
(5 432)
(5 500)
(5 580)
(507 305)
(5 427)
(4 967)
(4 714)
(431 860)
(4 833)
(5 604)
(159 544)
(603 256)
(251 816)
(543 395)
(688 365)
(603 079)
Gross Profit
1 447
N/A
1 445
0%
1 367
-5%
1 208
-12%
1 223
+1%
1 258
+3%
1 377
+9%
1 647
+20%
1 714
+4%
1 878
+10%
1 969
+5%
1 915
-3%
1 761
-8%
1 549
-12%
1 539
-1%
1 587
+3%
1 790
+13%
2 038
+14%
2 048
+0%
2 136
+4%
2 250
+5%
2 419
+8%
2 604
+8%
2 755
+6%
2 655
-4%
2 563
-3%
2 388
-7%
2 226
-7%
186 274
+8 268%
2 013
-99%
1 742
-13%
1 551
-11%
154 373
+9 853%
2 037
-99%
3 253
+60%
125 601
+3 761%
411 490
+228%
100 892
-75%
219 995
+118%
267 974
+22%
225 432
-16%
Operating Income
Operating Expenses
(1 181)
(1 211)
(1 203)
(1 170)
(1 010)
(936)
(882)
(863)
(890)
(795)
(737)
(692)
(650)
(647)
(624)
(622)
(321)
(441)
(575)
(784)
(780)
(851)
(843)
(860)
(824)
(829)
(789)
(763)
(68 570)
(744)
(718)
(696)
(61 603)
(724)
(762)
(29 835)
(90 198)
(34 954)
(72 906)
(91 499)
(77 880)
Selling, General & Administrative
(1 124)
(1 156)
(1 142)
(1 112)
(1 109)
(1 047)
(1 015)
(991)
(836)
(785)
(716)
(657)
(599)
(599)
(576)
(576)
(596)
(648)
(701)
(743)
(731)
(804)
(799)
(814)
(760)
(780)
(739)
(709)
(63 528)
(690)
(665)
(644)
(57 752)
(688)
(743)
(28 820)
(87 376)
(34 528)
(73 300)
(92 674)
(78 647)
Research & Development
0
0
0
0
0
(6)
(7)
(8)
(3)
(5)
(4)
(3)
(2)
(2)
(2)
(3)
(2)
(2)
(3)
(3)
(3)
(3)
(2)
(1)
0
0
0
(1)
(92)
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
(5)
(9)
(13)
(19)
(14)
(13)
(13)
(17)
(15)
(16)
(16)
(18)
(17)
(19)
(20)
(24)
(22)
(22)
(22)
(24)
(23)
(22)
(23)
(2 292)
(25)
(25)
(25)
(2 292)
(23)
(23)
(659)
(2 223)
0
0
0
0
Other Operating Expenses
(57)
(55)
(61)
(58)
99
122
149
149
(32)
9
(4)
(19)
(32)
(31)
(30)
(27)
295
226
148
(18)
(22)
(22)
(20)
(23)
(40)
(26)
(28)
(30)
(2 658)
(28)
(27)
(27)
(1 558)
(13)
4
(357)
(598)
(426)
394
1 175
767
Operating Income
266
N/A
234
-12%
164
-30%
38
-77%
213
+461%
322
+51%
495
+54%
784
+58%
824
+5%
1 083
+31%
1 232
+14%
1 223
-1%
1 111
-9%
902
-19%
915
+1%
965
+5%
1 469
+52%
1 597
+9%
1 473
-8%
1 352
-8%
1 470
+9%
1 568
+7%
1 761
+12%
1 895
+8%
1 831
-3%
1 734
-5%
1 599
-8%
1 463
-9%
117 705
+7 945%
1 269
-99%
1 024
-19%
855
-17%
92 771
+10 750%
1 313
-99%
2 491
+90%
95 766
+3 744%
321 292
+235%
65 938
-79%
147 089
+123%
176 475
+20%
147 552
-16%
Pre-Tax Income
Interest Income Expense
(156)
(231)
(255)
(310)
(324)
(451)
(267)
(428)
(735)
(689)
(698)
(629)
(262)
(137)
(110)
201
(23)
(52)
(55)
(61)
(16)
(45)
(13)
16
42
33
13
22
(1 192)
(93)
(52)
(145)
(12 009)
(30)
(72)
11
2 650
4 067
11 696
15 255
9 164
Non-Reccuring Items
0
125
131
(5)
(2 495)
(2 652)
(2 660)
(2 529)
(29)
6
1
(5)
(1)
(179)
(174)
(163)
(10)
(20)
118
106
(15)
116
(13)
(3)
2
15
13
3
(917)
(32)
(73)
(72)
(6 417)
(54)
(16)
270
(427)
58
(926)
0
0
Total Other Income
(173)
(219)
(231)
(185)
(129)
(61)
(49)
(90)
(114)
(94)
(77)
(56)
(235)
(30)
(47)
(53)
(94)
(84)
(77)
(78)
56
(73)
(76)
(77)
(100)
(86)
(94)
(132)
(15 217)
(164)
(174)
(129)
(1 925)
(4)
18
(889)
17 185
(3 171)
(10 518)
(12 226)
(10 566)
Pre-Tax Income
(63)
N/A
(91)
-44%
(191)
-110%
(462)
-142%
(2 735)
-492%
(2 842)
-4%
(2 481)
+13%
(2 263)
+9%
(54)
+98%
306
N/A
458
+50%
533
+16%
613
+15%
556
-9%
584
+5%
950
+63%
1 342
+41%
1 441
+7%
1 459
+1%
1 319
-10%
1 495
+13%
1 566
+5%
1 659
+6%
1 831
+10%
1 775
-3%
1 696
-4%
1 531
-10%
1 356
-11%
100 379
+7 303%
980
-99%
725
-26%
509
-30%
72 420
+14 128%
1 225
-98%
2 421
+98%
95 158
+3 831%
340 700
+258%
66 892
-80%
147 341
+120%
179 504
+22%
146 150
-19%
Net Income
Tax Provision
(31)
2
(4)
47
306
315
268
214
10
(75)
(114)
(137)
(192)
(174)
(145)
(172)
(231)
(246)
(296)
(297)
(306)
(339)
(337)
(384)
(458)
(433)
(388)
(343)
(21 909)
(218)
(177)
(130)
(17 051)
(275)
(498)
(18 259)
(73 868)
(15 274)
(28 981)
(37 398)
(29 099)
Income from Continuing Operations
(94)
(89)
(195)
(415)
(2 429)
(2 527)
(2 213)
(2 049)
(44)
231
344
396
421
382
439
778
1 111
1 195
1 163
1 022
1 189
1 227
1 322
1 447
1 317
1 263
1 143
1 013
78 470
762
548
379
55 369
950
1 923
76 899
266 831
51 618
118 360
142 106
117 051
Income to Minority Interest
3
12
9
20
29
20
21
16
1
0
(1)
(3)
(1)
(1)
0
0
0
0
(2)
(3)
(5)
(6)
(3)
(3)
(2)
(2)
(4)
(6)
(550)
(5)
(5)
(2)
(92)
0
(1)
(93)
(256)
115
(183)
(87)
(219)
Net Income (Common)
(91)
N/A
(77)
+15%
(186)
-142%
(395)
-112%
(2 400)
-508%
(2 507)
-4%
(2 192)
+13%
(2 033)
+7%
(43)
+98%
231
N/A
343
+48%
393
+15%
420
+7%
381
-9%
439
+15%
778
+77%
1 111
+43%
1 195
+8%
1 161
-3%
1 019
-12%
1 184
+16%
1 221
+3%
1 319
+8%
1 444
+9%
1 315
-9%
1 261
-4%
1 139
-10%
1 007
-12%
77 920
+7 638%
757
-99%
543
-28%
377
-31%
55 277
+14 562%
949
-98%
1 922
+103%
76 806
+3 896%
266 575
+247%
51 733
-81%
118 177
+128%
142 019
+20%
116 832
-18%
EPS (Diluted)
0
N/A
0
N/A
-0.01
N/A
-0.03
-200%
-0.21
-600%
-0.22
-5%
-0.2
+9%
-0.19
+5%
0
N/A
0.02
N/A
0.03
+50%
0.04
+33%
0.04
N/A
0.03
-25%
0.04
+33%
0.07
+75%
0.1
+43%
0.11
+10%
0.11
N/A
0.09
-18%
0.11
+22%
0.1
-9%
0.11
+10%
0.13
+18%
0.12
-8%
0.12
N/A
0.11
-8%
0.09
-18%
6.97
+7 644%
0.07
-99%
0.05
-29%
0.03
-40%
4.95
+16 400%
0.08
-98%
0.17
+113%
6.87
+3 941%
23.86
+247%
4.63
-81%
10.58
+129%
12.71
+20%
10.46
-18%

See Also

Discover More