GK TNS Energo PAO
MOEX:TNSE
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Mastercard Inc
NYSE:MA
|
Technology
|
|
US |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Walmart Inc
NYSE:WMT
|
Retail
|
|
US |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
1 960
4 575
|
Price Target |
|
We'll email you a reminder when the closing price reaches RUB.
Choose the stock you wish to monitor with a price alert.
Johnson & Johnson
NYSE:JNJ
|
US | |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US | |
Bank of America Corp
NYSE:BAC
|
US | |
Mastercard Inc
NYSE:MA
|
US | |
UnitedHealth Group Inc
NYSE:UNH
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
Palantir Technologies Inc
NYSE:PLTR
|
US | |
Nike Inc
NYSE:NKE
|
US | |
Visa Inc
NYSE:V
|
US | |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN | |
3M Co
NYSE:MMM
|
US | |
JPMorgan Chase & Co
NYSE:JPM
|
US | |
Coca-Cola Co
NYSE:KO
|
US | |
Walmart Inc
NYSE:WMT
|
US | |
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
GK TNS Energo PAO
Revenue
|
327.7B
RUB
|
Cost of Revenue
|
-392.5m
RUB
|
Gross Profit
|
327.3B
RUB
|
Operating Expenses
|
-312.4B
RUB
|
Operating Income
|
14.9B
RUB
|
Other Expenses
|
-3.7B
RUB
|
Net Income
|
11.2B
RUB
|
Income Statement
GK TNS Energo PAO
Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||
Revenue |
172 046
N/A
|
198 650
+15%
|
206 955
+4%
|
217 055
+5%
|
225 374
+4%
|
231 666
+3%
|
244 015
+5%
|
255 222
+5%
|
255 426
+0%
|
259 497
+2%
|
265 161
+2%
|
264 903
0%
|
269 539
+2%
|
281 583
+4%
|
291 308
+3%
|
295 513
+1%
|
300 851
+2%
|
313 839
+4%
|
321 540
+2%
|
327 689
+2%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(306)
|
(347)
|
(365)
|
(388)
|
(393)
|
(398)
|
(384)
|
(353)
|
(341)
|
(343)
|
(358)
|
(357)
|
(360)
|
(373)
|
(379)
|
(367)
|
(391)
|
(406)
|
(393)
|
(393)
|
|
Gross Profit |
171 740
N/A
|
198 302
+15%
|
206 590
+4%
|
216 667
+5%
|
224 981
+4%
|
231 268
+3%
|
243 632
+5%
|
254 869
+5%
|
255 086
+0%
|
259 154
+2%
|
264 803
+2%
|
264 546
0%
|
269 179
+2%
|
281 210
+4%
|
290 930
+3%
|
295 146
+1%
|
300 460
+2%
|
313 433
+4%
|
321 147
+2%
|
327 296
+2%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(162 719)
|
(190 308)
|
(201 157)
|
(211 287)
|
(221 473)
|
(229 822)
|
(240 966)
|
(249 863)
|
(251 072)
|
(255 812)
|
(258 631)
|
(257 353)
|
(270 339)
|
(283 053)
|
(282 989)
|
(285 202)
|
(290 760)
|
(300 221)
|
(307 976)
|
(312 437)
|
|
Selling, General & Administrative |
(6 233)
|
(7 724)
|
(8 551)
|
(8 829)
|
(7 982)
|
(7 126)
|
(6 972)
|
(7 391)
|
(7 649)
|
(7 799)
|
(8 745)
|
(9 687)
|
(17 613)
|
(18 772)
|
(8 466)
|
(8 432)
|
(13 053)
|
(12 446)
|
(13 312)
|
(12 343)
|
|
Depreciation & Amortization |
(230)
|
(264)
|
(280)
|
(305)
|
(340)
|
(412)
|
(471)
|
(480)
|
(515)
|
(572)
|
(612)
|
(598)
|
(568)
|
(561)
|
(570)
|
(560)
|
(562)
|
(543)
|
(495)
|
(580)
|
|
Operations Maintenance |
0
|
0
|
0
|
0
|
(150)
|
0
|
(133)
|
0
|
(133)
|
0
|
(170)
|
(160)
|
(110)
|
(125)
|
(392)
|
(389)
|
(225)
|
(290)
|
(327)
|
(364)
|
|
Other Operating Expenses |
(156 256)
|
(182 320)
|
(192 326)
|
(202 153)
|
(213 000)
|
(222 285)
|
(233 390)
|
(241 991)
|
(242 775)
|
(247 441)
|
(249 105)
|
(246 907)
|
(252 048)
|
(263 595)
|
(273 561)
|
(275 822)
|
(276 919)
|
(286 942)
|
(293 841)
|
(299 151)
|
|
Operating Income |
9 021
N/A
|
7 993
-11%
|
5 433
-32%
|
5 381
-1%
|
3 508
-35%
|
1 446
-59%
|
2 666
+84%
|
5 006
+88%
|
4 014
-20%
|
3 342
-17%
|
6 172
+85%
|
7 194
+17%
|
(1 160)
N/A
|
(1 843)
-59%
|
7 941
N/A
|
9 944
+25%
|
9 700
-2%
|
13 212
+36%
|
13 171
0%
|
14 859
+13%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
(1 937)
|
(2 932)
|
(2 987)
|
(2 520)
|
(2 536)
|
(2 565)
|
(2 395)
|
(2 718)
|
(2 772)
|
(2 846)
|
(3 043)
|
(2 818)
|
(2 752)
|
(2 565)
|
(2 276)
|
(2 118)
|
(1 900)
|
(992)
|
(625)
|
484
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
831
|
1 658
|
1 079
|
(433)
|
(1 353)
|
(1 136)
|
(24)
|
(29)
|
(65)
|
533
|
(700)
|
(1 602)
|
918
|
|
Total Other Income |
(2 040)
|
(1 868)
|
420
|
259
|
411
|
436
|
(448)
|
(1 508)
|
(1 916)
|
(1 038)
|
11
|
293
|
378
|
(1 442)
|
(990)
|
(1 441)
|
(2 868)
|
174
|
1 096
|
(449)
|
|
Pre-Tax Income |
5 044
N/A
|
3 195
-37%
|
2 866
-10%
|
3 120
+9%
|
1 384
-56%
|
(683)
N/A
|
(177)
+74%
|
1 612
N/A
|
984
-39%
|
536
-45%
|
2 707
+405%
|
3 316
+22%
|
(4 670)
N/A
|
(5 874)
-26%
|
4 647
N/A
|
6 320
+36%
|
5 466
-14%
|
11 694
+114%
|
12 040
+3%
|
15 812
+31%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
(532)
|
(729)
|
(904)
|
(1 049)
|
(620)
|
(98)
|
(324)
|
(606)
|
(645)
|
(837)
|
(1 204)
|
(1 167)
|
442
|
799
|
(1 099)
|
(2 970)
|
(453)
|
(107)
|
(2 666)
|
(3 769)
|
|
Income from Continuing Operations |
4 512
|
2 466
|
1 962
|
2 071
|
764
|
(781)
|
(501)
|
1 005
|
339
|
(301)
|
1 503
|
2 149
|
(4 228)
|
(5 075)
|
3 547
|
3 351
|
5 013
|
11 587
|
9 374
|
12 043
|
|
Income to Minority Interest |
(548)
|
(205)
|
(16)
|
(43)
|
3
|
17
|
24
|
(88)
|
16
|
11
|
(137)
|
(98)
|
271
|
806
|
(156)
|
(834)
|
(385)
|
(665)
|
(687)
|
(851)
|
|
Net Income (Common) |
3 964
N/A
|
2 260
-43%
|
1 946
-14%
|
2 028
+4%
|
767
-62%
|
(763)
N/A
|
(477)
+38%
|
918
N/A
|
355
-61%
|
(290)
N/A
|
1 365
N/A
|
2 051
+50%
|
(3 957)
N/A
|
(4 269)
-8%
|
3 391
N/A
|
2 517
-26%
|
4 628
+84%
|
10 922
+136%
|
8 687
-20%
|
11 192
+29%
|
|
EPS (Diluted) |
363.44
N/A
|
161.42
-56%
|
142.81
-12%
|
144.85
+1%
|
56.25
-61%
|
-56
N/A
|
-35.1
+37%
|
70.07
N/A
|
26.41
-62%
|
-22.28
N/A
|
104.28
N/A
|
158.05
+52%
|
-304.97
N/A
|
-329.02
-8%
|
266.28
N/A
|
213.9
-20%
|
415.57
+94%
|
1 052.2
+153%
|
863.1
-18%
|
1 045.96
+21%
|