Semi-Annual values (m RUB)
Change (y/y)
FCF (m RUB), before FX effects elimination
Net Debt / Cash and Equivalents (m RUB)
EV / LTM EBITDA and 50% percentile
Potential dynamics
Millions of RUB
P / B
P / E
| Q | Revenue | Gross profit | Operating income | Net income | PercentProfit | PercentLoss |
|---|
| 2025 H1 | 44 156+29% | 11 734+22% | 7 127+23% | 7 312+34% | 1 012>+200% | -5 506+150% |
| 2024 H2 | 41 754+8% | 17 017+21% | 12 265+53% | 3 397-15% | 1 812>+200% | -4 595>+200% |
| 2024 H1 | 34 129+17% | 9 618+10% | 5 784-1% | 5 442<-100% | 321+60% | -2 204+33% |
| 2023 H2 | 38 659+63% | 14 117>+200% | 8 004>+200% | 4 020<-100% | 163+96% | -1 160+9% |
| 2023 H1 | 29 126-13% | 8 718-28% | 5 829-29% | -3 333-71% | 201+10% | -1 652+28% |
| 2022 H2 | 23 759-23% | 4 282-70% | 1 849-86% | -8 452<-100% | 83-46% | -1 068+32% |
| 2022 H1 | 33 290+33% | 12 089+55% | 8 223+70% | -11 598<-100% | 183+190% | -1 286+102% |
| 2021 H2 | 30 658+1% | 14 104+8% | 12 840+33% | 7 844+4% | 153-34% | -812+21% |
| 2021 H1 | 25 067 | 7 819 | 4 825 | 4 704 | 63 | -638 |
| 2020 H2 | 30 292 | 13 092 | 9 689 | 7 569 | 233 | -672 |
| Q | Total equity | Total assets | Net debt | Implied interest rate | NetDebt / LTM EBITDA |
|---|
| 2025 H1 | 55 400+22% | 169 039+23% | 73 890+36% | 12.2% | 2.41x |
| 2024 H2 | 48 088+48% | 154 631+28% | 72 670+19% | 7.7% | 2.61x |
| 2024 H1 | 45 433+103% | 137 517+24% | 54 192-11% | 7.0% | 2.45x |
| 2023 H2 | 32 590+28% | 120 461+22% | 61 069+21% | 3.3% | 2.69x |
| 2023 H1 | 22 376-34% | 110 820+13% | 60 792+66% | 4.8% | 3.56x |
| 2022 H2 | 25 543-42% | 99 105-19% | 50 417+14% | 3.9% | 2.65x |
| 2022 H1 | 33 805-23% | 98 279-20% | 36 615 | 6.0% | 1.27x |
| 2021 H2 | 43 883+15% | 122 298+35% | 44 361 | 3.0% | 1.91x |
| 2021 H1 | 43 883 | 122 298 | 1.55x | ||
| 2020 H2 | 38 203 | 90 775 | 1.23x |
| Q | Operating cashflow | Investing cashflow | Financial cashflow |
|---|
| 2025 H1 | 2 957-59% | -10 760-8% | 9 458-28% |
| 2024 H2 | 16 365+66% | -42 943>+200% | 18 069>+200% |
| 2024 H1 | 7 211-13% | -11 675+36% | 13 216>+200% |
| 2023 H2 | 9 851+35% | -11 801+29% | 1 227-47% |
| 2023 H1 | 8 278-25% | -8 584-41% | 1 153-52% |
| 2022 H2 | 7 301-18% | -9 161-34% | 2 329-62% |
| 2022 H1 | 10 999+32% | -14 438+18% | 2 416-37% |
| 2021 H2 | 8 916-13% | -13 803-6% | 6 099+32% |
| 2021 H1 | 8 307 | -12 257 | 3 823 |
| 2020 H2 | 10 238 | -14 648 | 4 608 |
| Q | Revenue | Gross profit | Operating income | Net income | PercentProfit | PercentLoss |
|---|
| 2025 q3 | 6 269+12% | -786<-100% | -1 087>+200% | -3 869-9% | 390-40% | -2 309+81% |
| 2025 q2 | 6 173-20% | -956<-100% | -1 620<-100% | -1 274<-100% | 410+90% | -2 198+103% |
| 2025 q1 | 5 211-24% | -671<-100% | -1 318<-100% | 43<-100% | 417+188% | -2 494+154% |
| 2024 q4 ( 9482 , 9514 ) | 4 776-47% | 242-92% | -277<-100% | -3 917<-100% | 952>+200% | -2 365+125% |
| 2024 q3 ( 9190 , 9191 ) | 5 603-47% | 508-85% | -215<-100% | -4 265-3% | 649>+200% | -1 278+28% |
| 2024 q2 ( 8844 , 8891 ) | 7 727-1% | 1 310>+200% | 619<-100% | 1 860<-100% | 216+38% | -1 084+47% |
| 2024 q1 | 6 886+7% | 982-60% | 349-81% | -859-51% | 145+56% | -983+90% |
| 2023 q4 ( 7886 , 8605 ) | 9 002+63% | 2 871<-100% | 2 242<-100% | 5 271<-100% | 132+50% | -1 052+116% |
| 2023 q3 | 10 603+49% | 3 471>+200% | 2 858<-100% | -4 401-25% | 109+35% | -999+91% |
| 2023 q2 | 7 842+1% | 179-88% | -438<-100% | -4 567<-100% | 157+85% | -736+51% |
| 2023 q1 | 6 450-32% | 2 441-37% | 1 838-40% | -1 757-80% | 93+9% | -518-2% |
| 2022 q4 ( 7569 , 7686 ) | 5 519-24% | -769<-100% | -1 375<-100% | -7 925>+200% | 88+74% | -486+36% |
| 2022 q3 | 7 109 | 562 | -111 | -5 874 | 81 | -524 |
| 2022 q2 | 7 749 | 1 547 | 737 | 6 430 | 85 | -488 |
| 2022 q1 | 9 538 | 3 850 | 3 060 | -8 955 | 85 | -528 |
| 2021 q4 | 7 231-1% | 2 865+2% | 2 033-28% | -2 100<-100% | 51-26% | -357+9% |
| 2020 q4 | 7 287+43% | 2 812+162% | 2 812+163% | 3 785>+200% | 69+37% | -327>+200% |
| 2019 q4 | 5 079 | 1 074 | 1 068 | 894 | 50 | -106 |
| Q | Total equity | Total assets | Net debt |
|---|
| 2025 q3 | -631<-100% | 82 328+7% | 63 644+49% |
| 2025 q2 | 3 238-29% | 80 664+11% | 58 699+65% |
| 2025 q1 | 4 511+65% | 61 252+29% | |
| 2024 q4 ( 9482 , 9514 ) | 4 469+24% | 78 975+25% | 53 916+16% |
| 2024 q3 ( 9190 , 9191 ) | 8 386<-100% | 77 095+32% | 42 572-23% |
| 2024 q2 ( 8844 , 8891 ) | 4 590<-100% | 72 984+21% | 35 668-29% |
| 2024 q1 | 2 730>+200% | 64 811+3% | 47 336+1% |
| 2023 q4 ( 7886 , 8605 ) | 3 595+75% | 63 174+7% | 46 548+11% |
| 2023 q3 | -8 676<-100% | 58 402-1% | 55 121+32% |
| 2023 q2 | -4 275<-100% | 60 433+2% | 49 938+20% |
| 2023 q1 | 292-86% | 62 984+7% | 46 646+12% |
| 2022 q4 ( 7569 , 7686 ) | 2 049-87% | 58 973-17% | 41 825+1% |
| 2022 q3 | 2 049 | 58 973 | 41 662 |
| 2022 q2 | 2 049 | 58 973 | 41 662 |
| 2022 q1 | 2 049 | 58 973 | 41 662 |
| 2021 q4 | 15 362-47% | 70 742+5% | 41 520+40% |
| 2020 q4 | 28 767+111% | 67 626+113% | 29 748>+200% |
| 2019 q4 | 13 628 | 31 738 | 8 610 |
