Try our mobile app

Промежуточная консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Опубликован: 2021-07-29 (2021 q2)
L ( period length )
code
three months ended june 30,
three months ended june 30,
six months ended june 30,
six months ended june 30,

Y ( year )
 
2021
2020
2021
2020

notes
----
-unaudited
-unaudited
-unaudited
-unaudited

online advertising
211E
11 250
8 106
21 721
16 687

mmo games
211D
9 362
8 188
18 761
15 013

community ivas
211C
4 532
4 456
8 891
8 977

education technology services
211B
2 011
713
3 751
1 163

other revenue
211A
2 533
1 624
4 299
2 869
revenue

total revenue
2110
29 688
23 087
57 423
44 709
revenue

net -loss/gain on venture capital investments
24KX
-5 218
2 281
-15 473
0
net_income

personnel expenses
24JX
-8 209
-6 260
-16 173
-12 138

agent/partner fees
24IX
-8 628
-6 621
-16 460
-12 547

marketing expenses
24HX
-5 375
-4 294
-11 174
-8 384

server hosting expenses
24GX
-207
-198
-410
-365

professional services
24FX
-386
-219
-729
-399

other operating expenses
24EX
-1 434
-1 039
-1 843
-1 843
otherOperatingCosts

total operating expenses
24DX
-24 239
-18 631
-46 789
-35 676
operating_cost

ebitda
24CX
5 449
4 413
10 639
8 949

depreciation and amortisation
24BX
-4 413
-3 565
-8 843
-6 948
income_statement_amortization

share of loss of equity accounted associates and joint ventures
24AX
-5 441
-2 518
-8 730
-5 341

finance income
2400
231
6 737
376
-6 440
F: 2400 = 2110 + 24KX + 24DX
profit_financial | financialProfitPositive

finance expenses
----
-955
-630
-1 917
-1 241

other non-operatinq -loss/income
----
-61
49
-22
38

goodwill impairment
----
7
-6 430
0
0

net gain/-loss on derivative financial assets and liabilities at fair
----
0
0
0
0

value through profit or loss
----
26
-541
1 320
-330

impairment of equity accounted associates
----
-38
-260
0
0

gain on remeasure rent of previously held interest in equity
----
0
0
0
0

accounted associate
----
46
0
0
0

loss on remeasurement of financial instruments
----
-124
-68
-298
-177

net foreign exchange gain
----
812
436
212
94

loss before income tax expense
----
-4 461
-2 377
-7 263
-11 396
profit_before_tax | incomeTax

income tax expense
----
-516
-380
-171
-493

net loss
----
-4 977
-2 757
-7 434
-ll889

attributable to
----
0
0
0
0

equity holders of the parent
----
-4 863
-2 668
-7 328
-11 745

non-controlling interest
----
-ll4
-89
-lo6
-144

other comprehensive loss that may be reclassified to profit or loss in subsequent periods exchange differences on translation of foreign operations
----
0
0
0
0

differences arising during the period
----
-ll40
-247
-524
-116

total other comprehensive loss net of tax effect of 0
----
-1 140
-247
-524
-116

total comprehensive loss net of tax
----
-6 117
-3 004
-7 958
-12 005

attributable to
----
0
0
0
0

equity holders of the parent
----
-6 003
-2 915
-7 852
-11 861

non-controllinq interest
----
-114
-89
-lo6
-144
nonControllingInterests

loss per share in rub basic loss per share attributable to ordinary equity holders of
----
0
0
0
0

the parent
----
-27
-12
-35
-54

diluted loss per share attributable to ordinary equity holders of
----
0
0
0
0

the parent
----
d/a
d/a
d/a
d/a

Валюта: RUB
Размерность: млн
Длина периода: 3m
assets

non-current assets

investments in equity accounted associates and joint ventures
11AX
31 684
41 948
longtermOtherInvestments

goodwill
11BX
135 670
135 670
goodwill

right-of-use assets
11CX
15 305
15 618

other intangible assets
11DX
19 512
19 623
longtermIntangibleAssets

property and equipment
11EX
13 509
11 651
PropertyPlantEquipment

11FX
5 215
0

financial assets at fair value through profit or loss
11GX
16
2 305

deferred income tax assets
11HX
3 853
2 924

long-term loans issued
11IX
11 626
422

advance under office lease contract
11JX
449
249

total non-current assets
1100
236 823
230 410
F: 1100 = 11AX + 11BX + 11CX + 11DX + 11EX + 11FX + 11GX + 11HX + 11IX + 11JX

current assets

trade accounts receivable
12AX
15 036
16 707
shorttermAccountsReceivable

prepaid income tax
12BX
190
358

prepaid expenses and advances to suppliers
12CX
1 241
853

short-term deposits
12DX
16
3 619
investments

loans issued
12EX
798
2 441

inventories
12FX
128
98
shorttermReserves

other current assets
1260
1 485
1 247

cash and cash equivalents
12GX
20 179
39 297
cash_equivalents

assets held for sale
12HX
lo
2 810

total current assets
1200
45 486
61 001
F: 1200 = 12AX + 12BX + 12CX + 12DX + 12EX + 12FX + 1260 + 12GX + 12HX
shorttermAssetsTotal

total assets
1600
282 309
291 411
F: 1600 = 1100 + 1200
total_assets

equity and liabilities

equity attributable to equity holders of the parent issued capital
----
0
0

share premium
130S
77 884
77 101
F: 130S =

treasury shares
13AX
-1 044
-1 071
capitalTreasuryShares

retained earnings
13BX
95 775
103 103
capitalRetainedProfit

foreign currency translation reserve
1360
671
1 195

total equity attributable to equity holders of the parent
13CX
173 286
180 328
total_equity

1700
282 309
291 411
F: 1700 =

non-controllinq interests
13DX
1 326
0

total equity
1300
174 612
181 991
F: 1300 =

non-current liabilities

deferred income tax liabilities
1420
1 258
1 379

deferred revenue
14AX
2 003
1 871

non-current

lease liabilities
14BX
11 981
11 338
lease | longtermLiabilitiesLease

non-current
----
0
0

financial liabilities at fair value through profit or loss
14CX
2 121
3 506

long-term interest-bearing loans and bonds
1410
37 902
41 497
credit | longtermLiabilitiesCredit

other non-current liabilities
1450
265
265
longtermLiabilitiesOther

total non-current liabilities
1400
55 530
59 856
F: 1400 = 1420 + 14AX + 14BX + 14CX + 1410 + 1450
longtermLiabilitiesTotal

current liabilities

trade accounts payable
15AX
11 598
10 923
shorttermLiabilitiesTradePayables

income tax payable
15BX
2 359
2 673

vat and other taxes payable
15CX
3 018
2 259

deferred revenue and customer advances
15DX
17 665
16 912
shorttermLiabilitiesPrepaymentReceived

short-term portion of long-term interest-bearinq loans
1510
5 920
3 718
credit | shorttermLiabilitiesCredit

15EX
3 861
0

current

lease liabilities
15FX
16
3 621
lease | shorttermLiabilitiesLease

other payables accrued expenses and contingent consideration liabilities
15GX
6 519
9 218
shorttermLiabilitiesAccrued

liabilities directly associated with assets held for sale
15HX
10
1 467

total current liabilities
15IX
52 167
49 564
shorttermLiabilitiesTotal

total liabilities
19BX
107 697
109 420

total equity and liabilities
17BX
282 309
291 411

Валюта: RUB
Размерность: млн
L ( period length )
six months ended
six months ended

notes
june 30 2021
june 30 2020

cash flows from operating activities

loss before income tax
-7263
-11 396

adjustments to reconcile loss before income tdx to cdsh flows

depreciation and amortisation
8843
6 948

expected credit loss allowance on trade receivables
345
376

loss on remeasurement of financial instruments
298
177

net -gain/loss on financial assets and liabilities at fair value through profit or loss
-1320
330

goodwill impairment
7
6 430

gain on remeasurement of previously held interest in equity accounted associate
-46

finance income
-376
-204

finance expenses
1917
1 241

share of loss of equity accounted associates and joint ventures
8730
5 341

net foreign exchange gain
-212
-94

cash settled and equity settled share-based payments
783
933

other non-cash items
-17
-61

net -gain/loss on venture capital investments
-5
84

impairment of equity accounted associates
260

change in operating assets and fiobilities

decrease in accounts receivable
803
1 406

-increase/decrease in prepaid expenses and advances to suppliers
-423
648

-increase/decrease in inventories and other assets
-818
417

increase/-decrease in accounts payable and accrued expenses
825
-1 385

decrease/-increase in other non-current assets
219
-111

increase in deferred revenue and customer advances
894
2 969

increase in financial assets at fair value through profit or loss
-3301
-218

operating cash flows before interest and income taxes
9922
14 045

dividends received from venture capital investments
4

interest received
91
260

interest paid
-1490
-1 241

income tax paid
-l330
-1 598

net cash provided by operating activities
7197
11 466

cash flows from investing activities

cash paid for property and equipment
-4083
-2 762

cash paid for intangible assets
-2907
-1 459

dividends received from equity accounted associates
877
29

loans issued
-9564
-209

loans collected
-l
482

cash paid for acquisitions of subsidiaries net of cash acquired
-1595
-17

short-term time deposits
-3886
-630

cash paid for investments in equity accounted associates and joint ventures
-113
-257

net cash used in investing activities
-21272
-4 823

cash flows from financing activities

payment of lease liabilities
-1577
-1 852

loans repaid
-1306
-1 312

cash paid for non-controllinq interests in subsidiaries
-20

dividends paid by subsidiaries to non-controlling shareholders
-211
-235

net cash used in financing activities
-3114
-3 399

net -decrease/increase in cash and cash equivalents
-17189
3 244

effect of exchange differences on cash balances
-178
460

cash and cash equivalents at the beginning of the period relating to continuing operations
39297
9 782

change in cash related to asset held for sale
-1751
-137

cash and cash equivalents at the end of the period
20179
13 349

mailru interim results 2021
6

interim condensed consolidated statement of changes in equity

for the six months ended june 30 2020

-in millions of russian roubles share capital

number
total equity

of shares issued share treasury retained foreign currency
attributable to equity
non-controllinq

and outstanding amount premium shares earnings translation reserve holders of the parent
interests
total equity

balance at january l 2020
217184316
60 286
-1 152
125 351
170
184 655
809
185 464

loss for the period
-11745
-1 l745
-144
-11 889

other comprehensive loss

foreign currency translation
-116
-116

toto! other comprehensive loss
-116
-116

total comprehensive loss
-ll745
-116
-11 861
-144
-12 005

share-based payment transactions
922
922

exercise of rsus and options over the shares of

the company
831398

dividends by subsidiaries to non-controllinq

shareholders
-235
-235

balance at june 30 2020 -unaudited
218015714
61 208
-1 152
113 606
54
173 716
430
174 146

Валюта: RUB
Размерность: млн
Длина периода: 6m

Revenue for the reporting quarter is taken from the report as a finished value

 

(с начала года) тысячи рублей
2021 q2
2020 q2
изменение
amortization
8 843 000
6 948 000
+27.3%
dividend
783 000
933 000
-16.1%
investing_net_cashflow
-21 272 000
-4 823 000
financial_cashflow
-3 114 000
-3 399 000

тысячи рублей
2021 q2
2020 q2
изменение
Revenue
29 688 000
23 087 000
+28.6%
Net income
-5 218 000
2 281 000
-328.8%
Operating cost
24 239 000
18 631 000
+30.1%
Operating profit
-4 692 000
-9 114 000
Amortization
4 413 000
3 565 000
+23.8%
q1
4 430 000
3 383 000
EBITDA
-279 000
-5 549 000
Profit before tax
-4 461 000
-2 377 000
Profit financial
231 000
6 737 000
-96.6%
Percent profit
231 000
6 737 000
-96.6%
Dividend
477 000
504 000
-5.4%
Investing net cashflow
-14 896 000
-3 056 000
Financial cashflow
-1 428 000
-1 599 000
тысячи рублей
2021 q2
 
изменение
Total equity
173 286 000
180 328 000
-3.9%
Total assets
282 309 000
291 411 000
-3.1%
Net debt
35 624 000
17 258 000
+106.4%
cash_equivalents
20 179 000
39 297 000
-48.7%
investments
16 000
3 619 000
-99.6%
credit
43 822 000
45 215 000
-3.1%
lease
11 997 000
14 959 000
-19.8%
Прочие параметры (до вычета)
2021 q2
income
otherOperatingCosts
-1 434 000
-1 039 000
financialProfitPositive
231 000
6 737 000
-96.6%
incomeTax
-4 461 000
-2 377 000
nonControllingInterests
-114 000
-89 000
balance
shorttermAccountsReceivable
15 036 000
16 707 000
-10.0%
shorttermReserves
128 000
98 000
+30.6%
shorttermAssetsTotal
45 486 000
61 001 000
-25.4%
PropertyPlantEquipment
13 509 000
11 651 000
+15.9%
goodwill
135 670 000
135 670 000
0.0%
longtermIntangibleAssets
19 512 000
19 623 000
-0.6%
longtermOtherInvestments
31 684 000
41 948 000
-24.5%
shorttermLiabilitiesTradePayables
11 598 000
10 923 000
+6.2%
shorttermLiabilitiesPrepaymentReceived
17 665 000
16 912 000
+4.5%
shorttermLiabilitiesAccrued
6 519 000
9 218 000
-29.3%
shorttermLiabilitiesCredit
5 920 000
3 718 000
+59.2%
shorttermLiabilitiesLease
16 000
3 621 000
-99.6%
shorttermLiabilitiesTotal
52 167 000
49 564 000
+5.3%
longtermLiabilitiesCredit
37 902 000
41 497 000
-8.7%
longtermLiabilitiesLease
11 981 000
11 338 000
+5.7%
longtermLiabilitiesOther
265 000
265 000
0.0%
longtermLiabilitiesTotal
55 530 000
59 856 000
-7.2%
capitalRetainedProfit
95 775 000
103 103 000
-7.1%
capitalTreasuryShares
-1 044 000
-1 071 000
cashflow
cashflowPurchaseOfSubsidiaries
-1 595 000
-17 000
cashflowLoansPaid
-1 577 000
-1 852 000
cashflowDividendsReceived
4 000
cashflowEffectOfExchangeRate
-212 000
-94 000
netChangeCash
-19 118 000
netChangeAccountsReceivable
-1 671 000
netChangeReserves
30 000
netChangeAccountsPayable
675 000
netChangeTaxArrears
-2 699 000