PJSC Mining and Metallurgical Company Norilsk Nickel
NILSY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $12,535 | $14,409 | $16,876 | $17,852 |
| % Growth | -13% | -14.6% | -5.5% | – |
| Cost of Goods Sold | $5,790 | $6,038 | $5,721 | $4,734 |
| Gross Profit | $6,745 | $8,371 | $11,155 | $13,118 |
| % Margin | 53.8% | 58.1% | 66.1% | 73.5% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $969 | $224 | $319 | $902 |
| SG&A Expenses | $1,201 | $439 | $545 | $1,093 |
| Sales & Mktg Exp. | $232 | $215 | $226 | $191 |
| Other Operating Expenses | $1,970 | $2,392 | $3,021 | $2,489 |
| Operating Expenses | $3,171 | $2,831 | $3,566 | $3,582 |
| Operating Income | $3,574 | $5,540 | $7,581 | $9,536 |
| % Margin | 28.5% | 38.4% | 44.9% | 53.4% |
| Other Income/Exp. Net | -$1,170 | -$2,006 | -$202 | -$251 |
| Pre-Tax Income | $2,404 | $3,534 | $7,379 | $9,285 |
| Tax Expense | $589 | $664 | $1,525 | $2,311 |
| Net Income | $1,313 | $2,384 | $5,458 | $6,512 |
| % Margin | 10.5% | 16.5% | 32.3% | 36.5% |
| EPS | 0.086 | 0.16 | 0.36 | 0.42 |
| % Growth | -46.3% | -55.6% | -14.3% | – |
| EPS Diluted | 0.086 | 0.16 | 0.36 | 0.42 |
| Weighted Avg Shares Out | 15,286 | 15,286 | 15,286 | 15,470 |
| Weighted Avg Shares Out Dil | 15,286 | 15,286 | 15,286 | 15,470 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $7 | $306 | $51 |
| Interest Expense | $587 | $519 | $531 | $299 |
| Depreciation & Amortization | $1,185 | $1,165 | $1,026 | $928 |
| EBITDA | $4,964 | $5,218 | $8,936 | $10,512 |
| % Margin | 39.6% | 36.2% | 53% | 58.9% |