Raspadskaya (MOEX:RASP)

Raspadskaya Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	5,319	4,694	6,113	28,060	30,016	42,743
Short-Term Investments	4,537	4,912	23,822	218.65	-	-
Cash & Short-Term Investments	9,856	9,606	29,935	28,278	30,016	42,743
Cash Growth	-60.46%	-67.91%	5.86%	-5.79%	-29.78%	20.57%
Accounts Receivable	53,974	71,500	51,689	28,133	32,567	13,903
Other Receivables	9,621	6,768	5,663	5,248	8,855	4,437
Receivables	67,194	83,508	57,712	37,607	41,422	18,340
Inventory	19,087	23,688	17,799	17,419	7,954	6,286
Prepaid Expenses	3,442	-	-	-	1,051	517.65
Other Current Assets	-	9,497	5,573	5,175	75.04	73.95
Total Current Assets	99,579	126,299	111,019	88,480	80,518	67,960
Property, Plant & Equipment	130,399	139,944	136,459	135,926	130,269	133,036
Long-Term Investments	1,095	1,201	1,079	1,166	1,126	1,109
Long-Term Deferred Tax Assets	2,660	1,419	1,528	1,312	1,801	369.75
Other Long-Term Assets	625.79	764.12	269.68	72.88	150.08	147.9
Total Assets	234,358	269,626	260,872	226,957	213,864	202,623
Accounts Payable	19,947	16,156	12,765	11,297	8,780	74,468
Accrued Expenses	5,163	7,750	10,607	7,070	13,732	5,103
Current Portion of Leases	1,721	2,074	898.94	510.18	450.24	-
Current Income Taxes Payable	782.24	1,092	809.05	510.18	3,677	517.65
Current Unearned Revenue	312.89	109.16	269.68	728.83	75.04	147.9
Other Current Liabilities	9,543	8,515	9,798	9,256	23,262	16,713
Total Current Liabilities	37,469	35,695	35,149	29,372	49,977	96,948
Long-Term Debt	-	-	-	-	30,016	-
Long-Term Leases	2,347	3,166	1,618	1,166	1,126	-
Long-Term Deferred Tax Liabilities	7,509	11,680	10,068	11,370	12,006	12,424
Other Long-Term Liabilities	11,030	11,571	8,630	8,965	8,705	10,501
Total Liabilities	60,701	64,514	57,892	53,569	105,131	122,979
Additional Paid-In Capital	23,780	33,185	27,328	22,156	25,664	25,291
Retained Earnings	221,920	331,411	284,694	198,532	144,902	111,517
Treasury Stock	-	-	-	-	-2,852	-
Comprehensive Income & Other	-72,904	-160,466	-109,940	-48,248	-59,732	-57,829
Total Common Equity	172,796	204,130	202,081	172,440	107,983	78,979
Minority Interest	860.46	982.44	898.94	947.48	750.4	665.55
Shareholders' Equity	173,656	205,112	202,980	173,388	108,733	79,644
Total Liabilities & Equity	234,358	269,626	260,872	226,957	213,864	202,623
Total Debt	4,068	5,240	2,517	1,676	31,592	-
Net Cash (Debt)	5,789	4,366	27,418	26,602	-1,576	42,743
Net Cash Growth	-70.95%	-84.07%	3.06%	-	-	20.57%
Net Cash Per Share	8.67	6.56	41.18	39.96	-2.36	62.59
Filing Date Shares Outstanding	660.93	665.73	665.73	665.73	665.73	682.86
Total Common Shares Outstanding	660.93	665.73	665.73	665.73	665.73	682.86
Working Capital	62,109	90,603	75,870	59,108	30,541	-28,988
Book Value Per Share	261.44	306.62	303.55	259.02	162.20	115.66
Tangible Book Value	172,796	204,130	202,081	172,440	107,983	78,979
Tangible Book Value Per Share	261.44	306.62	303.55	259.02	162.20	115.66
Land	-	3,384	3,056	2,988	3,002	2,958
Buildings	-	14,409	11,956	12,317	12,307	11,314
Machinery	-	116,802	87,377	79,442	68,737	58,125
Construction In Progress	-	17,466	16,451	11,515	9,830	10,057

Source: S&P Global Market Intelligence. Standard template. Financial Sources.