share_log

QIWI Announces Full Year 2023 Financial Results

QIWI Announces Full Year 2023 Financial Results

QIWI 公布2023年全年财务业绩
Qiwi ·  04/23 00:00

QIWI Announces Full Year 2023 Financial Results

QIWI 公布2023年全年财务业绩

NICOSIA, CYPRUS – April 22, 2024 – QIWI plc (NASDAQ and MOEX: QIWI) ("QIWI" or the "Company"), an innovative provider of cutting-edge fintech services, today announced its financial results for the year ended December 31, 2023.

塞浦路斯尼科西亚——2024年4月22日——尖端金融科技服务的创新提供商QIWI plc(纳斯达克和MOEX:QIWI)(“QIWI” 或 “公司”)今天公布了截至2023年12月31日的年度财务业绩。

FY 2023 key operating and financial highlights1

2023 财年主要运营和财务亮点1

FY 2022 FY 2023 FY 2023
RUB million(2) RUB million YoY USD million(1)
Continued operations
Revenue 4,214 7,205 71.0% 80.3
Total Net Revenue 1,524 2,850 87.0% 31.8
Adjusted EBITDA (942) 1,147 (221.8)% 12.8
Consolidated Group results Adjusted EBITDA margin -61.8% 40.2% 102.1p.p. 40.2%
Profit for the period (1,736) 2,387 (237.5)% 26.6
Adjusted Net profit (1,760) 1,267 (171.9)% 14.1
Adjusted Net profit margin -115.5% 44.4% 160.0p.p. 44.4%
Net Revenue 1,388 2,647 90.7% 29.5
Payment Net Revenue 1,384 2,261 63.4% 25.2
Payment Volume, billion 139 211 51.8% 2.3
Payment Services (PS) Payment Net Revenue Yield 1.00% 1.07% 0.1p.p. 1.07%
Other Net Revenue 4 386 9539.5% 4.3
Adjusted Net profit 525 669 27.4% 7.5
Adjusted Net profit margin 37.8% 25.3% (12.5)p.p. 25.3%
Corporate and Other (CO) Net Revenue 136 203 49.3% 2.3
Adjusted Net (loss) / profit (2,285) 598 (126.2)% 6.7
Disontinued operations
Consolidated Group results Net Revenue 32,613 33,002 1.2% 368.0
Adjusted Net (loss) / profit 15,756 14,000 (11.1)% 156.1
2022 财年 2023 财年 2023 财年
百万卢布(2) 百万卢布 同比 百万美元(1)
持续运营
收入 4,214 7,205 71.0% 80.3
净收入总额 1,524 2,850 87.0% 31.8
调整后 EBITDA (942) 1,147 (221.8)% 12.8
集团合并业绩 调整后息折旧摊销前利润率 -61.8% 40.2% 102.1 个/页 40.2%
该期间的利润 (1,736) 2,387 (237.5)% 26.6
调整后的净利润 (1,760) 1,267 (171.9)% 14.1
调整后的净利润率 -115.5% 44.4% 160.0 个/页 44.4%
净收入 1,388 2,647 90.7% 29.5
付款净收入 1,384 2,261 63.4% 25.2
付款量,十亿 139 211 51.8% 2.3
支付服务 (PS) 付款净收入收益率 1.00% 1.07% 0.1p.p。 1.07%
其他净收入 4 386 9539.5% 4.3
调整后的净利润 525 669 27.4% 7.5
调整后的净利润率 37.8% 25.3% (12.5) p.p. 25.3%
公司及其他(CO) 净收入 136 203 49.3% 2.3
调整后净额(亏损)/利润 (2,285) 598 (126.2)% 6.7
已停止运营
集团合并业绩 净收入 32,613 33,002 1.2% 368.0
调整后净额(亏损)/利润 15,756 14,000 (11.1)% 156.1
(1) Throughout this release dollar translation is calculated using a ruble to U.S. dollar exchange rate of RUB 89.6883 to U.S. $1.00, which was the official exchange rate quoted by the Central Bank of the Russian Federation as of December 31, 2023.
(1) 在本新闻稿中,美元折算是使用89.6883卢布兑1.00美元的卢布兑美元汇率计算的,这是俄罗斯联邦中央银行截至2023年12月31日的官方汇率。
(2) Amounts do not correspond with the previously presented due to discontinued operations.
(2) 由于业务已停止,金额与先前列报的数额不符。

Key events after the reported period

报告期之后的关键事件

· On January 19, 2024, QIWI entered into an agreement to sell Russian operations. The sale transaction was closed on January 29, 20242. For more details and information regarding the Transaction and related Risk factors please see QIWI's 2023 Annual Report on Form 20-F.
· 2024年1月19日,QIWI签订了出售俄罗斯业务的协议。销售交易于 2024 年 1 月 29 日完成2。有关交易和相关风险因素的更多详细信息和信息,请参阅QIWI的2023年20-F表年度报告。
· On January 22, 2024, QIWI moved to the new website at https://qiwi.global/.
· 2024 年 1 月 22 日,QIWI 移至新网站 https://qiwi.global/。
· On January 22, 2024, QIWI convened an Extraordinary General Meeting of Shareholders to approve the buyback program3. On March 11, 2024, shareholders voted against approval of the buyback4.
· 2024年1月22日,QIWI召开了特别股东大会,批准了回购计划3。2024 年 3 月 11 日,股东投票反对批准回购4

1 Total Net Revenue, adjusted EBITDA, adjusted EBITDA margin, adjusted Net profit, and adjusted Net profit margin in this release are "non-IFRS financial measures". Please see the section "Non-IFRS Financial Measures and Supplemental Financial Information" for more details as well as reconciliation at the end of this release.

1 本新闻稿中的总净收入、调整后的息税折旧摊销前利润、调整后的息税折旧摊销前利润率、调整后的净利润率和调整后的净利润率是 “非国际财务报告准则财务指标”。请参阅 “非国际财务报告准则财务指标和补充财务信息” 部分,了解更多详情以及本新闻稿末尾的对账情况。

· On January 30, 2024 and on February 16, 2024, QIWI announced changes to the senior management team5.
· 2024 年 1 月 30 日和 2024 年 2 月 16 日,QIWI 宣布对高级管理团队进行变动5
· On February 21, 2024, the banking license of the former subsidiary JSC QIWI Bank was revoked, which may have certain implications on the Company's business6.
· 2024年2月21日,前子公司QIWI银行股份公司的银行牌照被吊销,这可能会对公司的业务产生一定的影响6
· On April 22, 2024, QIWI published its 2023 Annual Report on Form 20-F with the U.S. Securities and Exchange Commission.
· 2024年4月22日,QIWI向美国证券交易委员会发布了其2023年20-F表年度报告。

Changes in presentation of the Company's performance

公司业绩表述的变动

As of December 31, 2023, the Russian operations subsequently disposed of, were classified as "Assets held for sale" in the Statement of Financial position, and as a "Discontinued operations" in the Statement of Comprehensive Income for the reported periods. The Russian subsidiaries' assets represented a significant part of QIWI's Payment Services operating segment, the entire ROWI operations and the entire Digital Marketing segment.

截至2023年12月31日,随后出售的俄罗斯业务在财务状况表中被归类为 “待售资产”,在报告期的综合收益表中被归类为 “已终止业务”。俄罗斯子公司的资产占QIWI支付服务运营部门、整个ROWI业务和整个数字营销领域的重要组成部分。

As of December 31, 2023, the Company recognized an Impairment loss of RUB 14.4 billion ($160.6 million) for a write-down of the Russian subsidiaries' non-current assets, representing the impairment loss applied to the carrying amount of: (i) Goodwill (RUB 8.7 billion), (ii) intangible assets (RUB 4.0 billion) and (iii) property and equipment (RUB 1.6 billion). An additional estimated loss on disposal of the Russian subsidiaries' assets in the amount of RUB 22.7 billion will be recognized in 2024.

截至2023年12月31日,公司确认减记俄罗斯子公司的非流动资产减值损失144亿卢布(1.606亿美元),减值损失适用于以下账面金额:(i)商誉(87亿卢布)、(ii)无形资产(40亿卢布)和(iii)财产和设备(16亿卢布)的账面金额。据估计,处置俄罗斯子公司资产的额外损失为227亿卢布,将在2024年予以确认。

As a result of the Transaction, QIWI will primarily focus on developing its payment and financial services business in Kazakhstan (including payment acceptance through kiosks, mass payouts, internet acquiring, payment gateways and digital wallet), payment processing business in the growing region of UAE, as well as its investments in fast-growing fintech companies in the MENA, SEA and EU regions. The Company also actively analyzes global opportunities for non-organic growth through M&A in the payment and fintech sectors, where it has accumulated extensive expertise. The management believes the Company has a strong balance sheet and cash position that enables it to continue its further development.

交易的结果是,QIWI将主要专注于发展其在哈萨克斯坦的支付和金融服务业务(包括通过自助终端接受支付、批量支付、互联网收购、支付网关和数字钱包),在阿联酋不断增长的地区开展支付处理业务,以及对中东和北非、东南亚和欧盟地区快速增长的金融科技公司的投资。该公司还通过支付和金融科技领域的并购积极分析全球非有机增长机会,在这些领域积累了丰富的专业知识。管理层认为,公司拥有强劲的资产负债表和现金状况,使其能够继续进一步发展。

Total assets of QIWI post-restructuring as of December 31, 2023, amount to RUB 43,757 billion ($487.9 million) represented by Receivables of RUB 22,724 billion ($253.4 million), Debt securities and loans of 5,794 billion ($64.6 million), Cash and cash equivalents of RUB 9,979 billion ($111.3 million), and other assets of RUB 5,260 billion ($58.7 million).

截至2023年12月31日,QIWI重组后的总资产为437.57亿卢布(4.879亿美元),其中包括227.24亿卢布(合2.534亿美元)的应收账款、57.94亿美元(合6,460万美元)的债务证券和贷款、99.79亿卢布(1.113亿美元)的现金及现金等价物以及52.60亿卢布(合5,870万美元)的其他资产。

Annual Revenue of QIWI continuing operations for the year ended December 31, 2023, was 71.0% higher YoY and reached RUB 7.2 billion ($80.3 million). Net Revenue was 87.0% higher YoY and equaled RUB 2.9 billion ($31.8 million). Adjusted Net Profit was RUB 1.3 billion ($14.1 million).

截至2023年12月31日的财年,QIWI持续经营业务的年收入同比增长71.0%,达到72亿卢布(合8,030万美元)。净收入同比增长87.0%,相当于29亿卢布(合3180万美元)。调整后的净利润为13亿卢布(合1410万美元)。

For the major classes of assets and liabilities of Russian entities classified as Assets held for sale and the related Liabilities as at December 31, 2023 and the results of the Discontinued operations for the year ended December 31, 2023, please refer to Note 6 of the audited consolidated financial statements included in the 2023 Annual Report on Form 20-F. The pro-forma balance sheet as of December 31, 2023, as if the sale occurred on December 31, 2023, is presented in the end of this press release for illustrative purposes.

有关截至2023年12月31日归类为待售资产和相关负债的俄罗斯实体的主要资产和负债类别以及截至2023年12月31日止年度的已终止经营业绩,请参阅20-F表2023年年度报告中包含的经审计的合并财务报表附注6。本新闻稿末尾列出了截至2023年12月31日的预计资产负债表,就好像出售发生在2023年12月31日一样,仅供参考。

As a result, following the divestiture of the Russian subsidiaries' assets, comparative historical data has been reclassified to Discontinued operations in order to conform to the current period's presentation. Unless otherwise stated, the following discussion on operating and financial results of the Company refers to Continuing operations.

因此,在剥离俄罗斯子公司的资产后,比较历史数据被重新归类为已终止业务,以符合本期的列报方式。除非另有说明,否则以下关于公司经营和财务业绩的讨论均指持续经营。

Continuing operations FY 2023 results

持续运营 2023 财年业绩

Net Revenue breakdown by segments

按细分市场划分的净收入明细

FY 2022 FY 2023 FY 2023
RUB million RUB million YoY USD million
Total Net Revenue 1,524 2,850 87.0% 31.8
Payment Services (PS) 1,388 2,647 90.7% 29.5
PS Payment 1,384 2,261 63.4% 25.2
PS Other 4 386 9539.5% 4.3
Corporate and Other (CO) 136 203 49.3% 2.3
2022 财年 2023 财年 2023 财年
百万卢布 百万卢布 同比 百万美元
净收入总额 1,524 2,850 87.0% 31.8
支付服务 (PS) 1,388 2,647 90.7% 29.5
PS 付款 1,384 2,261 63.4% 25.2
PS 其他 4 386 9539.5% 4.3
公司及其他(CO) 136 203 49.3% 2.3

Total Net Revenue increased by 87.0% YoY to RUB 2,850 million ($31.8 million) primarily driven by strong performance of Payment Services segment.

总净收入同比增长87.0%,达到28.5亿卢布(合3180万美元),这主要是受支付服务板块强劲表现的推动。

PS Net Revenue increased by 90.7% to RUB 2,647 million ($29.5 million) compared to last year on strong results of PS Payment Net Revenue. PS Payment Net Revenue was 63.4% higher YoY and amounted to RUB 2,261 million ($25.2 million) as a result of PS Payment Volume increase by 51.8% YoY and slightly increased PS Payment Net Revenue Yield by 8 bps YoY.

由于PS支付净收入的强劲业绩,PS净收入与去年相比增长了90.7%,达到26.47亿卢布(合2950万美元)。PS支付净收入同比增长63.4%,达到226.1亿卢布(合2520万美元),这是由于PS支付量同比增长51.8%,PS支付净收入同比略有增长8个基点。

PS Payment Volume grew to RUB 210.5 billion mainly as a result of the onboarding of new merchants and aggregators, the growing payment volume from our product offering for digital entertainment, and overall higher penetration of kiosks network for various use cases of our clients in Kazakhstan.

PS 支付额增长到2105亿卢布,这主要是由于新商户和聚合商的加入,我们提供的数字娱乐产品的支付量不断增长,以及哈萨克斯坦客户各种用例的自助服务终端网络的整体渗透率提高。

PS Payment Net Revenue Yield increase was driven by the favorable mix effect resulting from a higher share of operations with higher margins, such as processing of payment volumes in digital entertainment.

PS Payment 净收入收益率的增长是由利润率更高的业务份额增加所产生的有利组合效应推动的,例如数字娱乐领域的支付量处理。

In 2023 PS Other Net Revenue was RUB 386 million ($4.3 million) compared to RUB 4 million in 2022, mainly due to higher net revenue derived from increased loans portfolio and higher interest income resulting from a larger investment portfolio.

2023年,PS 其他净收入为3.86亿卢布(合430万美元),而2022年为400万卢布,这主要是由于贷款组合的增加带来的净收入增加,以及投资组合扩大带来的利息收入增加。

CO Net Revenue increased by 49.3% YoY to RUB 203 million ($2.3 million) mainly driven by the growth of interest income from investments in debt securities (US government bonds), and interest income for provided credits.

CO 净收入同比增长49.3%,达到2.03亿卢布(合230万美元),这主要是由于债务证券(美国政府债券)投资的利息收入的增长以及提供的信贷的利息收入的增长。

Operating expenses and other non-operating income and expenses

运营费用和其他非营业收入和支出

FY 2022 FY 2023 FY 2023
RUB million RUB million YoY USD million
Operating expenses (2,587) (1,826) (29.4)% (20.4)
% of Net Revenue (169.8)% (64.1)% 105.7p.p.
Selling, general and administrative expenses (687) (923) 34.4% (10.3)
% of Net Revenue (45.1)% (32.4)% 12.7p.p.
Personnel expenses (859) (1,179) 37.3% (13.1)
% of Net Revenue (56.4)% (41.4)% 15.0p.p.
Depreciation, amortization & impairment (62) (123) 98.4% (1.4)
% of Net Revenue (4.1)% (4.3)% (0.2)p.p.
Credit loss recovery/(expense) (979) 399 (140.8)% 4.4
% of Net Revenue (64.2)% 14.0% 78.24p.p.
Other non-operating income and expenses (129) 1,623 (1358.1)% 18.1
% of Net Revenue (8.5)% 56.9% 65.4p.p.
Share of loss of an associate (39) (147) 276.9% (1.6)
% of Net Revenue (2.6)% (5.2)% (2.6)p.p.
Foreign exchange (loss)/gain, net (453) 447 (198.7)% 5.0
% of Net Revenue (29.7)% 15.7% 45.4p.p.
Other income and expenses, net 363 899 147.7% 10.0
% of Net Revenue 23.8% 31.5% 7.7p.p.
Gain on disposal of subsidiaries, net - 424 4.7
% of Net Revenue 0.0% 14.9% 14.9p.p.
2022 财年 2023 财年 2023 财年
百万卢布 百万卢布 同比 百万美元
运营费用 (2,587) (1,826) (29.4)% (20.4)
占净收入的百分比 (169.8)% (64.1)% 105.7 个p.p。
销售、一般和管理费用 (687) (923) 34.4% (10.3)
占净收入的百分比 (45.1)% (32.4)% 12.7p.p。
人事费用 (859) (1,179) 37.3% (13.1)
占净收入的百分比 (56.4)% (41.4)% 15.0 p.p。
折旧、摊销和减值 (62) (123) 98.4% (1.4)
占净收入的百分比 (4.1)% (4.3)% (0.2) p.p.
信用损失追回/(费用) (979) 399 (140.8)% 4.4
占净收入的百分比 (64.2)% 14.0% 78.24 p.p。
其他非营业收入和支出 (129) 1,623 (1358.1)% 18.1
占净收入的百分比 (8.5)% 56.9% 65.4 p.p。
关联公司的亏损份额 (39) (147) 276.9% (1.6)
占净收入的百分比 (2.6)% (5.2)% (2.6) p.p.
外汇(亏损)/收益,净额 (453) 447 (198.7)% 5.0
占净收入的百分比 (29.7)% 15.7% 45.4p.p。
其他收入和支出,净额 363 899 147.7% 10.0
占净收入的百分比 23.8% 31.5% 7.7p.p。
出售子公司的收益,净额 - 424 4.7
占净收入的百分比 0.0% 14.9% 14.9 个晚上

Operating expenses decreased by 29.4% YoY to RUB 1,826 million ($20.4 million) mainly driven by credit loss recovery, forex exchange gain and gain from disposal of subsidiaries which were partially offset by increased personnel expenses and selling, general and administrative expenses.

运营支出同比下降29.4%,至18.26亿卢布(合2,040万美元),这主要是由信贷损失恢复、外汇收益和出售子公司的收益所致,这些收益被人事开支的增加以及销售、一般和管理费用的增加所部分抵消。

Selling, general and administrative expenses increased by 34.4% to RUB 923 million ($10.3 million) primarily due to (i) increased IT costs on software update and replacement; (ii) increased business travel and representative expenses for development of international business operations; (iii) increased advisory and audit services related to M&A activities and divestiture of Russian assets; (iv) increased advertising and related expenses in Kazakhstan. As a percentage of Total Net Revenue, selling, general and administrative expenses improved by 12.7 ppts YoY to 32.4% resulting from total net revenue growth.

销售、一般和管理费用增长了34.4%,达到9.23亿卢布(合1,030万美元),这主要是由于(i)软件更新和更换的IT成本增加;(ii)国际业务发展所需的商务旅行和代表费用增加;(iii)增加与并购活动和剥离俄罗斯资产相关的咨询和审计服务;(iv)哈萨克斯坦的广告和相关费用增加。由于总净收入的增长,销售、一般和管理费用占总净收入的百分比同比增长了12.7个百分点至32.4%。

Personnel expenses increased by 37.3% YoY to RUB 1,179 million ($13.1 million) driven by a combination of (i) hiring of new staff for development of the products, (ii) indexation of salaries and (iii) higher bonuses due to strong financial performance. As a percentage of Total Net Revenue, personnel expenses improved by 15.0 ppts YoY to 41.4% resulting from total net revenue growth.

人事支出同比增长37.3%,达到11.79亿卢布(合1310万美元),这要归因于(i)雇用新员工开发产品,(ii)工资指数化以及(iii)因强劲的财务表现而增加的奖金。人事支出占总净收入的百分比同比增长15.0个百分点至41.4%,这要归因于总净收入的增长。

Depreciation, amortization and impairment increased by 98.4% YoY to RUB 123 million ($1.4 million) due to the purchase of new software and equipment. As a percentage of Total Net Revenue, depreciation, amortization and impairment stood at 4.3% or 25 bps higher YoY.

由于购买了新的软件和设备,折旧、摊销和减值同比增长98.4%,达到1.23亿卢布(合140万美元)。折旧、摊销和减值占总净收入的百分比同比增长4.3%或25个基点。

Credit loss recovery was RUB 399 million ($4.4 million) compared to credit loss expense of RUB 979 million in the previous year as a result of reversal of credit losses on restricted bank accounts which were released in 2023.

由于2023年发布的限制性银行账户的信贷损失逆转,信贷损失追回额为3.99亿卢布(合440万美元),而去年的信贷损失支出为9.79亿卢布。

Other non-operating income (net) was RUB 1,623 million ($18.1 million) compared to a loss of RUB 129 million in 2022 driven by (i) gain on disposal of a subsidiary in 2023 in the amount of RUB 424 million ($4.7 million), (ii) foreign exchange gain of RUB 447 million ($5.0 million) resulted from a revaluation of cash balances, debt securities and loans issued denominated in US dollars and (iii) other income (net) of RUB 899 million ($10.0 million) due to the increase in fair value of a long-term convertible loan.

其他非营业外收入(净额)为16.23亿卢布(合1,810万美元),而2022年的亏损为1.29亿卢布,其驱动因素是:(i)2023年出售子公司的收益为4.24亿卢布(合470万美元),(ii)4.47亿卢布(合500万美元)的外汇收益来自对以美元计价的现金余额、债务证券和贷款的重新估值,以及(iii)由于长期可转换贷款公允价值的增加,其他收入(净额)为8.99亿卢布(合1,000万美元)。

Income tax expense

所得税支出

Income tax expense decreased by 52.2% YoY to RUB 260 million ($2.9 million). For 2023 the effective tax rate was 9.8%, which includes items with no tax effect - the gain from disposal of subsidiaries, credit loss recovery, foreign exchange gain and share of loss of an associate - together in the amount of RUB 1,123 million. Effective tax rate excluding such items was 17.1%.

所得税支出同比下降52.2%,至2.6亿卢布(合290万美元)。2023年,有效税率为9.8%,其中包括不具税收影响的项目——出售子公司的收益、信用损失追回、外汇收益和关联公司的亏损份额——总额为11.23亿卢布。不包括此类项目的有效税率为17.1%。

Profitability results

盈利结果

FY 2022 FY 2023 FY 2023
RUB million RUB million YoY USD million
Adjusted EBITDA (942) 1,147 (221.8)% 12.8
Adjusted EBITDA margin, % -61.8% 40.2% 102.1p.p. 40.2%
Adjusted Net Profit (1,760) 1,267 (171.9)% 14.1
Adjusted Net Profit margin, % -115.5% 44.4% 160.0p.p. 44.4%
2022 财年 2023 财年 2023 财年
百万卢布 百万卢布 同比 百万美元
调整后 EBITDA (942) 1,147 (221.8)% 12.8
调整后的息税折旧摊销前利润率,% -61.8% 40.2% 102.1 个/页 40.2%
调整后的净利润 (1,760) 1,267 (171.9)% 14.1
调整后的净利润率,% -115.5% 44.4% 160.0 个/页 44.4%

Adjusted EBITDA was RUB 1,147 million ($12.8 million) compared to the loss of RUB 942 million for the FY 2022. Adjusted EBITDA margin was 40.2% driven by the positive operating leverage effect, credit loss recovery and dynamics of other non-operating income described above.

调整后的息税折旧摊销前利润为11.47亿卢布(合1,280万美元),而2022财年的亏损为9.42亿卢布。调整后的息税折旧摊销前利润率为40.2%,这得益于积极的运营杠杆效应、信用损失的回收以及上述其他非营业收入的动态。

Adjusted Net Profit was RUB 1,267 million ($14.1 million) compared to a loss of RUB 1,760 million for the FY 2022. Adjusted Net Profit margin was 44.4% primarily driven by EBITDA dynamics and the foreign exchange gain.

调整后的净利润为12.67亿卢布(合1410万美元),而2022财年的亏损为17.6亿卢布。调整后的净利润率为44.4%,主要受息税折旧摊销前利润动态和外汇收益的推动。

NASDAQ listing

纳斯达克上

NASDAQ halted trading of the Company's ADSs in 2022. In April 2023, NASDAQ has conditionally accepted the Company's plan of restructuring in order to avoid delisting of QIWI ADSs. The Company duly informed the NASDAQ Hearings Panel (the "Panel") and the NASDAQ Staff on the completion of the restructuring process and the sale of its Russian operations. In response, the Panel requested the Company to obtain an opinion from OFAC in order to allow the Company's ADSs trading suspension to be lifted.

纳斯达克于2022年停止了该公司ADS的交易。2023年4月,纳斯达克有条件地接受了公司的重组计划,以避免QIWI ADS退市。该公司正式向纳斯达克听证小组(“小组”)和纳斯达克工作人员通报了重组过程的完成和俄罗斯业务的出售。作为回应,专家小组要求该公司征求外国资产管制处的意见,以便解除该公司暂停美国存款账户的交易。

The Company believes that following the sale of Russian operations, QIWI plc is in compliance with the OFAC rules and the NASDAQ listing requirements. We intend to apply to OFAC for its confirmatory opinion. We understand the response from OFAC may take considerable time, although there is no indication on how long the process will take. Until the opinion is obtained the trading halt of QIWI securities on NASDAQ will remain.

该公司认为,在出售俄罗斯业务后,QIWI plc遵守了OFAC规则和纳斯达克的上市要求。我们打算向OFAC申请其确认性意见。我们知道,OFAC的回应可能需要相当长的时间,尽管没有迹象表明这一过程需要多长时间。在获得意见之前,QIWI证券在纳斯达克的暂停交易将保持不变。

Dividends and Buyback

分红和回购

Due to the lingering stock market infrastructure issues, the Company does not see the opportunity to effect distribution of dividends with equal treatment of all existing shareholders. Furthermore, due to the loss associated with the sale of Russian assets to be recognized in 2024 results, the Board decided to keep the distribution of dividends under review.

由于股市基础设施问题挥之不去,公司认为没有机会在平等对待所有现有股东的情况下分配股息。此外,由于与出售俄罗斯资产相关的损失将在2024年业绩中确认,董事会决定继续审查股息的分配。

At the Extraordinary General Meeting of Shareholders (the "EGM") held on March 11, 2024, shareholders voted against the buyback program.

在2024年3月11日举行的特别股东大会(“EGM”)上,股东们投票反对回购计划。

About QIWI plc.

关于 QIWI plc

QIWI Global is an innovative provider of cutting-edge fintech services. We stand at the forefront of fintech innovations to facilitate and secure the digitalization of payments. Our mission is to create adaptive fintech solutions that connect companies and millions of people in the changing world. We offer a wide range of payment and financial service products for merchants and B2C clients across various digital use-cases.

QIWI Global是尖端金融科技服务的创新提供商。我们站在金融科技创新的最前沿,以促进和保护支付的数字化。我们的使命是创建自适应金融科技解决方案,将不断变化的世界中的公司和数百万人联系起来。我们为各种数字用例的商家和B2C客户提供广泛的支付和金融服务产品。

QIWI's American depositary shares are listed on the NASDAQ and Moscow Exchange (ticker: QIWI). For more information, visit qiwi.global.

QIWI的美国存托股票在纳斯达克和莫斯科交易所上市(股票代码:QIWI)。欲了解更多信息,请访问 qiwi.global

Contact

联系我们

Investor Relations

投资者关系

+357.25028091

+357.25028091

ir@qiwi.global

ir@qiwi.global

Forward-Looking Statements

前瞻性陈述

This press release includes "forward-looking statements" within the meaning of, and subject to the protection of, the Private Securities Litigation Reform Act of 1995, including, without limitation, statements regarding QIWI's current and future operations and financial condition, QIWI's development plan post-restructuring and ability to enter into sufficient M&A deals, QIWI's ability to receive the payment from the sale of its Russian assets and generate sufficient cash flow; and QIWI's ability to implement its strategic initiatives in its countries of operations.

本新闻稿包括1995年《私人证券诉讼改革法》所指并受其保护的 “前瞻性陈述”,包括但不限于有关QIWI当前和未来运营和财务状况、QIWI重组后的发展计划和达成足够并购交易的能力、QIWI通过出售其俄罗斯资产获得报酬并产生足够现金流的能力;以及QIWI在以下方面实施其战略举措的能力的陈述其业务所在国家。

Such forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause the actual results, performance or achievements of QIWI to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Various factors that could cause actual future results and other future events to differ materially from those estimated by management include, but are not limited to, the macroeconomic conditions in each of the international markets in which we operate, growth in each of our markets, competition, the introduction of new products and services and their acceptance by consumers, QIWI's ability to estimate the market risk and capital risk associated with new projects, a decline in net revenue yield, regulation, QIWI's ability to grow physical and virtual distribution channels, cyberattacks and security vulnerabilities in QIWI's products and services, QIWI's ability to expand geographically, the risk that new projects will not perform in accordance with its expectations and other risks identified under the Caption "Risk Factors" in QIWI's Annual Report on Form 20-F and in other reports QIWI files with the U.S. Securities and Exchange Commission. QIWI undertakes no obligation to revise any forward-looking statements or to report future events that may affect such forward-looking statements unless QIWI is required to do so by law.

此类前瞻性陈述涉及已知和未知的风险、不确定性和其他因素,这些因素可能导致QIWI的实际业绩、业绩或成就与此类前瞻性陈述所表达或暗示的未来业绩、业绩或成就存在重大差异。可能导致未来实际业绩和其他未来事件与管理层估计的存在重大差异的各种因素包括但不限于我们经营的每个国际市场的宏观经济状况、每个市场的增长、竞争、新产品和服务的推出及其消费者接受程度、QIWI估计与新项目相关的市场风险和资本风险的能力、净收入收益率的下降、监管、QIWI的能力发展物理和虚拟分布渠道、网络攻击和QIWI产品和服务中的安全漏洞、QIWI的地域扩张能力、新项目无法按其预期开展的风险以及QIWI的20-F表年度报告和QIWI向美国证券交易委员会提交的其他报告中 “风险因素” 标题下确定的其他风险。除非法律要求QIWI,否则QIWI没有义务修改任何前瞻性陈述或报告可能影响此类前瞻性陈述的未来事件。

QIWI plc.

QIWI plc。

Consolidated Statement of Financial Position

合并财务状况表

(in millions)

(单位:百万)

As of December 31, As of December 31, As of December 31,
2022 2023 2023
RUB RUB USD
Assets
Non-current assets
Property and equipment 1,163 66 0.7
Goodwill and other intangible assets 13,126 91 1.0
Investments in associates 303 479 5.3
Long-term debt securities and deposits 2,946 - 0.0
Long-term loans issued 843 4,205 46.9
Other non-current assets 257 - 0.0
Deferred tax assets 208 29 0.3
Total non-current assets 18,846 4,870 54.3
Current assets
Trade and other receivables 15,194 2,080 23.2
Short-term loans issued 14,200 209 2.3
Short-term debt securities and deposits 14,029 4,993 55.7
Other current assets 2,195 390 4.3
Cash and cash equivalents 47,462 7,300 81.4
Assets held for sale - 102,395 1,141.7
Total current assets 93,080 117,367 1,308.6
Total assets 111,926 122,237 1,362.9
Equity and liabilities
Equity attributable to equity holders of the parent
Share capital 1 1 0.01
Additional paid-in capital 1,876 1,876 20.9
Share premium 12,068 12,068 134.6
Other reserves 2,696 2,146 23.9
Retained earnings 39,941 42,709 476.2
Translation reserve 401 163 1.8
Total equity attributable to equity holders of the parent 56,983 58,963 657.4
Non-controlling interests 912 893 10.0
Total equity 57,895 59,856 667.4
Non-current liabilities
Long-term deferred income 1,154 374 4.2
Long-term lease liabilities 133 8 0.1
Other non-current liabilities 156 - 0.0
Deferred tax liabilities 1,847 76 0.8
Total non-current liabilities 3,290 458 5.1
Current liabilities
Trade and other payables 33,048 5,548 61.9
Customer accounts and amounts due to banks 11,203 - 0.0
Short-term debt 3,922 248 2.8
Short-term lease liabilities 300 14 0.2
Other current liabilities 2,268 154 1.7
Liabilities directly associated with the assets held for sale - 55,959 623.9
Total current liabilities 50,741 61,923 690.4
Total equity and liabilities 111,926 122,237 1,362.9
截至12月31日, 截至12月31日, 截至12月31日,
2022 2023 2023
美元
资产
非流动资产
财产和设备 1,163 66 0.7
商誉和其他无形资产 13,126 91 1.0
对联营公司的投资 303 479 5.3
长期债务证券和存款 2,946 - 0.0
发放的长期贷款 843 4,205 46.9
其他非流动资产 257 - 0.0
递延所得税资产 208 29 0.3
非流动资产总额 18,846 4,870 54.3
流动资产
贸易和其他应收账款 15,194 2,080 23.2
发放的短期贷款 14,200 209 2.3
短期债务证券和存款 14,029 4,993 55.7
其他流动资产 2,195 390 4.3
现金和现金等价物 47,462 7,300 81.4
持有待售资产 - 102,395 1,141.7
流动资产总额 93,080 117,367 1,308.6
总资产 111,926 122,237 1,362.9
权益和负债
归属于母公司股东的权益
股本 1 1 0.01
额外的实收资本 1,876 1,876 20.9
股票溢价 12,068 12,068 134.6
其他储备 2,696 2,146 23.9
留存收益 39,941 42,709 476.2
翻译储备 401 163 1.8
归属于母公司权益持有人的权益总额 56,983 58,963 657.4
非控股权益 912 893 10.0
权益总额 57,895 59,856 667.4
非流动负债
长期递延收益 1,154 374 4.2
长期租赁负债 133 8 0.1
其他非流动负债 156 - 0.0
递延所得税负债 1,847 76 0.8
非流动负债总额 3,290 458 5.1
流动负债
贸易和其他应付账款 33,048 5,548 61.9
客户账户和应付给银行的款项 11,203 - 0.0
短期债务 3,922 248 2.8
短期租赁负债 300 14 0.2
其他流动负债 2,268 154 1.7
与待售资产直接相关的负债 - 55,959 623.9
流动负债总额 50,741 61,923 690.4
权益和负债总额 111,926 122,237 1,362.9

QIWI plc.

QIWI plc。

Consolidated Statement of Comprehensive Income

综合收益表

(in millions, except per share data)

(以百万计,每股数据除外)

Twelve months ended
December 31,
2022
(restated)*
December 31,
2023
December 31,
2023
RUB RUB USD
Continuing operations
Revenue: 4,214 7,205 80.3
Revenue from contracts with customers 4,004 6,517 72.7
Interest revenue calculated using the effective interest rate 140 588 6.6
Fees from inactive accounts and unclaimed payments 70 100 1.1
Operating costs and expenses: (5,277) (6,181) (68.9)
Cost of revenue (exclusive of items shown separately below) (2,690) (4,355) (48.6)
Selling, general and administrative expenses (687) (923) (10.3)
Personnel expenses (859) (1,179) (13.1)
Depreciation and amortization (26) (69) (0.8)
Credit loss recovery/(expense) (979) 399 4.4
Impairment of non-current assets (36) (54) (0.6)
(Loss)/Profit from operations (1,063) 1,024 11.4
Gain on disposal of subsidiaries, net - 424 4.7
Share of gain/(loss) of an associate and a joint venture (39) (147) (1.6)
Foreign exchange (loss)/gain, net (453) 447 5.0
Other income and expenses, net 363 899 10.0
Profit/(Loss) before tax from continuing operations (1,192) 2,647 29.5
Income tax expense (544) (260) (2.9)
Net profit/(loss) from continuing operations (1,736) 2,387 26.6
Discontinued operations
Profit after tax from discontinued operations 15,491 689 7.7
Net profit 13,755 3,076 34.3
Attributable to:
Equity holders of the parent 13,119 2,768 30.9
Non-controlling interests 636 308 3.4
Other comprehensive income
Other comprehensive income/(loss) to be reclassified to profit or loss in subsequent periods:
Foreign currency translation:
Exchange differences on translation of foreign operations (142) 244 2.7
Net gain recycled to profit or loss upon disposal - (447) (5.0)
Debt securities at fair value through other comprehensive income (FVOCI):
Net (loss)/gain arising during the period, net of tax 220 (191) (2.1)
Net gain recycled to profit or loss upon disposal - (100) (1.1)
Share of other comprehensive Income of an associate 16 6 0.1
Total other comprehensive (loss)/income, net of tax 94 (488) (5.4)
Total comprehensive income, net of tax 13,849 2,588 28.9
Attributable to:
Equity holders of the parent 13,214 2,245 25.0
Non-controlling interests 635 343 3.8
Earnings per share:
Basic, earnings attributable to ordinary equity holders of the parent 209.50 44.14 0.49
Diluted, earnings attributable to ordinary equity holders of the parent 209.50 44.14 0.49
Earnings/(loss) per share from continuing operations
Basic, profit/(loss) from continuing operations attributable to ordinary equity holders of the parent (27.73) 38.06 0.42
Diluted, profit/(loss) from continuing operations attributable to ordinary equity holders of the parent (27.73) 38.06 0.42
十二个月已结束
十二月 31,
2022
(重申)*
十二月 31,
2023
十二月三十一日
2023
美元
持续运营
收入: 4,214 7,205 80.3
与客户签订合同的收入 4,004 6,517 72.7
使用实际利率计算的利息收入 140 588 6.6
来自无效账户和无人认领的款项的费用 70 100 1.1
运营成本和支出: (5,277) (6,181) (68.9)
收入成本(不包括下文单独显示的项目) (2,690) (4,355) (48.6)
销售、一般和管理费用 (687) (923) (10.3)
人事费用 (859) (1,179) (13.1)
折旧和摊销 (26) (69) (0.8)
信用损失追回/(费用) (979) 399 4.4
非流动资产减值 (36) (54) (0.6)
(亏损)/运营利润 (1,063) 1,024 11.4
出售子公司的收益,净额 - 424 4.7
联营公司和合资企业的收益/(亏损)份额 (39) (147) (1.6)
外汇(亏损)/收益,净额 (453) 447 5.0
其他收入和支出,净额 363 899 10.0
持续经营的税前利润/(亏损) (1,192) 2,647 29.5
所得税支出 (544) (260) (2.9)
来自持续经营业务的净利润/(亏损) (1,736) 2,387 26.6
已终止的业务
已终止业务的税后利润 15,491 689 7.7
净利润 13,755 3,076 34.3
可归因于:
母公司的股权持有人 13,119 2,768 30.9
非控股权益 636 308 3.4
其他综合收入
其他综合收益/(亏损)将在后续时期重新归类为损益:
外币折算:
对外业务翻译的汇兑差异 (142) 244 2.7
净收益在出售时回收为损益 - (447) (5.0)
通过其他综合收益(FVOCI)按公允价值计算的债务证券:
期内产生的净(亏损)/收益,扣除税款 220 (191) (2.1)
净收益在出售时回收为损益 - (100) (1.1)
关联公司在其他综合收益中所占的份额 16 6 0.1
扣除税款的其他综合(亏损)/收益总额 94 (488) (5.4)
扣除税款后的综合收入总额 13,849 2,588 28.9
可归因于:
母公司的股权持有人 13,214 2,245 25.0
非控股权益 635 343 3.8
每股收益:
归属于母公司普通股股东的基本收益 209.50 44.14 0.49
摊薄后,归属于母公司普通股股东的收益 209.50 44.14 0.49
持续经营的每股收益/(亏损)
归属于母公司普通股股东的持续经营业务的基本利润/(亏损) (27.73) 38.06 0.42
归属于母公司普通股股东的持续经营业务的摊薄后的利润/(亏损) (27.73) 38.06 0.42

QIWI plc.

QIWI plc。

Consolidated Statement of Cash Flows

合并现金流量表

(in millions)

(单位:百万)

Twelve months ended
December 31,
2022
December 31,
2023
December 31,
2023
RUB RUB USD(1)
Operating activities
Profit/(loss) before tax from continuing operations (1,192) 2,647 29.5
Profit before tax from discontinued operations 19,376 2,298 25.6
Profit before tax 18,184 4,945 55.1
Adjustments to reconcile profit before tax to net cash flows generated from operating activities:
Depreciation and amortization 1,085 1,345 15.0
Foreign exchange loss/(gain), net 650 (2,341) (26.1)
Interest income, net (6,368) (8,279) (92.3)
Credit loss expense 2,381 1,432 16.0
Share of (gain)/loss of an associate and a joint venture 39 147 1.6
Share-based payments 86 - -
Gain on disposal of subsidiaries - (407) (4.5)
Impairment of non-current assets 47 14,408 160.6
Other (140) (885) (9.9)
Net cash flow generated from operating activities before changes in working capital 15,964 10,365 115.6
Changes in operating assets and liabilities:
Decrease/(Increase) in trade and other receivables (5,636) (6,541) (72.9)
(Increase)/decrease in other assets (1,620) 1,250 13.9
(Decrease)/Increase in customer accounts and amounts due to banks 2,018 4,353 48.5
(Decrease)/Increase in accounts payable and accruals 4,251 1,017 11.3
Increase/(Decrease) in other liabilities 871 (748) (8.3)
Increase in loans issued as operating activity (3,804) (5,297) (59.1)
Cash flows (used in)/generated from operations 12,044 4,399 49.0
Interest received 7,192 10,255 114.3
Interest paid (507) (370) (4.1)
Income tax paid (3,838) (4,409) (49.2)
Net cash flow (used in)/generated from operating activities 14,891 9,875 110.1
Investing activities
Proceeds from sale of an associate 4,855 - -
Cash paid as investments in associates (660) (315) (3.5)
Cash (used in)/received upon business combination 1,012 (47) (0.5)
Cash disposal upon sale of subsidiaries - (177) (2.0)
Purchase of property and equipment (232) (776) (8.7)
Purchase of intangible assets (234) (321) (3.6)
Proceeds from sale of fixed and intangible assets 7 52 0.6
Loans issued (29) (3,209) (35.8)
Repayment of loans issued 32 63 0.7
Purchase of debt securities (5,938) (25,144) (280.3)
Proceeds from sale and redemption of debt securities 2,391 4,917 54.8
Net cash (used in)/generated from investing activities 1,204 (24,957) (278.3)
Financing activities
Repayment of debt (810) (3,846) (42.9)
Proceeds from borrowings - 8,159 91.0
Payment of principal portion of lease liabilities (233) (320) (3.6)
Dividends paid to non-controlling shareholders (173) (292) (3.3)
Transactions with non-controlling interest - (304) (3.4)
Net cash (used in)/generated from financing activities (1,216) 3,397 37.9
Effect of exchange rate changes on cash and cash equivalents (450) 2,328 26.0
Effect of change in ECL on cash and cash equivalents - (9) (0.1)
Net (decrease)/increase in cash and cash equivalents 14,429 (9,366) (104.4)
Cash and cash equivalents at the beginning of year 33,033 47,462 529.2
Cash and cash equivalents at the end of year 47,462 38,096 424.8
十二个月已结束
十二月三十一日
2022
十二月三十一日
2023
十二月三十一日
2023
美元 (1)
经营活动
持续经营的税前利润/(亏损) (1,192) 2,647 29.5
已终止业务的税前利润 19,376 2,298 25.6
税前利润 18,184 4,945 55.1
调整税前利润与经营活动产生的净现金流进行对账:
折旧和摊销 1,085 1,345 15.0
外汇损失/(收益),净额 650 (2,341) (26.1)
净利息收入 (6,368) (8,279) (92.3)
信用损失费用 2,381 1,432 16.0
关联公司和合资企业的(收益)/亏损份额 39 147 1.6
基于股份的支付 86 - -
出售子公司的收益 - (407) (4.5)
非流动资产减值 47 14,408 160.6
其他 (140) (885) (9.9)
营运资金变动前经营活动产生的净现金流 15,964 10,365 115.6
运营资产和负债的变化:
贸易和其他应收账款减少/(增加) (5,636) (6,541) (72.9)
其他资产 (增加) /减少 (1,620) 1,250 13.9
客户账户和应付银行款项(减少)/增加 2,018 4,353 48.5
应付账款和应计账款(减少)/增加 4,251 1,017 11.3
其他负债的增加/(减少) 871 (748) (8.3)
作为经营活动发放的贷款增加 (3,804) (5,297) (59.1)
现金流(用于)/运营产生的现金流 12,044 4,399 49.0
收到的利息 7,192 10,255 114.3
已付利息 (507) (370) (4.1)
缴纳的所得税 (3,838) (4,409) (49.2)
净现金流(用于)/经营活动产生的净现金流 14,891 9,875 110.1
投资活动
出售合伙人的收益 4,855 - -
作为对员工的投资而支付的现金 (660) (315) (3.5)
企业合并时收到的现金(用于) 1,012 (47) (0.5)
出售子公司时的现金处置 - (177) (2.0)
购买财产和设备 (232) (776) (8.7)
购买无形资产 (234) (321) (3.6)
出售固定和无形资产的收益 7 52 0.6
发放的贷款 (29) (3,209) (35.8)
偿还已发放的贷款 32 63 0.7
购买债务证券 (5,938) (25,144) (280.3)
出售和赎回债务证券的收益 2,391 4,917 54.8
(用于)/来自投资活动的净现金 1,204 (24,957) (278.3)
筹资活动
偿还债务 (810) (3,846) (42.9)
借款收益 - 8,159 91.0
支付租赁负债的本金部分 (233) (320) (3.6)
支付给非控股股东的股息 (173) (292) (3.3)
具有非控股权益的交易 - (304) (3.4)
融资活动(使用)/产生的净现金 (1,216) 3,397 37.9
汇率变动对现金和现金等价物的影响 (450) 2,328 26.0
ECL变动对现金和现金等价物的影响 - (9) (0.1)
现金及现金等价物净额(减少)/增加 14,429 (9,366) (104.4)
年初的现金和现金等价物 33,033 47,462 529.2
年底的现金和现金等价物 47,462 38,096 424.8

Non-IFRS Financial Measures and Supplemental Financial Information

非国际财务报告准则财务指标和补充财务信息

This release presents the following metrics from continuing operations Total Net Revenue, PS Net Revenue, PS Payment Net Revenue, PS Other Net Revenue, CO Net Revenue, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Profit and Adjusted Net Profit per share, which are non-IFRS financial measures. You should not consider these non-IFRS financial measures as substitutes for or superior to revenue, in the case of Total Net Revenue, PS Payment Net Revenue and PS Other Net Revenue; Net Profit, in the case of Adjusted EBITDA; and Adjusted Net Profit, or earnings per share, in the case of Adjusted Net Profit per share, each prepared in accordance with IFRS.

本新闻稿列出了来自持续经营业务总净收入、PS 净收入、PS 支付净收入、PS 其他净收入、CO 净收入、调整后息税折旧摊销前利润、调整后息税折旧摊销前利润率、调整后息税折旧摊销前利润率、调整后净利润和调整后每股净利润的以下指标,这些指标均为非国际财务报告准则财务指标。对于总净收入、PS付款净收入和PS其他净收入,您不应将这些非国际财务报告准则财务指标视为收入的替代品或高于收入;对于调整后的息税折旧摊销前利润,以及调整后每股净利润的调整后净利润或每股收益,均根据国际财务报告准则编制。

Furthermore, because these non-IFRS financial measures are not determined in accordance with IFRS, they are susceptible to varying calculations and may not be comparable to other similarly titled measures presented by other companies. QIWI encourages investors and others to review our financial information in its entirety and not rely on a single financial measure. For more information regarding Total Net Revenue, PS Payment Net Revenue, PS Other Net Revenue, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Profit, and Adjusted Net Profit per share, including a quantitative reconciliation of Total Net Revenue, PS Payment Net Revenue, PS Other Net Revenue, Adjusted EBITDA and Adjusted Net Profit to the most directly comparable IFRS financial performance measure, which is revenue in the case of Total Net Revenue, PS Payment Net Revenue and PS Other Net Revenue and Net Profit in the case of Adjusted EBITDA and Adjusted Net Profit, see Reconciliation of IFRS to Non-IFRS Operating Results in this earnings release.

此外,由于这些非国际财务报告准则的财务指标不是根据国际财务报告准则确定的,因此它们可能受到不同的计算,可能无法与其他公司提出的标题相似的其他指标进行比较。QIWI鼓励投资者和其他人全面审查我们的财务信息,而不是依赖单一的财务指标。有关总净收入、PS Payment 净收入、PS 其他净收入、调整后息税折旧摊销前利润、调整后息税折旧摊销前利润率、调整后每股净利润的更多信息,包括总净收入、PS 支付净收入、PS 其他净收入、调整后息税折旧摊销前利润和调整后净利润与最直接可比的国际财务报告准则财务业绩指标(即总净收入、PS 支付净收入和 PS 的收入)的量化对账调整后息税折旧摊销前利润和调整后净额的其他净收入和净利润利润,参见本财报中的国际财务报告准则与非国际财务报告准则经营业绩的对账。

We define non-IFRS financial measures from continuing operations as follows:

我们对来自持续经营的非国际财务报告准则财务指标的定义如下:

· "Total Net Revenue" is calculated by subtracting cost of revenue from revenue.
· "Adjusted EBITDA from continuing operations" as Net profit from continuing operations plus/(less): (1) depreciation and amortization (2) other expenses/(income) (3) foreign exchange loss/(gain) (4) share of loss/(gain) of associates and joint ventures (5) interest expenses/ (income) (6) income tax expenses (7) share-based payment expenses (8) impairment of non-current assets (9) loss/(gain) on disposal of an associate / subsidiary.
· "Adjusted Net profit from continuing operations" as Net profit from continuing operations plus/(less): (1) fair value adjustments recorded on business combinations and their amortization, (2) impairment of non-current assets, (3) share-based payment expenses, (4) loss/(gain) on disposal of an associate / subsidiary, (5) effect of taxation of the above items.
· "Adjusted EBITDA Margin" as Adjusted EBITDA from continuing operations divided by Total Net Revenue.
· "Adjusted Net profit Margin" as Adjusted Net profit from continuing operations divided by Total Net Revenue.
· “总净收入” 是通过从收入中减去收入成本来计算的。
· “持续经营业务的调整后息税折旧摊销前利润” 为持续经营净利润加上/(减去):(1)折旧和摊销(2)其他费用/(收益)(3)外汇损失/(收益)(4)关联公司和合资企业的亏损/(收益)份额(5)利息支出/(收入)(6)所得税支出(7)基于股份的支付费用(8)非减值流动资产 (9) 出售联营公司/子公司的亏损/ (收益)。
· “调整后的持续经营净利润” 为持续经营业务净利润加上/(减去):(1)记录在企业合并及其摊销上的公允价值调整,(2)非流动资产减值,(3)基于股份的支付费用,(4)出售联营公司/子公司的亏损/(收益),(5)上述项目的税收影响。
· “调整后息税折旧摊销前利润率” 等于持续经营业务的调整后息税折旧摊销前利润除以总净收入。
· “调整后净利润率” 等于调整后的持续经营业务净利润除以总净收入。

Total Net Revenue is a key measure used by management to observe our operational profitability since it reflects our portion of the revenue net of fees that we pass through, primarily to our agents and other reload channels providers. In addition, under IFRS, most types of fees are presented on a gross basis whereas certain types of fees are presented on a net basis. Therefore, in order to analyze our two sources of payment processing fees on a comparative basis, management reviews Total Net Revenue.

净收入总额 是管理层用来观察我们运营盈利能力的关键指标,因为它反映了我们在扣除费用后的收入中所占的份额,主要是转给代理商和其他充值渠道提供商。此外,根据国际财务报告准则,大多数类型的费用按毛额列报,而某些类型的费用按净额列报。因此,为了比较分析我们的两种付款手续费来源,管理层会审查总净收入。

Adjusted EBITDA is a key measure used by management, is serves as a supplemental performance measure that facilitates operating performance comparisons from period to period and company to company. Adjusted EBITDA is defined as net profit before income tax expense, interest income and expenses and depreciation and amortization, as further adjusted for share of loss or gain of an associate or a joint venture, impairment of non-current assets, foreign exchange gain and loss, other income and expenses, income tax expenses, gain on disposal of subsidiary, share-based payment expenses and loss or gain on disposal of an associate or subsidiary. We present Adjusted EBITDA as a supplemental performance measure because we believe that it facilitates operating performance comparisons from period to period and company to company by backing out potential differences caused by variations in capital structures (affecting interest expenses, net), changes in foreign exchange rates that impact financial asset and liabilities denominated in currencies other than our functional currency (affecting foreign exchange (loss)/gain, net), tax positions (such as the impact on periods or companies of changes in effective tax rates), the age and book depreciation of fixed assets (affecting relative depreciation expense), non-cash charges (affecting share-based payments expenses and impairment of non-current assets), and certain one-time income and expenses (affecting other income, loss or gain on disposal of an associate or subsidiary, etc.). Adjusted EBITDA also excludes other expenses, share in losses of associates and impairment of investment in associates because we believe it is helpful to view the performance of our business excluding the impact of entities that we do not control, and because our share of the net income (loss) of the associate and other expenses includes items that have been excluded from Adjusted EBITDA (such as finance expenses, net, tax on income and depreciation and amortization). Because Adjusted EBITDA facilitates internal comparisons of operating performance on a more consistent basis, we also use Adjusted EBITDA in measuring our performance relative to that of our competitors.

调整后 EBITDA 是管理层使用的一项关键衡量标准,可用作补充绩效衡量标准,便于对不同时期和公司之间的运营绩效进行比较。调整后的息税折旧摊销前利润定义为扣除所得税支出、利息收入和支出以及折旧和摊销前的净利润,经进一步调整后的关联公司或合资企业的亏损或收益份额、非流动资产减值、外汇损益、其他收入和支出、所得税支出、出售子公司的收益、基于股份的支付费用以及出售联营公司或子公司的亏损或收益。我们将调整后的息税折旧摊销前利润列为补充业绩衡量标准,因为我们认为,调整后的息税折旧摊销前利润可以抵消资本结构变化(影响净利息支出)、影响以本位货币以外货币计价的金融资产和负债的外汇汇率变化(影响外汇(亏损)/收益,净额)、税收状况(例如变动对期限或公司的影响)造成的潜在差异,从而促进不同时期和公司之间的经营业绩比较有效税利率)、固定资产的年龄和账面折旧(影响相对折旧费用)、非现金费用(影响股份支付支出和非流动资产减值)以及某些一次性收入和支出(影响联营公司或子公司处置的其他收入、亏损或收益等)。调整后的息税折旧摊销前利润还不包括其他支出、员工亏损份额和关联公司投资减值,因为我们认为不考虑我们无法控制的实体的影响对我们的业务表现很有帮助,也因为我们在关联公司净收益(亏损)和其他支出中所占份额包括调整后息税折旧摊销前利润中未包括的项目(例如财务费用、净额、所得税和折旧及摊销)。由于调整后的息税折旧摊销前利润有助于在更稳定的基础上对运营业绩进行内部比较,因此我们还使用调整后的息税折旧摊销前利润来衡量我们相对于竞争对手的业绩。

Adjusted Net Profit is a key measure used by management to observe the operational profitability of the company. We believe Adjusted Net Profit is useful to an investor in evaluating our operating performance because it measures a company's operating performance without the effect of non-recurring items or items that are not core to our operations. For example, gain or loss on disposals of an associate or subsidiary and the effects of deferred taxation on excluded items do not represent the core operations of the business, and fair value adjustments recorded on business combinations and their amortization, impairment of non-current assets and share-based payments expenses do not have a substantial cash effect. Nevertheless, such gains and losses can affect our financial performance.

调整后的净利润 是管理层用来观察公司运营盈利能力的关键衡量标准。我们认为,调整后的净利润对投资者评估我们的经营业绩很有用,因为它可以衡量公司的经营业绩,而不会受到非经常性项目或非我们运营核心项目的影响。例如,出售联营公司或子公司的收益或亏损以及递延税收对排除项目的影响并不代表该业务的核心业务,记录在业务合并及其摊销、非流动资产减值和基于股份的支付支出上的公允价值调整不具有实质性的现金影响。尽管如此,这样的收益和损失可能会影响我们的财务业绩。

Payment Services segment payment volume provides a measure of the overall size and growth of the business, and increasing our payment volumes is essential to growing our profitability.

支付服务板块的支付量 衡量了业务的整体规模和增长,增加我们的支付量对于提高我们的盈利能力至关重要。

Payment Services segment net revenue yield. We calculate Payment Services segment net revenue yield by dividing Payment Services segment net revenue by Payment Services segment payment volume. Payment Services segment net revenue yield provides a measure of our ability to generate net revenue per unit of volume we process.

支付服务板块净收入收益率。 我们通过将支付服务板块的净收入除以支付服务板块的支付量来计算支付服务板块的净收入收益率。支付服务板块的净收入收益率衡量了我们每处理单位交易量产生净收入的能力。

We define the above measures as follows:

我们将上述措施定义如下:

· PS Payment Net Revenue is the Net Revenue comprising the merchant and consumer fees collected for the payment transactions.
· PS Payment 净收入是指净收入,包括为支付交易收取的商户和消费者费用。
· PS Other Net Revenue primarily comprises revenue from fees for inactive accounts and unclaimed payments, interest revenue, cash and settlement services and related conversion income, fees for intercompany and third-party funding, and advertising fees.
· PS 其他净收入主要包括来自非活跃账户费用和未申领款项的收入、利息收入、现金和结算服务及相关转换收入、公司间和第三方融资费用以及广告费。

QIWI plc.

QIWI plc。

Reconciliation of IFRS to Non-IFRS Operating Results

国际财务报告准则与非国际财务报告准则经营业绩的对账

(in millions, except per share data)

(以百万计,每股数据除外)

Twelve months ended
December 31,
2022
December 31,
2023
December 31,
2023
RUB RUB USD
Continuing operations
Revenue 4,214 7,205 80.3
Minus: Cost of revenue (2,690) (4,355) (48.6)
Total Net Revenue from continuing operations 1,524 2,850 31.8
PS Payment Net Revenue 1,384 2,261 25.2
PS Other Net Revenue 4 386 4.3
Payment Services Segment Net Revenue 1,388 2,647 29.5
Corporate and Other Category Net Revenue 136 203 2.3
Total Segment Net Revenue from continuing operations 1,524 2,850 31.8
Discontinued operations
Revenue 47,288 64,115 714.9
Minus: Cost of revenue (14,675) (31,113) (346.9)
Total Net Revenue from discontinued operations 32,613 33,002 368.0
Payment Services Segment Net Revenue 28,715 25,006 278.8
Digital Marketing Net Revenue 815 4,283 47.8
Corporate and Other Category Net Revenue 3,083 3,713 41.4
Total Segment Net Revenue from discontinued operations 32,613 33,002 368.0
Profit for the period from continuing operations (1,736) 2,387 26.6
Plus:
Depreciation and amortization 26 69 0.8
Other income and expenses, net (363) (899) (10.0)
Foreign exchange (gain)/loss, net 453 (447) (5.0)
Gain on disposal of subsidiaries, net - (424) (4.7)
Share of gain of an associate and a joint venture 39 147 1.6
Income tax expense 544 260 2.9
Share-based payments 59 - -
Impairment of non-current assets 36 54 0.6
Adjusted EBITDA from continuing operations (942) 1,147 12.8
Adjusted EBITDA margin -61.8% 40.2% 40.2%
Profit for the period from continuing operations (1,736) 2,387 26.6
Fair value adjustments and their amortization (119) (750) (8.4)
Impairment of non-current assets 36 54 0.6
Share-based payments 59 - -
Gain on disposal of subsidiaries, net - (424) (4.7)
Adjusted Net Profit from continuing operations (1,760) 1,267 14.1
十二个月已结束
十二月三十一日
2022
十二月三十一日
2023
十二月三十一日
2023
美元
持续运营
收入 4,214 7,205 80.3
减去:收入成本 (2,690) (4,355) (48.6)
来自持续经营的净收入总额 1,524 2,850 31.8
PS Payment 净收入 1,384 2,261 25.2
PS 其他净收入 4 386 4.3
支付服务板块净收入 1,388 2,647 29.5
公司和其他类别净收入 136 203 2.3
来自持续经营业务的分部净收入总额 1,524 2,850 31.8
已终止的业务
收入 47,288 64,115 714.9
减去:收入成本 (14,675) (31,113) (346.9)
来自已终止业务的净收入总额 32,613 33,002 368.0
支付服务板块净收入 28,715 25,006 278.8
数字营销净收入 815 4,283 47.8
公司和其他类别净收入 3,083 3,713 41.4
来自已终止业务的分部净收入总额 32,613 33,002 368.0
持续经营期间的利润 (1,736) 2,387 26.6
另外:
折旧和摊销 26 69 0.8
其他收入和支出,净额 (363) (899) (10.0)
外汇(收益)/亏损,净额 453 (447) (5.0)
出售子公司的收益,净额 - (424) (4.7)
联营公司和合资企业的收益份额 39 147 1.6
所得税支出 544 260 2.9
基于股份的支付 59 - -
非流动资产减值 36 54 0.6
来自持续经营业务的调整后息折旧摊销前利润 (942) 1,147 12.8
调整后息折旧摊销前利润率 -61.8% 40.2% 40.2%
持续经营期间的利润 (1,736) 2,387 26.6
公允价值调整及其摊销 (119) (750) (8.4)
非流动资产减值 36 54 0.6
基于股份的支付 59 - -
出售子公司的收益,净额 - (424) (4.7)
调整后的持续经营净利润 (1,760) 1,267 14.1

QIWI plc.

QIWI plc。

Pro-forma balance sheet as of December 31, 2023

截至 2023 年 12 月 31 日的预计资产负债表

(in millions)

(单位:百万)

Company Disposal Adjustments
Historical (a) (b) Pro forma Pro forma
RUB million USD million
Assets
Non-current assets
Property and equipment 66 66 0.7
Goodwill and other intangible assets 91 91 1.0
Investments in associates 479 479 5.3
Long-term debt securities and deposits - - -
Long-term loans issued 4,205 4,205 46.9
Long-term receivables - 7,917 7,917 88.3
Deferred tax assets 29 29 0.3
Total non-current assets 4,870 7,917 - 12,787 142.6
Current assets
Trade and other receivables 2,080 11,875 852 14,807 165.1
Short-term loans issued 209 592 801 8.9
Short-term debt securities and deposits 4,993 4,993 55.7
Other current assets 390 390 4.3
Cash and cash equivalents 7,300 2,679 9,979 111.3
Assets held for sale 102,395 (102,395) - -
Total current assets 117,367 (90,520) 4,123 30,970 345.3
Total assets 122,237 (82,603) 4,123 43,757 487.9
Equity and liabilities
Equity attributable to equity holders of the parent
Share capital 1 1 0.0
Additional paid-in capital 1,876 1,876 20.9
Share premium 12,068 12,068 134.6
Other reserves 2,146 280 2,426 27.0
Retained earnings 42,709 (26,000) 3,999 20,708 230.9
Translation reserve 163 (31) 132 1.5
Total equity attributable to equity holders of the parent 58,963 (25,751) 3,999 37,211 414.9
Non-controlling interests 893 (893) - -
Total equity 59,856 (26,644) 3,999 37,211 414.9
Non-current liabilities
Long-term debt - 39 39 0.4
Long-term deferred income 374 374 4.2
Long-term lease liabilities 8 8 0.1
Other non-current liabilities - - -
Deferred tax liabilities 76 76 0.8
Total non-current liabilities 458 - 39 497 5.5
Current liabilities
Trade and other payables 5,548 85 5,633 62.8
Customer accounts and amounts due to banks - - -
Short-term debt 248 248 2.8
Short-term lease liabilities 14 14 0.2
Other current liabilities 154 154 1.7
Liabilities directly associated with the assets held for sale 55,959 (55,959) - -
Total current liabilities 61,923 (55,959) 85 6,049 67.4
Total equity and liabilities 122,237 (82,603) 4,123 43,757 487.9
公司 处置 调整
历史的 (a) (b) Pro forma Pro forma
百万卢布 百万美元
资产
非流动资产
财产和设备 66 66 0.7
商誉和其他无形资产 91 91 1.0
对联营公司的投资 479 479 5.3
长期债务证券和存款 - - -
发放的长期贷款 4,205 4,205 46.9
长期应收账款 - 7,917 7,917 88.3
递延所得税资产 29 29 0.3
非流动资产总额 4,870 7,917 - 12,787 142.6
流动资产
贸易和其他应收账款 2,080 11,875 852 14,807 165.1
发放的短期贷款 209 592 801 8.9
短期债务证券和存款 4,993 4,993 55.7
其他流动资产 390 390 4.3
现金和现金等价物 7,300 2,679 9,979 111.3
持有待售资产 102,395 (102,395) - -
流动资产总额 117,367 (90,520) 4,123 30,970 345.3
总资产 122,237 (82,603) 4,123 43,757 487.9
权益和负债
归属于母公司股东的权益
股本 1 1 0.0
额外的实收资本 1,876 1,876 20.9
股票溢价 12,068 12,068 134.6
其他储备 2,146 280 2,426 27.0
留存收益 42,709 (26,000) 3,999 20,708 230.9
翻译储备 163 (31) 132 1.5
归属于母公司权益持有人的权益总额 58,963 (25,751) 3,999 37,211 414.9
非控股权益 893 (893) - -
权益总额 59,856 (26,644) 3,999 37,211 414.9
非流动负债
长期债务 - 39 39 0.4
长期递延收益 374 374 4.2
长期租赁负债 8 8 0.1
其他非流动负债 - - -
递延所得税负债 76 76 0.8
非流动负债总额 458 - 39 497 5.5
流动负债
贸易和其他应付账款 5,548 85 5,633 62.8
客户账户和应付给银行的款项 - - -
短期债务 248 248 2.8
短期租赁负债 14 14 0.2
其他流动负债 154 154 1.7
与待售资产直接相关的负债 55,959 (55,959) - -
流动负债总额 61,923 (55,959) 85 6,049 67.4
权益和负债总额 122,237 (82,603) 4,123 43,757 487.9
(a) column represents the sale of Russian assets and liabilities and estimated discounted proceeds to be received from the buyer in the amount of RUB 19,792 million.
(b) column represents the recognition of former Intra-group balances becoming third party upon disposal
(a) 一栏显示俄罗斯资产和负债的出售情况以及预计将从买方那里获得的折现收益,金额为197.92亿卢布。
(b) 栏表示确认以前的集团内部余额在处置后成为第三方
声明:本内容仅用作提供资讯及教育之目的,不构成对任何特定投资或投资策略的推荐或认可。 更多信息
    抢沙发