Frontierby eninvs

Language: EN · RU

← Company

AIRA 2024-03-31 Q1 — report review

Status: OK; Currency: USD; Amounts unit: millions; Forms:

Report published: Not stored for this period — set financial_report_date on the row (EDGAR filingDate, KASE change_date, or manual_catalog).

Full financial report: Link

PDF (local): data/raw_pdfs/AIRA/2024-03-31_Q1_aa-fs-3m-2024-eng-pdf.pdf

To recalculate statement detection and previews from the PDF, use this link The default link runs in the background: a status panel shows phase, elapsed time, rough ETA, CUDA vs CPU, and OOM hints, then loads the finished report. Heavy mode with refresh does this automatically so reverse proxies do not return 502. Add &sync=1 only for one long blocking request (not recommended). You can use ?refresh=1, ?recalc=1, ?nocache=1, or ?recompute=1 on the URL. (block in the browser until done: synchronous refresh)

Metric mapping (value → extracted evidence)

Metric values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.

MetricValueEvidence / page extract
Revenue264.74
Operating profit-2.282
D&A45.09Row: derived: same-row components · dashboard=45.095 mln — derived: same-row components
EBITDA42.81
Net profit-11.58
Cash369.46
Debt short176.07
Debt long544.25
Net debt350.86Components: short debt 176.07 + long debt 544.25 + other financial liab. 0 + NCI 0 − cash 369.46 = net debt 350.86.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=350.862 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF50.15
Investing CF-19.48
Assets1 506.5
Equity326.22

Consistency checks · All checks passed

Balance sheet identity (A = L + E)TA (1,506) ≈ TL (1,180) + TE (326); residual +0 within 1%.
Net debt formulanet_debt 351 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 351.
EBITDA = OP + D&AEBITDA (43) ≈ OP (-2) + D&A (45) = 43.
Net profit vs operating profitNet profit (-12) sits within a plausible band vs operating profit (-2).
Cash ≤ total assetsCash (369) ≤ total assets (1,506).

Statement pages (discovery)

FormPages
P&L3, 4
BS6, 7
CF7, 8, 9

Statement previews & reconstructed tables

Highlights Yellow row = matched stored evidence label; orange cell = exact number used for that metric (hover row for details). Revenue Operating profit D&A EBITDA Net profit cash debt_short debt_long Assets Equity Operating CF Investing CF

Green / amber / red bars on the label column mark subtotal rows where summed detail lines match the reported total (heuristic). The table under each reconstructed grid lists every check (Σ detail vs reported, status).

P&L

Extracted metrics for this form (this period row)

MetricValue
Revenue264.74
Operating profit-2.282
EBITDA42.81
Net profit-11.58
D&A45.09
P&L — PDF page 3
PDF page scan — P&L — 3
P&L PDF page 3

No Camelot table — OCR (v8) below.

v8 OCR page 3: empty rows.

P&L — PDF page 4
PDF page scan — P&L — 4
P&L PDF page 4

No Camelot table — OCR (v8) below.

GPU v8 OCR — page 4 (34 rows). Blank amount cells are normal for section headers and line-wrapped captions; 0 from OCR on those rows is not a reported financial zero. Amounts follow the PDF header (often thousands of currency).

#Joined labelColumn 2Column 3
0JOINT STOCK COMPANY AIR ASTANA
1CONDENSED CONSOLIDATED INTERIM STATEMENT OF PROFIT OR LOSS
2FOR THE THREE-MONTH PERIOD ENDED 31 MARCH 2024 (UNAUDITED)
3(in thousands of USD)
4Revenue and other income
5Passenger revenue257315231936
6Cargo and mail50905275
7Other income2.3341907
8Total revenue and other income264739239118
9Operating expenses
10Fuel and oil costs-68615-57965
11Employee and crew cOStS-51678-41793
12Depreciation and amortisation-45095-37943
13Handling, landing fees and route charges28.14622.878
14Passenger service-2542220699
15Engineering and maintenance-2409624.105
16Selling costs-92929.973
17Consultancy, legal and professional services-4196-1190
18Insurance-3090-2545
19Information technology-1818-1410
20Property and office costs0.253-901
21Taxes, other than income tax1.08553
22Aircraft lease costs-538-1072
23Impairment loss-6-1
24Other-2691-2510
25Total operating expenses-267021-226038
26Operating (loss)profit before exceptional items-228213080
27Finance income51132890
28Finance costs-13639-12106
29Foreign exchange loss; net3.733-2681
30(Loss)profit before tax-145411183
31Income tax expense2958-254
32(Loss)profit for the period-41583929
33Basie aud diluted (loss)earnings per share (n USD)-0.0350.003

BS

Extracted metrics for this form (this period row)

MetricValue
Cash369.46
Debt Short176.07
Debt Long544.25
Assets1 506.5
Equity326.22
Net debt350.86
BS — PDF page 6
PDF page scan — BS — 6
BS PDF page 6

Camelot table (pages 6, primary page 6).

#Joined labelLine itemNotes31 March 202431 December 2023
031 March 202431 March 2024
1Notes (unaudited) 31 December 2023Notes(unaudited)31 December 2023
2ASSETSASSETS
3Non-current assetsNon-current assets
4Property and equipment 10 859,844 853,320Property and equipment10859,844853,320
5Intangible assets 3,373 2,836Intangible assets3,3732,836
6Prepayments for non-current assets 14 29,448 18,451Prepayments for non-current assets1429,44818,451
7Guarantee deposits 12 31,294 33,302Guarantee deposits1231,29433,302
8Deferred tax assets 10 40,868 37,040Deferred tax assets1040,86837,040
9Trade and other receivables 16 1,249 1,343Trade and other receivables161,2491,343
10966,076 946,292966,076946,292
11Current assetsCurrent assets
12Inventories 13 74,466 67,548Inventories1374,46667,548
13Prepayments 14 25,282 24,825Prepayments1425,28224,825
14Income tax prepaid 23,734 13,259Income tax prepaid23,73413,259
15Trade and other receivables 15 31,505 23,525Trade and other receivables1531,50523,525
16Other taxes prepaid 16 12,317 10,247Other taxes prepaid1612,31710,247
17Guarantee deposits 12 2,708 1,979Guarantee deposits122,7081,979
18Cash and cash equivalents 17 369,463 274,006Cash and cash equivalents17369,463274,006
19Other financial assets 18 945 763Other financial assets18945763
20540,420 416,152540,420416,152
21Total assets 1,506,496 1,362,444Total assets1,506,4961,362,444
22EQUITY AND LIABILITIESEQUITY AND LIABILITIES
23EquityEquity
24Share capital 19 138,112 17,000Share capital19138,11217,000
25Functional currency transition reserve (9,324) (9,324)Functional currency transition reserve(9,324)(9,324)
26Other reserves 153 -Other reserves153-
27Reserve on hedging instruments, net of tax (13,114) (16,292)Reserve on hedging instruments, net of tax(13,114)(16,292)
28Retained earnings 210,392 221,975Retained earnings210,392221,975
29Total equity 326,219 213,359Total equity326,219213,359
30Non-current liabilitiesNon-current liabilities
31Lease liabilities 24 544,253 543,896Lease liabilities24544,253543,896
32Provision for aircraft maintenance 21 165,185 148,618Provision for aircraft maintenance21165,185148,618
33Employee benefits 858 623Employee benefits858623
34710,296 693,137710,296693,137
35Current liabilitiesCurrent liabilities
36Loans 23 311 412Loans23311412
37Lease liabilities 24 175,761 174,997Lease liabilities24175,761174,997
38Deferred revenue 20 103,312 84,368Deferred revenue20103,31284,368
39Provision for aircraft maintenance 21 104,903 105,170Provision for aircraft maintenance21104,903105,170
40Trade and other payables 22 85,694 91,001Trade and other payables2285,69491,001
41469,981 455,948469,981455,948
42Total liabilities 1,180,277 1,149,085Total liabilities1,180,2771,149,085
43Total equity and liabilities 1,506,496 1,362,444Total equity and liabilities1,506,4961,362,444
44Book value per common share (in USD)* 0.906 12,383.706Book value per common share (in USD)*0.90612,383.706

No subtotal/total rows matched the built-in patterns on this table (or fewer than two detail lines above each candidate).

BS — PDF page 7
PDF page scan — BS — 7
BS PDF page 7

Camelot table (pages 7, primary page 7).

#Joined label1 January 2023Notes Share capitalcurrency → translationReserve on → hedgingRetained → earningsOther → reservesTotal equity
0currency Reserve oncurrencyReserve on
1translation hedging Retained OthertranslationhedgingRetainedOther
2Notes Share capital reserve instruments earnings reserves Total equityNotes Share capitalreserveinstrumentsearningsreservesTotal equity
3At 1 January 2023 17,000 (9,324) (25,398) 169,990 - 152,268At 1 January 202317,000(9,324)(25,398)169,990-152,268
4Profit for the period (unaudited) - - - 929 - 929Profit for the period (unaudited)---929-929
5Other comprehensive income: Realised loss on cash flow hedging 1,413 1,413Other comprehensive income: Realised loss on cash flow hedging1,4131,413
6instruments and effective portion of changes in fair value of fuelinstruments and effective portion of changes in fair value of fuel
7call options, net of tax (unaudited) - - - -call options, net of tax (unaudited)----
8Total comprehensive income for the period (unaudited) - - 1,413 929 - 2,342Total comprehensive income for the period (unaudited)--1,413929-2,342
9Dividends declared (unaudited) (16,776) - (16,776)Dividends declared (unaudited)(16,776)-(16,776)
10At 31 March 2023 (unaudited) 17,000 (9,324) (23,985) 154,143 - 137,834At 31 March 2023 (unaudited)17,000(9,324)(23,985)154,143-137,834
11At 1 January 2024 17,000 (9,324) (16,292) 221,975 - 213,359At 1 January 202417,000(9,324)(16,292)221,975-213,359
12Loss for the period (unaudited) - - - (11,583) - (11,583)Loss for the period (unaudited)---(11,583)-(11,583)
13Other comprehensive income: Realised loss on cash flow hedgingOther comprehensive income: Realised loss on cash flow hedging
14instruments and effective portion of changes in fair value of fuelinstruments and effective portion of changes in fair value of fuel
15call options, net of tax (unaudited) - - 3,178 - - 3,178call options, net of tax (unaudited)--3,178--3,178
16Total comprehensive income/(loss) for the period (unaudited) - - 3,178 (11,583) - (8,405)Total comprehensive income/(loss) for the period (unaudited)--3,178(11,583)-(8,405)
17Issue of shares 121,112 - - - - 121,112Issue of shares121,112----121,112
18Issue costs - - - - (1,343) (1,343)Issue costs----(1,343)(1,343)
19Equity settled share-based payments - - - - 1,496 1,496Equity settled share-based payments----1,4961,496
20At 31 March 2024 (unaudited) 138,112 (9,324) (13,114) 210,392 153 326,219At 31 March 2024 (unaudited)138,112(9,324)(13,114)210,392153326,219

No subtotal/total rows matched the built-in patterns on this table (or fewer than two detail lines above each candidate).

CF

Extracted metrics for this form (this period row)

MetricValue
Operating CF50.15
Investing CF-19.48

Tables and checks run on 2 of 3 PDF pages for this form (timeout budget). Raise REPORT_REVIEW_HEAVY_RECON_PAGES for more.

CF — PDF page 7
PDF page scan — CF — 7
CF PDF page 7

Camelot table (pages 7, primary page 7).

#Joined label1 January 2023Notes Share capitalcurrency → translationReserve on → hedgingRetained → earningsOther → reservesTotal equity
0currency Reserve oncurrencyReserve on
1translation hedging Retained OthertranslationhedgingRetainedOther
2Notes Share capital reserve instruments earnings reserves Total equityNotes Share capitalreserveinstrumentsearningsreservesTotal equity
3At 1 January 2023 17,000 (9,324) (25,398) 169,990 - 152,268At 1 January 202317,000(9,324)(25,398)169,990-152,268
4Profit for the period (unaudited) - - - 929 - 929Profit for the period (unaudited)---929-929
5Other comprehensive income: Realised loss on cash flow hedging 1,413 1,413Other comprehensive income: Realised loss on cash flow hedging1,4131,413
6instruments and effective portion of changes in fair value of fuelinstruments and effective portion of changes in fair value of fuel
7call options, net of tax (unaudited) - - - -call options, net of tax (unaudited)----
8Total comprehensive income for the period (unaudited) - - 1,413 929 - 2,342Total comprehensive income for the period (unaudited)--1,413929-2,342
9Dividends declared (unaudited) (16,776) - (16,776)Dividends declared (unaudited)(16,776)-(16,776)
10At 31 March 2023 (unaudited) 17,000 (9,324) (23,985) 154,143 - 137,834At 31 March 2023 (unaudited)17,000(9,324)(23,985)154,143-137,834
11At 1 January 2024 17,000 (9,324) (16,292) 221,975 - 213,359At 1 January 202417,000(9,324)(16,292)221,975-213,359
12Loss for the period (unaudited) - - - (11,583) - (11,583)Loss for the period (unaudited)---(11,583)-(11,583)
13Other comprehensive income: Realised loss on cash flow hedgingOther comprehensive income: Realised loss on cash flow hedging
14instruments and effective portion of changes in fair value of fuelinstruments and effective portion of changes in fair value of fuel
15call options, net of tax (unaudited) - - 3,178 - - 3,178call options, net of tax (unaudited)--3,178--3,178
16Total comprehensive income/(loss) for the period (unaudited) - - 3,178 (11,583) - (8,405)Total comprehensive income/(loss) for the period (unaudited)--3,178(11,583)-(8,405)
17Issue of shares 121,112 - - - - 121,112Issue of shares121,112----121,112
18Issue costs - - - - (1,343) (1,343)Issue costs----(1,343)(1,343)
19Equity settled share-based payments - - - - 1,496 1,496Equity settled share-based payments----1,4961,496
20At 31 March 2024 (unaudited) 138,112 (9,324) (13,114) 210,392 153 326,219At 31 March 2024 (unaudited)138,112(9,324)(13,114)210,392153326,219

No subtotal/total rows matched the built-in patterns on this table (or fewer than two detail lines above each candidate).

CF — PDF page 8
PDF page scan — CF — 8
CF PDF page 8

Camelot table (pages 8, primary page 8).

#Joined labelLine itemNotes31 March 202431 March 2023
0period ended period endedperiod endedperiod ended
131 March 2024 31 March 202331 March 202431 March 2023
2Notes (unaudited) (unaudited)Notes(unaudited)(unaudited)
Operating activities
3OPERATING ACTIVITIES:OPERATING ACTIVITIES:
4(Loss)/profit before tax (14,541) 1,183(Loss)/profit before tax(14,541)1,183
5Adjustments for:Adjustments for:
6Depreciation and amortisation of property and equipment and 37,943Depreciation and amortisation of property and equipment and37,943
7intangible assets 11 45,095intangible assets1145,095
8Gain on sale of property, equipment and inventory (211) (302)Gain on sale of property, equipment and inventory(211)(302)
9Change in impairment allowance for prepayments, trade 12, 14, (1,982)Change in impairment allowance for prepayments, trade12, 14,(1,982)
10receivables, guarantee deposits and cash and bank balances 15,17 (108)receivables, guarantee deposits and cash and bank balances15,17(108)
11Change in write-down of obsolete and slow-moving (177)Change in write-down of obsolete and slow-moving(177)
12inventories 13 (188)inventories13(188)
13Change in vacation accrual 22 1,046 349Change in vacation accrual221,046349
14Change in provision for aircraft maintenance 7, 21 23,258 21,631Change in provision for aircraft maintenance7, 2123,25821,631
15Change in customer loyalty program provision 20 433 (133)Change in customer loyalty program provision20433(133)
16Foreign exchange loss, net 3,733 2,681Foreign exchange loss, net3,7332,681
17Finance income, excluding impairment (4,756) (2,856)Finance income, excluding impairment(4,756)(2,856)
18Finance costs, excluding impairment 13,638 10,813Finance costs, excluding impairment13,63810,813
19Equity-settled share-based payment 19 1,496 -Equity-settled share-based payment191,496-
20Operating cash flow before movements in working capital 68,895 69,150Operating cash flow before movements in working capital68,89569,150
21Change in trade and other accounts receivables (7,965) (2,069)Change in trade and other accounts receivables(7,965)(2,069)
22Change in prepayments (2,656) (3,823)Change in prepayments(2,656)(3,823)
23Change in inventories (6,555) (10,608)Change in inventories(6,555)(10,608)
24Change in trade and other payables and provision of aircraft (14,035) (13,682)Change in trade and other payables and provision of aircraft(14,035)(13,682)
25maintenancemaintenance
26Change in deferred revenue 18,511 23,939Change in deferred revenue18,51123,939
27Change in other financial assets 546 (995)Change in other financial assets546(995)
28Cash generated from operations 56,741 61,912Cash generated from operations56,74161,912
29Income tax paid (11,333) (11,876)Income tax paid(11,333)(11,876)
30Interest received 4,744 2,617Interest received4,7442,617
31Net cash generated from operating activities 50,152 52,653Net cash generated from operating activities50,15252,653
Investing activities
32INVESTING ACTIVITIES:INVESTING ACTIVITIES:
33Purchase of property and equipment (18,342) (15,244)Purchase of property and equipment(18,342)(15,244)
34Proceeds from disposal of property and equipment 334 1,169Proceeds from disposal of property and equipment3341,169
35Purchase of intangible assets (741) (588)Purchase of intangible assets(741)(588)
36Bank and Guarantee deposits placed (1,238) (754)Bank and Guarantee deposits placed(1,238)(754)
37Bank and Guarantee deposits withdrawn 502 2,815Bank and Guarantee deposits withdrawn5022,815
38Net cash used in investing activities (19,485) (12,602)Net cash used in investing activities(19,485)(12,602)

Subtotals vs summed lines (heuristic)

For each recognised total/subtotal row, amounts in the detected reporting column are summed over preceding detail rows until another subtotal or a lookback limit. This mirrors coarse PHP-style checks; it is not a full chart-of-accounts reconciliation.

RowLabel (trimmed)Σ detailReported|Δ|/scaleStatus
31Net cash generated from operating activities 50,152 52,653175,81950,1520.7148Mismatch (23 lines)
38Net cash used in investing activities (19,485) (12,602)-19,485-19,4850.0000OK (5 lines)

Formulas used