Frontierby eninvs

Language: EN · RU

← Company

AIRA 2024-09-30 9M — report review

Status: OK — incomplete — unset metrics listed below; 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/2024-09-30_Q3_aa-fs-9m-2024-eng-9m-2024-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
Revenue900.61Row: Total revenue and other income; 749,672; 213,588; (62,654) · dashboard=900.606 mln · pages 13 — [PL page 13] Total revenue and other income | 749,672 | 213,588 | (62,654) | 900,606
Operating profit107.87Row: operating_profit (mln USD, batch apply) · dashboard=107.873 mln — [DeepSeek] operating_profit (mln USD, batch apply)
D&A142.61Row: da (mln USD, batch apply) · dashboard=142.606 mln — [DeepSeek] da (mln USD, batch apply)
EBITDA250.48Row: ebitda (mln USD, batch apply) · dashboard=250.479 mln — [DeepSeek] ebitda (mln USD, batch apply)
Net profit-0.21Row: Property and office costs; (2,440); (210); (2,650) (after income tax row) · dashboard=-0.210 mln · pages 13 — [PL page 13] Property and office costs | (2,440) | (210) | - | (2,650) (after income tax row)
Cash473.88Row: cash (mln USD, batch apply) · dashboard=473.881 mln — [DeepSeek] cash (mln USD, batch apply)
Debt shortRow: nullified outlier 5491 (~30x median ~180, TE+debt>TA) — [manual] nullified outlier 5491 (~30x median ~180, TE+debt>TA)
Debt long0Row: debt_long (mln USD, batch apply) · dashboard=0.000 mln — [DeepSeek] debt_long (mln USD, batch apply)
Net debt-473.88Components: short debt 0 + long debt 0 + other financial liab. 0 + NCI 0 − cash 473.88 = net debt -473.88.Row: net_debt (mln USD, batch apply) · dashboard=-473.881 mln — [DeepSeek] net_debt (mln USD, batch apply)
Operating CF305.39Row: operating_cash_flow (mln USD, batch apply) · dashboard=305.388 mln — [DeepSeek] operating_cash_flow (mln USD, batch apply)
Investing CF-42.2Row: investing_cash_flow (mln USD, batch apply) · dashboard=-42.202 mln — [DeepSeek] investing_cash_flow (mln USD, batch apply)
Assets1 762.69Row: total_assets (mln USD, batch apply) · dashboard=1,762.686 mln — [DeepSeek] total_assets (mln USD, batch apply)
Equity390.25Row: total_equity (mln USD, batch apply) · dashboard=390.247 mln — [DeepSeek] total_equity (mln USD, batch apply)

Consistency checks · All checks passed

Balance sheet identity (A = L + E)TA (1,763) ≈ TL (1,372) + TE (390); residual +0 within 1%.
Net debt formulanet_debt -474 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -474.
EBITDA = OP + D&AEBITDA (250) ≈ OP (108) + D&A (143) = 250.
Net profit vs operating profitNet profit (-0) sits within a plausible band vs operating profit (108).
Cash ≤ total assetsCash (474) ≤ total assets (1,763).

Statement pages (discovery)

FormPages
P&L13
BS14
CF14

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
Revenue900.61
Operating profit107.87
EBITDA250.48
Net profit-0.21
D&A142.61
P&L — PDF page 13
PDF page scan — P&L — 13
P&L PDF page 13

Camelot table (pages 13, primary page 13).

#Joined labelLine item20232023Inter-group → eliminationTotal
0Nine-month Nine-monthNine-monthNine-month
1period ended period endedperiod endedperiod ended
230 September 30 September30 September30 September
32023 202320232023
4’000 USD (unaudited) (unaudited)’000 USD(unaudited)(unaudited)
5Condensed consolidated interim Inter-groupCondensed consolidated interimInter-group
6statement of profit or loss Air Astana FlyArystan elimination Totalstatement of profit or lossAir AstanaFlyArystaneliminationTotal
7Revenue and other incomeRevenue and other income
8Passenger revenue 666,562 211,367 - 877,929Passenger revenue666,562211,367-877,929
9Lease 62,423 231 (62,654) -Lease62,423231(62,654)-
10Cargo and mail revenue 14,507 1,174 - 15,681Cargo and mail revenue14,5071,174-15,681
11Other income 6,180 816 - 6,996Other income6,180816-6,996
12Total revenue and other income 749,672 213,588 (62,654) 900,606Total revenue and other income749,672213,588(62,654)900,606
13Operating expensesOperating expenses
14Fuel and oil costs (156,743) (52,048) - (208,791)Fuel and oil costs(156,743)(52,048)-(208,791)
15Employee and crew costs (110,619) (33,024) - (143,643)Employee and crew costs(110,619)(33,024)-(143,643)
16Depreciation and amortisation (116,326) (30,924) 28,821 (118,429)Depreciation and amortisation(116,326)(30,924)28,821(118,429)
17Passenger service (65,078) (10,817) - (75,895)Passenger service(65,078)(10,817)-(75,895)
18Engineering and maintenance (76,563) (32,167) 25,576 (83,154)Engineering and maintenance(76,563)(32,167)25,576(83,154)
19Handling, landing fees and routeHandling, landing fees and route
20charges (60,599) (16,828) - (77,427)charges(60,599)(16,828)-(77,427)
21Selling costs (27,351) (2,981) - (30,332)Selling costs(27,351)(2,981)-(30,332)
22Aircraft lease costs (1,647) (1,625) 1,009 (2,263)Aircraft lease costs(1,647)(1,625)1,009(2,263)
23Consultancy, legal and professionalConsultancy, legal and professional
24services (3,502) (99) - (3,601)services(3,502)(99)-(3,601)
25Insurance (5,701) (2,369) - (8,070)Insurance(5,701)(2,369)-(8,070)
26Information technology (3,729) (1,154) - (4,883)Information technology(3,729)(1,154)-(4,883)
27Taxes, other than income tax (2,885) - - (2,885)Taxes, other than income tax(2,885)--(2,885)
28Property and office costs (2,440) (210) - (2,650)Property and office costs(2,440)(210)-(2,650)
29Other (8,954) (754) - (9,708)Other(8,954)(754)-(9,708)
30Total operating expenses (642,137) (185,000) 55,406 (771,731)Total operating expenses(642,137)(185,000)55,406(771,731)
31Operating profit 107,535 28,588 (7,248) 128,875Operating profit107,53528,588(7,248)128,875
326. REVENUE AND OTHER INCOME6. REVENUE AND OTHER INCOME

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

BS

Extracted metrics for this form (this period row)

MetricValue
Cash473.88
Debt Short
Debt Long0
Assets1 762.69
Equity390.25
Net debt-473.88
BS — PDF page 14
PDF page scan — BS — 14
BS PDF page 14

Camelot table (pages 14, primary page 14).

#Joined labelLine item2024Column 3
0Gain on disposal of spare parts and other assets 3,000 3,376Gain on disposal of spare parts and other assets3,0003,376
1Income from ground services 1,318 1,094Income from ground services1,3181,094
2Other 1,207 1,377Other1,2071,377
312,165 6,99612,1656,996
4The Group purchased a spare engine in June 2024 which was immediately sold as part of a sale andThe Group purchased a spare engine in June 2024 which was immediately sold as part of a sale and
5leaseback transaction. The Group measured the right-of-use asset arising from the leaseback at theleaseback transaction. The Group measured the right-of-use asset arising from the leaseba
6proportion of the previous carrying amount of the asset that relates to the right-of-use retained by theproportion of the previous carrying amount of the asset that relates to the right-of-use retained by
7Group. Accordingly, the Group recognized a net gain of USD 5,196 thousand which represents theGroup. Accordingly, the Group recognized a net gain of USD 5,196 thousand which represe
8excess of the sale proceeds over lease liabilities and the changes in engine’s related assets. The Groupexcess of the sale proceeds over lease liabilities and the changes in engine’s related assets. The G
9has sold a spare engine for the total amount of USD 18,750 thousand and recognised a right-of-use assethas sold a spare engine for the total amount of USD 18,750 thousand and recognised a right-of-use as
10of USD 5,491 thousand and lease liabilities of USD 9,814 thousand. Under the lease agreement theof USD 5,491 thousand and lease liabilities of USD 9,814 thousand. Under the lease agreeme
11Group has leased back the spare engine for eight years with monthly payments. The Group hasGroup has leased back the spare engine for eight years with monthly payments. The Grou
12recognised USD 9,519 thousand as net proceeds from the sale and leaseback transaction in investingrecognised USD 9,519 thousand as net proceeds from the sale and leaseback transaction in investing
13activities in the consolidated statement of cash flows.activities in the consolidated statement of cash flows.
14During the nine-months periods ended 30 September 2024 and 30 September 2023, passenger, cargoDuring the nine-months periods ended 30 September 2024 and 30 September 2023, passenger, cargo
15and mail revenue, representing total revenue from contracts with customers, were generated from theand mail revenue, representing total revenue from contracts with customers, were generated from the
16following destinations in each operating segment:following destinations in each operating segment:

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 CF305.39
Investing CF-42.2
CF — PDF page 14
PDF page scan — CF — 14
CF PDF page 14

Camelot table (pages 14, primary page 14).

#Joined labelLine item2024Column 3
0Gain on disposal of spare parts and other assets 3,000 3,376Gain on disposal of spare parts and other assets3,0003,376
1Income from ground services 1,318 1,094Income from ground services1,3181,094
2Other 1,207 1,377Other1,2071,377
312,165 6,99612,1656,996
4The Group purchased a spare engine in June 2024 which was immediately sold as part of a sale andThe Group purchased a spare engine in June 2024 which was immediately sold as part of a sale and
5leaseback transaction. The Group measured the right-of-use asset arising from the leaseback at theleaseback transaction. The Group measured the right-of-use asset arising from the leaseba
6proportion of the previous carrying amount of the asset that relates to the right-of-use retained by theproportion of the previous carrying amount of the asset that relates to the right-of-use retained by
7Group. Accordingly, the Group recognized a net gain of USD 5,196 thousand which represents theGroup. Accordingly, the Group recognized a net gain of USD 5,196 thousand which represe
8excess of the sale proceeds over lease liabilities and the changes in engine’s related assets. The Groupexcess of the sale proceeds over lease liabilities and the changes in engine’s related assets. The G
9has sold a spare engine for the total amount of USD 18,750 thousand and recognised a right-of-use assethas sold a spare engine for the total amount of USD 18,750 thousand and recognised a right-of-use as
10of USD 5,491 thousand and lease liabilities of USD 9,814 thousand. Under the lease agreement theof USD 5,491 thousand and lease liabilities of USD 9,814 thousand. Under the lease agreeme
11Group has leased back the spare engine for eight years with monthly payments. The Group hasGroup has leased back the spare engine for eight years with monthly payments. The Grou
12recognised USD 9,519 thousand as net proceeds from the sale and leaseback transaction in investingrecognised USD 9,519 thousand as net proceeds from the sale and leaseback transaction in investing
13activities in the consolidated statement of cash flows.activities in the consolidated statement of cash flows.
14During the nine-months periods ended 30 September 2024 and 30 September 2023, passenger, cargoDuring the nine-months periods ended 30 September 2024 and 30 September 2023, passenger, cargo
15and mail revenue, representing total revenue from contracts with customers, were generated from theand mail revenue, representing total revenue from contracts with customers, were generated from the
16following destinations in each operating segment:following destinations in each operating segment:

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

Formulas used