Frontierby eninvs

Язык: EN · RU

← Компания

AIRA 2024-09-30 9M — report review

Status: OK — неполно — см. пустые метрики ниже; Currency: USD; Amounts unit: millions; Forms:

Дата публикации отчёта: Не сохранена для этого периода — укажите financial_report_date в строке (EDGAR filingDate, KASE change_date или manual_catalog).

Full financial report: Ссылка

PDF (local): data/raw_pdfs/AIRA/2024-09-30_Q3_aa-fs-9m-2024-eng-9m-2024-pdf.pdf

Чтобы заново выполнить поиск форм и превью из PDF, откройте эту ссылку Основная ссылка запускает пересчёт в фоне: панель статуса, затем готовая страница. Тяжёлый режим с refresh по умолчанию тоже в фоне (иначе прокси даёт 502). &sync=1 — только для одного долгого синхронного ответа (не рекомендуется). Можно ?refresh=1, ?recalc=1, ?nocache=1 или ?recompute=1. (дождаться в браузере: синхронное обновление)

Сопоставление метрик (значение → evidence)

Значения метрик приведены к единицам дашборда, где это применимо; в колонке evidence — сохранённый фрагмент из текстового слоя PDF или OCR на этапе извлечения.

MetricValueEvidence / page extract
Выручка900.61Row: 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
Опер. прибыль107.87Row: operating_profit (mln USD, batch apply) · dashboard=107.873 mln — [DeepSeek] operating_profit (mln USD, batch apply)
Аморт. и износ142.61Row: 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)
Чистая прибыль-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)
Чистый долг-473.88Компоненты: краткосрочный долг 0 + долгосрочный 0 + прочие фин. обязательства 0 + доля НКУ 0 − денежные средства 473.88 = чистый долг -473.88.Row: net_debt (mln USD, batch apply) · dashboard=-473.881 mln — [DeepSeek] net_debt (mln USD, batch apply)
Операц. ДДС305.39Row: operating_cash_flow (mln USD, batch apply) · dashboard=305.388 mln — [DeepSeek] operating_cash_flow (mln USD, batch apply)
Инвест. ДДС-42.2Row: investing_cash_flow (mln USD, batch apply) · dashboard=-42.202 mln — [DeepSeek] investing_cash_flow (mln USD, batch apply)
Активы1 762.69Row: total_assets (mln USD, batch apply) · dashboard=1,762.686 mln — [DeepSeek] total_assets (mln USD, batch apply)
Капитал390.25Row: total_equity (mln USD, batch apply) · dashboard=390.247 mln — [DeepSeek] total_equity (mln USD, batch apply)

Проверки финансовой согласованности · Все проверки пройдены

Балансовое тождество (A = L + E)TA (1,763) ≈ TL (1,372) + TE (390); residual +0 within 1%.
Формула чистого долгаnet_debt -474 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -474.
EBITDA = OP + D&AEBITDA (250) ≈ OP (108) + D&A (143) = 250.
Чистая прибыль vs операционнаяNet profit (-0) sits within a plausible band vs operating profit (108).
Денежные средства ≤ активовCash (474) ≤ total assets (1,763).

Statement pages (discovery)

FormPages
P&L13
BS14
CF14

Превью страниц и восстановленные таблицы

Подсветка Жёлтая строка — совпадение с evidence; оранжевая ячейка — точное число, взятое для метрики (наведите на строку). Выручка Опер. прибыль Аморт. и износ EBITDA Чистая прибыль cash debt_short debt_long Активы Капитал Операц. ДДС Инвест. ДДС

Зелёная / янтарная / красная полоса у подписи строки — итог/субитог, где сумма детальных строк сравнивается с числом в отчёте (эвристика). Под каждой таблицей — список проверок (Σ строк vs отчёт, статус).

P&L

Извлечённые метрики по этой форме (строка периода)

ПоказательЗначение
Выручка900.61
Опер. прибыль107.87
EBITDA250.48
Чистая прибыль-0.21
Аморт. и износ142.61
P&L — PDF page 13
Скан страницы PDF — 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

Извлечённые метрики по этой форме (строка периода)

ПоказательЗначение
Cash473.88
Debt Short
Debt Long0
Активы1 762.69
Капитал390.25
Чистый долг-473.88
BS — PDF page 14
Скан страницы PDF — 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

Извлечённые метрики по этой форме (строка периода)

ПоказательЗначение
Операц. ДДС305.39
Инвест. ДДС-42.2
CF — PDF page 14
Скан страницы PDF — 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