Frontierby eninvs

Language: EN · RU

← Company

ID_ADRO 2025-12-31 FY — 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: Report (PDF)

PDF (local): data/raw_pdfs/ID_ADRO/2025-12-31_FY_ADRO_Q4_2025.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)

Default view is fast (metric table + statement page numbers only) so reverse proxies do not time out. Use ?heavy=1 when you need embedded page images and Camelot tables.

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
Revenue1 873.53Row: revenue (mln USD, batch apply) · dashboard=1,873.528 mln — [DeepSeek] revenue (mln USD, batch apply)
Operating profit517.58
D&A254.2Row: da (mln USD, batch apply) · dashboard=254.200 mln — [DeepSeek] da (mln USD, batch apply)
EBITDA771.8Row: operating_profit + da (mln) · dashboard=771.800 mln — operating_profit + da (mln)
Net profit489.85Row: net_profit (mln USD, batch apply) · dashboard=489.845 mln — [DeepSeek] net_profit (mln USD, batch apply)
Cash1 044.12
Debt short60.33
Debt long760.94
Net debt-222.86Components: short debt 60.33 + long debt 760.94 + other financial liab. 0 + NCI 0 − cash 1 044.12 = net debt -222.86.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-222.859 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF594.12
Investing CF-531.37
Assets6 816.99
Equity5 003.95

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 1,813; known debt components fit within that envelope.
Net debt formulanet_debt -223 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -223.
EBITDA = OP + D&AEBITDA (772) ≈ OP (518) + D&A (254) = 772.
Net profit vs operating profitNet profit (490) sits within a plausible band vs operating profit (518).
Cash ≤ total assetsCash (1,044) ≤ total assets (6,817).

Statement pages (discovery)

FormPages
P&L135
BS
CF22

Statement previews & reconstructed tables

Embedded PDF thumbnails and Camelot reconstruction are omitted in the default view to avoid gateway timeouts and huge HTML. Open full previews & tables (?heavy=1).

Formulas used