P/E and EV/EBITDA use LTM from up to four quarter rows when they look comparable (incl. Q2/Q4); if the feed is only Q1 and Q3, we use latest FY profit/EBITDA instead of summing them. P/B is market cap ÷ latest FY equity. Hover multiples for the exact formula. Financial rows: year(period_end) ≥ max(2023, current calendar year − 2) (hide older).
PDF (local):/root/projects/frontier/data/raw_pdfs/KMG/2025-03-31_Q1_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.
EBITDA (318,002) ≈ OP (137,008) + D&A (180,994) = 318,002.
✓
Net profit vs operating profit
Net profit (196,526) sits within a plausible band vs operating profit (137,008).
✓
Cash ≤ total assets
Cash (1,789,319) ≤ total assets (18,836,041).
⚠
Debt step-change vs prior period
Total interest-bearing debt fell 100% vs prior period (4,091,617 → 0). Financing cash flow not extracted — can't verify the move was real (could be an OCR miss of a major debt line).
Statement pages (discovery)
Form
Pages
P&L
4, 5
BS
6, 7
CF
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). RevenueOperating profitD&AEBITDANet profitcashdebt_shortdebt_longAssetsEquityOperating CFInvesting 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)
Metric
Value
Revenue
2 241 251
Operating profit
137 008
EBITDA
318 002.25
Net profit
196 526
D&A
180 994.25
P&L — PDF page 4
PDF page scan — P&L — 4
No Camelot table — OCR (v8) below.
GPU v8 OCR — page 4 (32 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 label
Column 2
Column 3
0
IpomexyTO4HaA COKpaleHHaA KOHCOJHAHpOBaHHaA
1
AO <HauHOHaJLHAA KOMnAHHS kKa3Mynamla3x @MHAHCOBaA OT4ETHOCTL (HeayjupOBaHHaa)
Aons B npubbinm cobMectHbIx npeAmphATMM M accoummpoBahHbix
8
KoMnahw, Hetto
185.393
154.325
9
Aoxon OT BblbbITMA Aoyephem oprahwzayum
0
16.41
10
npouehTHblM AOXOg, paccyntahhbl c cnonbaoBaHheM Metona
11
addekthbhoM npolehTHOM cTabkh
43.433
39.817
12
Npoymm dnHaHCoBbIv AOXOA
1.102
61567
13
Npoywi onepayhoHHbl BOXOA
7.391
4.11
14
Mroro BblpYYka Wnpoywe BOXoBLL
2478570
2503547
15
PacxoAbl M 3atpatbl
16
CebectonMoCTb nokynHoM Hedth, raza, HedtenpoAyKTOB W npoynx
17
MarephanoB
-1215853
-1265810
18
NponaboncTBeHHble pacxonbl
-362.146
-328.271
19
Hanorm kpome noAoxogHoro Hanora
-149.287
-133.399
20
V3Hoc , MCTOLLeHMe M amopth3alha
-177.916
-162.313
21
Pacxopbl no tpahcnopthpobke W peanmaaumn
-71.393
-66.509
22
Obune V aAMMHnCTpathBHble pacxonbl
-45.48
-39.005
23
onhahcoBble gatpatbl
-81.723
-74.517
24
OrpuyatenbHaa Kypcobaa pa3hMya, Heto
-60.928
-16.521
25
Obecyehehve OCHOBHbIX cpeACTB V paCxopbl no paabenke
-22.548
-96
26
OxmAaemble KpeAutHble ybbITKM
168
-503
27
Npoyue pacXogbl
6.251
8.566
28
Mroro pacXoALLW zarpatbl
2.193
95.51
29
npubbinb AO yyera noAOxopHoro Hanora
285.213
408.037
30
PacXogbL no_nOBOXOBHQMY Hanory
92.695
107.597
31
Yuctaa MPWbLIJL za nepwog
192.518
300.44
P&L — PDF page 5
PDF page scan — P&L — 5
No Camelot table — OCR (v8) below.
GPU v8 OCR — page 5 (36 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 label
Column 2
Column 3
0
IpoMexyTOYHaA cOKpaIeHHaa KOHCOJHJHpOBaHHaA
1
AO <HaunonaJLHAA KOMIAHHA <Ka3Mynaiilaz pHHaHcoBas OT4ETHOCTE (HeayupOBaHnaa)
GPU v8 OCR — page 6 (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 label
Column 2
Column 3
0
IpomexyTO4HaA COKpalCHHa: KOHCOJIHJHpOBaHHaq
1
AO <Ha.HonaJBHAA KOMIAHHA (KazMynaiila3x @HHAHCOBaA OTHETHOCTL (neayIHpOBaHHaa)
VHBecTMLMM B COBMectHble npeAnpMATMA M accoumpobahhble
13
KoMnahwn
5198242
5378513
14
HAC K Bo3Meliehnio
26.32
30.396
15
AbaHcbl 3a RonrocpoyHble aKTMBbl
101.312
88.216
16
Npoyne nonrocpoyHble Heduhahcobble akThBbl
7.3
7.767
17
BaMMbl V Aebutopckaq 3anonxehhoctb OT CBABaHHbIx CTOpOH
122.229
121.673
18
Mpoyne nonrocpoyHble @wHahcoBble akThBbI
45.131
48.249
19
AonrocpoyHble bahkobckhe BKaAbI
71.923
74.329
20
AKTMBbL nQ oToxeHHOMY Hanory
49.309
50.705
21
Kpatkocpoyhble aKTMBBI
22
Tobapho-MatepuarbHble 3anacbl
342.289
413.741
23
Toprobaa Rebwtopckaa 3anonxehhoctb
703.274
443.057
24
HAC K Bo3Melyehmio
42.784
48.408
25
Npenonnata no noAOXOAHOMY Hanory
38.989
41.17
26
Tpoyue KpatkocpoyHble HedmhaHcoBble akTMBbl
151.487
180.754
27
3aMMbl M Rebntopckaa 3aponxehhoctb OT CBA3aHHbIX CTOpOH
109.159
84.24
28
Npoyne kpatkocpoyHble @mhahcoBble aKTMBbl
72.474
63.528
29
KpatkocpoyHble bahkobckhe BKnaAbl
1137484
1513816
30
Qehexhble_CpeAcTBa M MX 3KBMBanehtbL
1789.319
1216.451
31
AkTwebl; KacchdhynpobaHHble Kak npepha3hayehhble AJA
32
npoqaxn
2.354
505
33
Mroro aKTMBbI
18836041
18934647
BS — PDF page 7
PDF page scan — BS — 7
No Camelot table — OCR (v8) below.
GPU v8 OCR — page 7 (37 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 label
Column 2
Column 3
0
Mpomexkytoyhaa cokpalyehhaR KOHcOMAMpobahhaa
1
AO kHaywohanbhaa KomnaHMA < Ka3Myhairazn tuhahcobaa Otyethoctb (HeavAnpoBaHHaa)
Banahcobaa CTOHMOCTE OAHoM akywwt B Tbicayax Tehre
17870
17998
CF
Extracted metrics for this form (this period row)
Metric
Value
Operating CF
427 458
Investing CF
150 839
CF — PDF page 8
PDF page scan — CF — 8
No Camelot table — OCR (v8) below.
GPU v8 OCR — page 8 (44 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 label
Column 2
Column 3
0
IpoMexyToyHaa COKpaLeHHaa KOHCOJIMAHpOBaHHa:
1
AO <HauHOHaJLHAA KOMIAHHA <Ka3MyhaiiFa3x QHHAHCOBaA OT4ETHOCTH (Heay MpoBaHHaq)
Obecuehehle OCHOBHbIX CpeACTB paCXoAbl no paabepke M OLehke
22.548
96
10
Peanu3obaHHblM ybbitoKl(npwobinb) OT Mpon3BOAHbIX MHCTpYMeHToB
11
no Hedrenpopyktam
1.124
-169
12
Npubbinb OT npopaxh Royepheh oprahnaaumm
0
-16.41
13
NpoyeHTHbI ROxoA; paccyktahhblm c McnonbzobahneM Metopa
14
apdektmBhom npoyeHTHOM cTaBKh
-43.433
-39.817
15
npoyni @nHaHCoBblh AOXOA
-1.102
-61.567
16
oMHahcOBble 3atpatbl
81.723
74.517
17
Aona 8 npwbbinm COBMectHbIx npeAnpuathM W accouumpoBaHHbIX
18
KoMnahwm, HetTo
-185.393
-154.325
19
Vamehehne B pezepbax
-3.425
-9.163
20
Otphyatenbha; kypcoba: pa3hmya, HetTO
60.928
13.342
21
BocctaHobnehue ToBapHo-MatepuanbHblx zanacoB Ao YMCTOV
22
CTOMMOCTM peanmaaymm
-2.464
-3.919
23
yobitok OT Bbi6bITMA OCHOBHbIX cpeACTB HemarephanbHbIX aKTMBOB,
4
24
VHBeCTMLMOHHoM HeABVXMMOCTV M aKTMBOB, Knaccudhunpobahhbix
25
Kak npenHa3hayeHHble An9 nponaxw; HetTo
633
1.239
26
OxuAaeMble kpeAMTHble yobITKV
-168
503
27
Npoyue koppeKTPoBKh
5.119
5.508
28
Onepaymohhaa nphbbinb Ao Koppektmpobok ogopothoro
29
Kanwtana
399.219
380.185
30
VameheHMa B HAC K Bo3Melehui
4.186
11.271
31
VameheHMA B ToBapHO-MatepmanbHbIx ganacax
46.59
35.944
32
V3mehehma B Toprobom Aebntopckov 3aAOnxeHHocTh V npoynx
33
KpaTKocpOyHbIX aKtVBax
-245.54
-213.1
34
M3Mehehma 8 Toprobov V npoyem kpephtopCKOM 3aAonXeHHoCth M
35
ob93atenbCTBax no Aorobopam € nokynatenAmn
76.409
63.425
36
Mamehehwa nPoyux Hanorax Kynate
17378
-48.962
37
Aehexhble notokh OT onepalhohhow Reatenbhocth
298.242
228.763
38
AnbnAeHAbl; nonyyeHHble OT CoBMeCTHbIX npeAmpATWM w
39
accoynmpobakhbix komnaHnm
156.389
54.814
40
Onnata noROXoRHoro Hanora
-54.82
-23.391
41
npoLeHtbl nonyyeHHble
39.919
22.546
42
DpoyeHTbl ynnayeHhble
12.272
-12.076
43
YwcTble gehexhble nOToKh OT onepaymoHHon AearenbHoctW
427.458
270.656
CF — PDF page 9
PDF page scan — CF — 9
No Camelot table — OCR (v8) below.
GPU v8 OCR — page 9 (44 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 label
Column 2
Column 3
0
IpoMe yTo4Haa corpaneHhaq KOHCOJIHHHpOBaHHas
1
AO (HauHOHaJLHAA KOMIAHHS <Ka3MynaiCazx QHHaHcoBaA OTYETHOCTL (HeayAHpOBaHHaA)
