Frontierby eninvs

Language: EN · RU

← Company

KSPI 2023-09-30 9M — report review

Status: OK — incomplete — unset metrics listed below; Currency: KZT; Amounts unit: millions; Forms: ✓ ✓ ✓

Report published: 2023-10-01

Full financial report: Report (KASE)

kase_fin_data_provenance_note

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 342 697Row: nine-month cumulative value 1342697.0 put back (a relabel pass had turned only this field into a standalone quarter 508436.0; the card treats a Q3 row beside an H1 row as year-to-date and subtracts the half year, so a standalone value here produced a negative quarter). Original note: was 1342697.0, the nine months to September; the quarter is that less the half year 834261.0, and this field own four quarters rec ...
Operating profit——
D&A18 721Row: nine-month cumulative value 18721.0 put back (a relabel pass had turned only this field into a standalone quarter 7140.0; the card treats a Q3 row beside an H1 row as year-to-date and subtracts the half year, so a standalone value here produced a negative quarter). Original note: was 18721.0, the nine months to September; the quarter is that less the half year 11581.0, and this field own four quarters reconcile ...
EBITDA——
Net profit600 777Row: nine-month cumulative value 600777.0 put back (a relabel pass had turned only this field into a standalone quarter 232492.0; the card treats a Q3 row beside an H1 row as year-to-date and subtracts the half year, so a standalone value here produced a negative quarter). Original note: was 600777.0, the nine months to September; the quarter is that less the half year 368285.0, and this field own four quarters recon ...
Cash528 515Row: cash (mln KZT, batch apply) · dashboard=528,515.000 mln — [DeepSeek] cash (mln KZT, batch apply)
Debt short0Row: debt_short (mln KZT, batch apply) · dashboard=0.000 mln — [DeepSeek] debt_short (mln KZT, batch apply)
Debt long157 887Row: debt_long (mln KZT, batch apply) · dashboard=157,887.000 mln — [DeepSeek] debt_long (mln KZT, batch apply)
Net debt-370 628Components: short debt 0 + long debt 157 887 + other financial liab. 0 + NCI 0 − cash 528 515 = net debt -370 628.Row: net_debt (mln KZT, batch apply) · dashboard=-370,628.000 mln — [DeepSeek] net_debt (mln KZT, batch apply)
Operating CF670 062Row: operating_cash_flow (mln KZT, batch apply) · dashboard=670,062.000 mln — [DeepSeek] operating_cash_flow (mln KZT, batch apply)
Investing CF-273 176Row: investing_cash_flow (mln KZT, batch apply) · dashboard=-273,176.000 mln — [DeepSeek] investing_cash_flow (mln KZT, batch apply)
Assets6 079 275Row: total_assets (mln KZT, batch apply) · dashboard=6,079,275.000 mln — [DeepSeek] total_assets (mln KZT, batch apply)
Equity1 009 446Row: total_equity (mln KZT, batch apply) · dashboard=1,009,446.000 mln — [DeepSeek] total_equity (mln KZT, batch apply)

Net debt structure (leases included, IFRS 16)

Short-term debt (incl. ST leases)0
Long-term debt (incl. LT leases)157 887
− Cash & equivalents528 515
Net debt-370 628

Net debt / LTM EBITDA: -0.2x

Consistency checks · All checks passed

✓Balance sheet identity (A = L + E)TA (6,079,275) ≈ TL (5,069,829) + TE (1,009,446); residual +0 within 1%.
✓Net debt formulanet_debt -370,628 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -370,628.
✓Cash ≤ total assetsCash (528,515) ≤ total assets (6,079,275).

Statement pages (discovery)

FormPages
P&L5
BS7
CF9, 10

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