KZTK 2025-03-31 Q1

Status: PARTIAL — incomplete — unset metrics listed below; Currency: KZT; 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).

PDF (local): /home/ubuntu/projects/frontier/data/raw_pdfs/KZTK/2025-03-31_Q1_consolidated-fs-4-forms-q1-2025.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)

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.

Metric	Value	Evidence / page extract
Revenue	137 919.53	—
Operating profit	20 114.93	—
D&A	27 310.01	Row: derived: same-row components · dashboard=27,310.010 mln — derived: same-row components
EBITDA	47 424.94	—
Net profit	—	—
Cash	103 011	Row: cash (mln KZT, batch apply) · dashboard=103,011.000 mln — [DeepSeek] cash (mln KZT, batch apply)
Debt short	0	Row: debt_short (mln KZT, batch apply) · dashboard=0.000 mln — [DeepSeek] debt_short (mln KZT, batch apply)
Debt long	0	Row: debt_long (mln KZT, batch apply) · dashboard=0.000 mln — [DeepSeek] debt_long (mln KZT, batch apply)
Net debt	-103 011	Components: short debt 0 + long debt 0 + other financial liab. 0 + NCI 0 − cash 103 011 = net debt -103 011.Row: net_debt (mln KZT, batch apply) · dashboard=-103,011.000 mln — [DeepSeek] net_debt (mln KZT, batch apply)
Operating CF	17 268.94	Row: operating_cash_flow (mln KZT, batch apply) · dashboard=17,268.943 mln — [DeepSeek] operating_cash_flow (mln KZT, batch apply)
Investing CF	-44 175.09	Row: investing_cash_flow (mln KZT, batch apply) · dashboard=-44,175.093 mln — [DeepSeek] investing_cash_flow (mln KZT, batch apply)
Assets	—	—
Equity	—	—

Statement pages (discovery)

Statement previews & reconstructed tables

Form	Pages
P&L	2
BS	—
CF	3

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

Metric	Value
Revenue	137 919.53
Operating profit	20 114.93
EBITDA	47 424.94
Net profit	—
D&A	27 310.01

P&L — PDF page 2

No Camelot table — OCR (v8) below.

GPU v8 OCR — page 2 (55 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	Column 4	Column 5	Column 6
0	nownamchko - Inphtajy HaHNcTRa Qakahco
1	PechyorHai Kasaxcten OT = VapTa 2022 004u 05241
2	MpunarcHwa = nphemujy MhhiTpa @hhdhcol
3	Kohconkawpobjhhlia Pecmtonkdi Kusarttah O1 20 Hrha Z017 [ore Ne 404
4	Otyet 0 Mphobinax Yobitrax [Pynnbl AO "Kajerteneror" oonua
5	ahbupa no MIpt 7026[4
6	noarotoanehhbia cootbetctowm Mcoo
7	BupYIaOIEunwtaui TO8EEoL 2EOOT HYCII	10	437919533	479151349	119457.2461
8	CeezouMocIpeanuboeahhby] r9gepeeLEaCOT YCDT		1317812	28877430	40741
9	Bunoeta 2uoemL LYeLWOULLUENLED-gueenT PeCQ Lno peanisol AnulkuoeonehbOpeckoau	81	31152211	1	901524832	321848158
10	Mroro onoe_LhoHH nEWEeuEbxeLmoult @ouc e1zne@uJL @Mkahcoere EQK9HE	82	20114	2489887	8063987	850371
11	PuheHcoELOpECOHL	22	42714	3988053	215419	3
12	Aona oprehwjalmm nphoeum (olike) Bccolhihpobahheix Qpcohkjbuym [
13	Cobmoctlioh Abatenbhocth; Yyitlibbohlk no Metoay aonodoro Yyactha	23	70745	70745	0	0
14	Opowa ereae	24	16318177	509023	831108	30454
15	Ieoywepecxontl	25	44857544	2033375	984115	417058
16	@ehorue (yeemoKAOunotoobno-eHMLE E1o"1d020no 028	400	131437	10.5845	1094941	4571939
17	PeCXOALILINOx- monporohloyTtanoss nphobint (yoenor) noano hinorooonor Ot nPoaonKaribaca	401	28109750	-9082188	94202	833014
18	Aymenehoquulouon 102 CPOLAL1Ou) Npuobinb (youitor) nocno Hanorooonoxahha OT nporpouy0ihow	200	103997.62	19888880	10025212	51209953
19	AequenbHocm	201	0		15534640	2862404
20	Opwolib LPAGupon200+L2On201QU1OCHMLAHDi		10353770020	19	25559858	9072357
21	cecueehtxon MAIOPWtCOH ODTeHMIaIML		105.8933	19.6258	24871.939	78157182
22	Aon HBIOHIROILEYoULWCEEqneHHwroB	0	104383	40879	887.919	257175
23	MPO4A conorynHe QADron ecer ISYIIZOLIUOE LIOH'cle		35181534	3489341	42	402477
24	Mopoolehkd Aontoblix Qhhahcoold HhcTPyMBIIOd , Olohhbaohei mo
25	@paeenn-eo4 CoHMocu4e2e2n22-WAcoeonulel AQKOA	410	0		0	0
26	Aona Opoybm Cobonyithiom ROXQAB (oenk0) BccolwhPobahher
27	cprdhhjalkh Cobmecthom AbatonbHocth, YHTLIbdoMbix nO MOTOAY
28	Bonenoto Kacua	411	0	0	0	0
29	3+017 HjmehehMA ctabxe nOROXOAHOTO Hanora Ha OICPO4BHHBIA Hanor	412	0		0	0
30	Keg_"poeaHMeAeenLu nOIOrQD
31	5PEe8a2aWLHnQ VHBOTTULHAM IpYoenLe Oprakwlalxh	0	52644	3451	1645	855
32	XeBkpoptia 'WhBeOIIH JPeeXHEe olepala4
33	npootounotan IpOD 024244PEL*PHB _	416	0	0	0	0
34	KIEgen poeranewpeknaceteral4H cqaB0 npvoeuiouuaz
35	Manoroetlbooen tOMIOHDHDppoYem CQBOHIHOTO pOXonD	418	0	0	0	0
36	Mtoro npo4ha coborynHbM AOxOA noanaxalyha pornacoucphkalm 0
37	Aoxonbi Mnk Pocxoati nocneayollme Nephoabi (J8 BUHOTOH Hanore ka
38	[PAELIb(OLNECUPOKc 410no 41B)2	420	52844	451	1645	11856
39	nepeoyet OO1OEHLEIYPEACIB HenauepwaneHEXx @N8OU	431	0	0	0	0
40	nona npoyom coborynhoh AOXORB (Yobitt0) Bccolvkpobahhbix
41	Opcakijalih H Cobhectloh roatonbhocth, YyIHt Iboohlx no MBToay
42	Bqnengracu	432	0	0	0	0
43	akephela npheeinA (oeuno leHcWOHHelH OozwleCqeay	433	3015938	3015.988	493700	493700
44	Hanomeel29te4ouloteH9u IEOLo CQBOLHOQEOXOL	434	440922	449922	791381	79387
45	nopoolohka Aondbeix @hhahcobeix KhctpyMOhtod; OLibhhbabmbix no
46	cqpaeeAnWeoHQTOHHOEI 4epaj IpOLMH [QBOLYItL) 0Oxo9	435	0	0	0	0
47	Mtoro npoyhm cobokyntia AOXOA , HO noanaxalykm pokneccuohraliw
48	AOKOAE Mnk POcKOAB nocneayrlyka nephonei (38 BEN40tOM Hanor H8
49	MEubUEJGuua cupoKc 4310 436)	0	3485.89	34858	414333	414333
50	0SuLuA COEOLYIH-anphGeub_ @Po.300tQUPOL 40OL	0	410516480	23138021	25972548	2474834
51	QOuWAOeenuei40KOL pubeL-tlha
52	cocieHHlKC2 M21BAWHCKOH QEdHihault	0	11041797	209514	25084627	8217659
53	BOLaHeKo-UOL gYeMeIXCEETEOHHIKO@	0	104383	40879	887912	257175
54	Oeuoelne Heerulk:

Metric	Value
Operating CF	17 268.94
Investing CF	-44 175.09

CF — PDF page 3

No Camelot table — OCR (v8) below.

GPU v8 OCR — page 3 (75 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	Column 4
0	nounaxtalto npdlst MahrCTPU OHhihcou
1	Pocyonhr Kajatctah 01 2 Hoptn 3022 (04h 241
2	npuaxahka- npacjy KlihhctRa #rhatcoi
3	Peciyonxol Kesnntter QT 20 Mioha 2017 [0ae Ke 404
4	Ooput
5	EVEKEiEEE12Zceetci0OEULeHHOLEEAEiEHeiu
6	Locuxnet_ALHO ILICpoBLLLEcONIGYMMLCIEOKc0LLnp QLJL	10	584714	198324776
7	JOH4ucno
8	penn 9u4A TOBOPOBHYCBT	11	149	11438002
9	02-ea @UgLke	1	0	4548080
10	apaHoel[OLeHtIEIE QLpnaarenen_Jaka-Mnop		86881568	78.1596
11	necuYneHua nQAoropopEY Cupaxobahha	14	0	0
12	nnxtethele @O*tama_AeHha	15	2372	12091382
13	neoenocbMnohwa	18	1822323	2099019
14	2 BHOLIIALHLMLIcpoEGuLeE-r IGY 6u2ond021no Q2ZL	20		164822811
15	TK4ucno:
16	maeUIOTQLI*eH ro2apuurcDAL	0	41048845	52020047
17	peahcel 8e4495 noqBWLAHICL9EOEAClL	22	51858992	291889
18	pumuunoquere 12LAA	23	29.1832	303323302
19	pelmauDO_hanP Lehha	82	272192	10317388
20	pumau4noAOIOBOpaHcupaxoeahha	25	88035	294193
21	IAOXOAHEIAHa4OLWApYuenler 6raxat	28	220187212	27442181
22	npotbo pelnnuuu	27	124201882	25
23	Ykctea GyhM" Aohoxhlix CPORCTO OT Onopalwohhow Abatonbhocth (Ctpoko 010 0u2or020)	0	1728894	43601904
24	peIKEHEDEHE EECPEcBOLHHEEcMUMOHHOUHHAUUEHOCU
25	MoaweHQBDHOALICPEACELEcemIGYLLGoK401no 062	40	2191	32
26	HoH4ucnu
27	paanI94A OCoaHLIx CpeACB	1	77735	38049
28	eeanQauha HeHarepane-eIakueoD	2	0	0
29	pealnauhaApIUAOIOEEOHLIX9,8O2	8	0	0
30	Peant o4ha Aonooix HikctpyhehtoB Apytiox Opkahwjalikh ((pomB Ao4ophwx) Aonea SNecua QBHOcURHnpEAnp-uwenbcuee	44	0	0
31	pean Ea4Ha AonIEI MpYeHQ8 BpYO CpreHK4LL	45	0	0
32	poJNeueH1e TPHnQuepe LOHuponaHa4 AQ4ephhth opreHwjalhali _	48	370.79	0
33	mueaOAeHe-HLIX BuaADe _	1	22	178189
34	Beanna4A IEOI@-hatcoeeX BKILBO@	48	20.9928	0
35	PebeeaielECEE@pAHEerohpants OlYLoHELKCeonLL	49	0	0
36	Ma etue AwoueLlEL	50	0	0
37	nIetble poJhanaxaeHMa
38	mpoenocetHa	0	65931	1081881
39	2 BelbemIOATHEOILIKEPEBCE_8E9to (CYLHAQPOLc 0eLnoOZJL	60		68104202
40	4OH4ucne:
41	DEuoEeetehwe OOIOBHLI cpe4cue	0	43236858	39.8249
42	npuocpeuehwe HeuanephanbHELX BLIHBQB	82	2480252	8737
43	neuoEpelete AghE AonicpoItu nuece	83	5488.782	151752862
44	Mphoopatehko Aonoobix MhcIPyHCHtCO ApythX Oprahiljalka (KpohB Ao4ephix) Aonon NBCIA CBHecIIOHneAnDuHHHQenecqee	84	0	424918
45	mPUOEpEtCHHOAONIOBLUTLIIEEPYLMCHOE pnL OpretalTL	85	0	0
46	npWoEpetoHME LOHponA HAA AO4CpHHMMopreHJLwalL	88	0	0
47	BaJuelethe @HeELKeK44400_	0	45095	98800
48	Bunave poJhepa-ACHha	68	0	0
49	neuoEgezete IPOAX puhaHconbix Kdoe	0	291526.284	2145393
50	npegoctaunetMo J94400	70	0	0
51	Pebyepate @epa2pAHble Kotpanei onyloHe ceonu
52	Mheecmyww @CEO4HE9B9HHEeWAQehhe C2eHHJe4HA	72	0	0
53	npo-Ke eeinIU	73	1203	1288.084
54	4hctar CyMMO Aqhorhlix CPBaCTB Ot Mhbocthlmohhor Rbrtonbhocth (CTpoka 040 cupon060	80	4176093	67783083
55	DBVEKEHHEDEHEXEKCPEC BOLOHHHcOBOHEEABHOcM
56	DozuneHBCH LEIX CPeBCUELBcOm GYMMLaupo.d091 no09u	90	18400000	52238650
57	IH4ucne:
58	JLWCHA BLLAPYIUQuHAHCQEEIHHCUPYMOHTQD	91	0	0
59	noleHhe Ja4M0B	92	180000	53338550
60	Mn eHHEle 8O2hAIptetuA	83	0	0
61	npoue nocIeHMA	84	0	0
62	2 BelbeIu4oAoHeLHLI CPDAQIELecOrO GYMHL Gpotc 1Lno	100	11388.664	51985683
63	BOH Yucnei
64	noqawetne Je4408	0	8920000	497851504
65	eellaua BoJHAa-AeHHa	102	0	0
66	eeneua Akewaetou	0	0	24819
67	eelancoocletH4aWn2 a*4940PTHH2a4uh	104	0	0
68	npoe BeQLIA	105	2188684	2095240
69	3. 4hctaa CyMMI AohoxhLix CPBACTD Ot @hhahcobom Abatonbhocth (ctpoka 090 Cupora 10OL	110	53388684	1452987
70	Bnwawie0bMeHHLIX LYYPCQE BALOL KteHOO	120	1827960	836884
71	Bnhahwo MohohmR ganahcobom Ctohhocth Rbhoxhlix CPBACTB pweaneHuOB	130	355	854
72	Yoenky0hhe cupoka 410 tLCupOKA 120 tLEpoka Ij_ YhohbWohwB AbhexhLix CPBRCTD (Ctpoka 030 +/- Ctpoka 080 +:	140	6427057	23403322
73	~Behe Hele cpeAGIEA Wiekehbanekwe 4atayeno erouoro nOPHOAL	150	24479950	70.9847
74	& Qeme HLIo CPOACTEAHlX JMeHeaeHbLHa LoH8Y OLYOIHO[O nOpHOEA	160	90700	47621418

✓	Net debt formula	net_debt -103,011 matches \|debt_short\|+\|debt_long\|+\|other\|+\|NCI\|−\|cash\| = -103,011.
✓	EBITDA = OP + D&A	EBITDA (47,425) ≈ OP (20,115) + D&A (27,310) = 47,425.
✗	Debt step-change vs prior period	Total interest-bearing debt fell 100% (301,838 → 0) but financing cash flow (-69,389) is far smaller — extraction likely missed a debt line on this period.

KZTK 2025-03-31 Q1 — report review

Metric mapping (value → extracted evidence)

Consistency checks · Failed

Statement pages (discovery)

Statement previews & reconstructed tables

P&L

CF

Formulas used