Frontierby eninvs

Язык: EN · RU

← Компания

KZTO 2024-12-31 FY — report review

Status: OK; Currency: KZT; 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): /home/ubuntu/projects/frontier/data/raw_pdfs/KZTO/2024-12-31_FY_kaztransoil-jsc-consolidated-financial-statements-for-the-ye.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
Выручка311 900.13Row: revenue (mln KZT, batch apply) · dashboard=311,900.130 mln — [DeepSeek] revenue (mln KZT, batch apply)
Опер. прибыль35 259.36Row: operating_profit (mln KZT, batch apply) · dashboard=35,259.360 mln — [DeepSeek] operating_profit (mln KZT, batch apply)
Аморт. и износ66 952.47Row: da (mln KZT, batch apply) · dashboard=66,952.468 mln — [DeepSeek] da (mln KZT, batch apply)
EBITDA102 211.83Row: ebitda (mln KZT, batch apply) · dashboard=102,211.828 mln — [DeepSeek] ebitda (mln KZT, batch apply)
Чистая прибыль41 577.96Row: net_profit (mln KZT, batch apply) · dashboard=41,577.965 mln — [DeepSeek] net_profit (mln KZT, batch apply)
Cash72 643.54Row: cash (mln KZT, batch apply) · dashboard=72,643.539 mln — [DeepSeek] cash (mln KZT, batch apply)
Debt short16 482.15Row: debt_short (mln KZT, batch apply) · dashboard=16,482.146 mln — [DeepSeek] debt_short (mln KZT, batch apply)
Debt long89 629.56Row: debt_long (mln KZT, batch apply) · dashboard=89,629.559 mln — [DeepSeek] debt_long (mln KZT, batch apply)
Чистый долг33 468.17Компоненты: краткосрочный долг 16 482.15 + долгосрочный 89 629.56 + прочие фин. обязательства 0 + доля НКУ 0 − денежные средства 72 643.54 = чистый долг 33 468.17.Row: net_debt (mln KZT, batch apply) · dashboard=33,468.166 mln — [DeepSeek] net_debt (mln KZT, batch apply)
Операц. ДДС90 770.77Row: operating_cash_flow (mln KZT, batch apply) · dashboard=90,770.775 mln — [DeepSeek] operating_cash_flow (mln KZT, batch apply)
Инвест. ДДС-69 457.4Row: investing_cash_flow (mln KZT, batch apply) · dashboard=-69,457.405 mln — [DeepSeek] investing_cash_flow (mln KZT, batch apply)
Активы1 380 081.15Row: total_assets (mln KZT, batch apply) · dashboard=1,380,081.152 mln — [DeepSeek] total_assets (mln KZT, batch apply)
Капитал992 931.04Row: total_equity (mln KZT, batch apply) · dashboard=992,931.037 mln — [DeepSeek] total_equity (mln KZT, batch apply)

Проверки финансовой согласованности · Все проверки пройдены

Балансовое тождество (A = L + E)TA (1,380,081) ≈ TL (387,150) + TE (992,931); residual +0 within 1%.
Формула чистого долгаnet_debt 33,468 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 33,468.
EBITDA = OP + D&AEBITDA (102,212) ≈ OP (35,259) + D&A (66,952) = 102,212.
Чистая прибыль vs операционнаяNet profit (41,578) sits within a plausible band vs operating profit (35,259).
Денежные средства ≤ активовCash (72,644) ≤ total assets (1,380,081).

Statement pages (discovery)

FormPages
P&L10, 11
BS8, 9
CF12, 13

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
Выручка311 900.13
Опер. прибыль35 259.36
EBITDA102 211.83
Чистая прибыль41 577.96
Аморт. и износ66 952.47
P&L — PDF page 10
Скан страницы PDF — P&L — 10
P&L PDF page 10

No Camelot table — OCR (v8) below.

GPU v8 OCR — page 10 (19 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 label20242023
0KazTransOil JSC Consolidated financial statements
1CONSOLIDATED STATEMENT QF COMPREHENSIVE INCOME
2In thousands olf Tenge20242023
3Revenue311900130290385624
4Cost of sales-263279.845-248852.819
5Gross profit4862028541527805
6General and administrative expenses-17417881-17294048
7Other operating income53199122128447
8Other operating expenses-894494-2510255
9Impairent of property_plant and equipment_net-368462-4730780
10Operating proflt3525936019121169
11Net foreign exchange gain, net920261642755
12Finance income1200215810262467
13Finance costs-18328637-7010615
14Share in income ofjoint ventures1941182916.8734
15Proftt before Income tax4926497139889215
16Income tax expense-7.687-7043878
17Net profit for the year4157796532845337
18Basic and dlluted earnings per share (in Tenge)10885
P&L — PDF page 11
Скан страницы PDF — P&L — 11
P&L PDF page 11

No Camelot table — OCR (v8) below.

GPU v8 OCR — page 11 (29 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 label20242023
0KazTransOil JSC Consolidated financial statements
1CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (continued)
2In thousands of Tenge20242023
3Other comprehanslve Income /(loss)
4Other comprehensive Incoma I(loss) to ba reclassifled to
5profit or loss In subsequent perlods
6Exchange difference from translation of foreign operations
7of the Groyp Total othar comprehenslve incomo /los8) to bo reclassifled7464415-833791
8to proflt or_loss In subsequent perlode,_net1464.415-833791
9Other comprehensIve Income K(loss) not t0 be reclassifled to
10proflt or loss In subsequent periods
11Rovaluation and impainent of property, plant and equipment of
12the Group, net6035346-3184948
13Income tax effect0.207636990
14Decreasel(charge) of provision for asset retirement and land
15recultivation obligation of the Group8039643-1943919
16Income_ tax efect-1787920388784
17Decrease I(charge) of provision for asset retirement and land
18recultivation obligation of joint ventures97410-934700
19Income tax effect-19482186.939
20Actuarial (loss)income from employee beneft obligations of the Group-395111472627
21Income tax effect1086-40473
22Actuarial (lossVincome from employee benefit obligations of joint
23venture-419876
24Income tax effect84-175
25Total other comprehensive Income /I(loss) not to be reclassified335701
26to prolt or loss In subsequent perlods_net12019.159417.999
27Total other comprehenslve Income Ilogg) for theyearnet of tax19483.574-4251.79
28Total comprehensive Income for theyear_net 0f tax8106153928593.547

BS

Извлечённые метрики по этой форме (строка периода)

ПоказательЗначение
Cash72 643.54
Debt Short16 482.15
Debt Long89 629.56
Активы1 380 081.15
Капитал992 931.04
Чистый долг33 468.17
BS — PDF page 8
Скан страницы PDF — BS — 8
BS PDF page 8

No Camelot table — OCR (v8) below.

GPU v8 OCR — page 8 (25 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 label20242023
0KazTransOil JSC Consolidated financial statements
1CONSOLIDATED STATEMENT OF FINANCIAL POSITION
2In thousands oL Tenge20242023
3Assets
4Non-current assets
5Property , plant and equipment10922844341084145524
6Right-of-use assets57306426731336
7Intangible assets87065127991075
8Investments in joint ventures116679065106754214
9Advances to suppliers for property. plant and equipment29994511507687
10VAT recoverable1141774715198605
11Other long-term accounts receivable691020721048
12Bank deposits412163718088
13Deferred tax assets988119
14Qther_non-current assets132853275336
15Current assets
16Inventories81080078932013
17Trade and other accounts receivable90638378447028
18Advances to suppliers321816727872
19Prepayment for income tax365186750449
20VAT recoverable and other prepaid taxes567000010955879
21Other current assets66115655594496
22Other financial assets3725519622258848
23Cash and cash equivalents7264353976672612
24Total assets43800811521358382.11
BS — PDF page 9
Скан страницы PDF — BS — 9
BS PDF page 9

No Camelot table — OCR (v8) below.

GPU v8 OCR — page 9 (35 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 label20242023
0KazTransOi] JSC Consolidated financial statements
1CONSOLIDATED STATEMENT OF FINANCIAL POSITION (continued)
2In thousands ol Tenge20242023
3Equlty and Ilabllities
4Equlty
5Share capital6193756761937567
6Treasury shares rapurchased from shareholders-9549-9549
7Asset revaluation reserve362625769380.639
8Foreign currency translation reserve5358286846118253
9Other capital reserves12059501244710
10Relained eamings513588632486939672
11Iotal equity992931037956870324
12Non-current Ilabllities
13Loans received4628920747390786
14Issued debt securties3880792141302077
15Employee benefit obligations1929587818045542
16Deferred tax liabilities9734431099387910
17Provision for asset retirement and land recultivation obligation3740527445648971
18Contract Iiabilities to customers3095229131908138
19Lease liabilities44624315102611
20Qther non-current accounts_payable331870
21Current Ilabllities
22Loans received69947430
23Issued debt securities697507872778
24Current part of employee benefit obligations13483581185285
25Income tax payable11765361467774
26Trade and other accounts payable2821206634937605
27Lease liabilities25123252420628
28Contract liabililies t0 customers2839196331248778
29Other taxes payable15351437869753
30Provisions14981551303694
31Other curent liabilities3354658632241458
32Total abilitles387150115401511786
33Total equlty and llabllitles13800811521358382110
34Book_velueper ordlnary share {in_Tenge)25592487

CF

Извлечённые метрики по этой форме (строка периода)

ПоказательЗначение
Операц. ДДС90 770.77
Инвест. ДДС-69 457.4

Skipped CF: heavy wallclock budget (90s) exhausted.

Formulas used