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: Link
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 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 | 745.42 | Row: revenue (mln USD, batch apply) · dashboard=745.420 mln — [DeepSeek] revenue (mln USD, batch apply) |
| Operating profit | 412.18 | Row: operating_profit (mln USD, batch apply) · dashboard=412.185 mln — [DeepSeek] operating_profit (mln USD, batch apply) |
| D&A | 77.41 | Row: da (mln USD, batch apply) · dashboard=77.407 mln — [DeepSeek] da (mln USD, batch apply) |
| EBITDA | 489.59 | Row: computed as operating_profit + da · dashboard=489.592 mln — computed as operating_profit + da |
| Net profit | 261.04 | Row: net_profit (mln USD, batch apply) · dashboard=261.036 mln — [DeepSeek] net_profit (mln USD, batch apply) |
| Cash | 752 | Row: cash (mln USD, batch apply) · dashboard=752.000 mln — [DeepSeek] cash (mln USD, batch apply) |
| Debt short | 420.27 | Row: debt_short (mln USD, batch apply) · dashboard=420.274 mln — [DeepSeek] debt_short (mln USD, batch apply) |
| Debt long | 2 076.98 | Row: debt_long (mln USD, batch apply) · dashboard=2,076.977 mln — [DeepSeek] debt_long (mln USD, batch apply) |
| Net debt | 1 745.25 | Components: short debt 420.27 + long debt 2 076.98 + other financial liab. 0 + NCI 0 − cash 752 = net debt 1 745.25.Row: net_debt (mln USD, batch apply) · dashboard=1,745.251 mln — [DeepSeek] net_debt (mln USD, batch apply) |
| Operating CF | 449 | Row: operating_cash_flow (mln USD, batch apply) · dashboard=448.995 mln — [DeepSeek] operating_cash_flow (mln USD, batch apply) |
| Investing CF | -17.9 | Row: investing_cash_flow (mln USD, batch apply) · dashboard=-17.904 mln — [DeepSeek] investing_cash_flow (mln USD, batch apply) |
| Assets | 7 369.74 | Row: total_assets (mln USD, batch apply) · dashboard=7,369.740 mln — [DeepSeek] total_assets (mln USD, batch apply) |
| Equity | 1 650.19 | Row: total_equity (mln USD, batch apply) · dashboard=1,650.190 mln — [DeepSeek] total_equity (mln USD, batch apply) |
| ✓ | Balance sheet identity (A = L + E) | TA (7,370) ≈ TL (5,720) + TE (1,650); residual +0 within 1%. |
| ✓ | Net debt formula | net_debt 1,745 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 1,745. |
| ✓ | EBITDA = OP + D&A | EBITDA (490) ≈ OP (412) + D&A (77) = 490. |
| ✓ | Net profit vs operating profit | Net profit (261) sits within a plausible band vs operating profit (412). |
| ✓ | Cash ≤ total assets | Cash (752) ≤ total assets (7,370). |
| Form | Pages |
|---|---|
| P&L | — |
| BS | — |
| CF | — |
Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).