Frontierby eninvs

Language: EN · RU

← Region

Astra USD

Update

Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.

Sector: Information Technology

RU_ASTR

Price chart

199.8 RUBDay 8.20%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
199.8 RUB · 8.20%
Market cap
588 mln USD

Growth

Δ revenue y/y
-15.4%
Δ EBITDA y/y
-123.1%

Multiples

P/E (LTM)
8.2x
3y avg: 18.0x
P/B (FY)
3.5x
P/E (ann.)
2.0x
EV/EBITDA (LTM)
15.8x
3y avg: 36.8x
EV/EBITDA (ann.)
5.0x

Cash return

Dividend yield
3.9%
FCF yield (LTM)
-121.4%

Liquidity

Daily turnover (MOEX)
3.4 bln RUB

Shares: connector/market_inputs

Amounts: USD (converted) · As reported
Converted modes use NBK / ECB-linked rates: balance sheet date for BS items, period average for P&L and cash flow (see filing row evidence). As reported keeps each row in its filing currency.

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 5 / Warn: 3 / Err: 11 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-03-31 Q1✓OK
2023-06-30 Q2✓OK
2023-09-30 9M✓OK
2023-09-30 Q3✓OK
2023-12-31 FY✓OK
2023-12-31 Q4⚠Warn 4
2024-03-31 Q1✗Errors 1Warn 4
2024-06-30 Q2✗Errors 1Warn 1
2024-09-30 9M⚠Warn 1
2024-09-30 Q3✗Errors 1Warn 2
2024-12-31 FY✗Errors 1Warn 3
2024-12-31 Q4✗Errors 1Warn 2
2025-03-31 Q1✗Errors 1Warn 2
2025-06-30 Q2✗Errors 2Warn 1
2025-09-30 9M⚠Warn 2
2025-09-30 Q3✗Errors 1Warn 1
2025-12-31 FY✗Errors 1Warn 1
2025-12-31 Q4✗Errors 1Warn 1
2026-03-31 Q1✗Errors 5Warn 2
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in M USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueM USDOperating profitM USDD&AM USDEBITDAM USDNet profitM USDOperating CFM USDCapex + M&AM USDAssetsM USDEquityM USDROE (annualized)Net debtM USDSource
2026-03-31Q1 2026 (3M)OK37.3
y/y -15.4%
-9.4
y/y -415.4%
7.5
y/y 47.2%
-1.9
y/y -123.1%
-10.5
y/y -509.4%
35.4-11.5278.1
y/y 18.1%
157.7
y/y 33.8%
-25.9%1065.6—
2025-12-31FY 2025 (12M)OK139.4
y/y 15.3%
74.3
y/y 35.1%
8.5
y/y -12.3%
82.8
y/y 28.0%
73.4
y/y 29.8%
30.9-19.9342.9
y/y 27.5%
167.7
y/y 46.5%
60.3%3044.2—
2025-09-30Q3 2025 (3M)OK53.4
y/y 4.1%
4.0
y/y -63.8%
6.5
y/y 65.3%
10.5
y/y -29.9%
2.2
y/y -74.0%
13.0-20.2254.8
y/y 37.9%
113.4
y/y 63.4%
2.6%3183.6—
2025-06-30Q2 2025 (3M)OK48.9
y/y 13.4%
6.5
y/y -46.9%
6.8
y/y 124.3%
13.3
y/y -12.9%
6.7
y/y -60.4%
-12.0-8.2232.2
y/y 15.0%
109.3
y/y 79.1%
23.6%2602.4—
2025-03-31Q1 2025 (3M)OK44.0
y/y 69.6%
3.0
y/y 452.5%
5.1
y/y 159.5%
8.1
y/y 618.8%
2.6
y/y -9.1%
47.9-16.6235.5
y/y —
117.9
y/y —
8.9%351.2—
2024-12-31FY 2024 (12M)OK120.9
y/y 77.1%
55.0
y/y 37.1%
9.7
y/y 7920.8%
64.7
y/y 60.7%
56.5
y/y 75.0%
27.4-21.2268.9
y/y 55.2%
114.5
y/y 71.6%
92.1%2636.4—
2024-09-30Q3 2024 (3M)OK51.3
y/y 134.2%
11.0
y/y 475.8%
3.9
y/y 58.3%
14.9
y/y 240.3%
8.5
y/y 250.6%
7.7-19.6184.8
y/y —
69.4
y/y —
17.3%2687.9—
2024-06-30Q2 2024 (3M)OK43.1
y/y 97.7%
12.2
y/y 59.6%
3.0
y/y 309.1%
15.2
y/y 81.8%
16.9
y/y 107.0%
9.5-13.8201.9
y/y 121.9%
61.0
y/y 167.6%
—1354.7—
2024-03-31Q1 2024 (3M)PARTIAL26.0
y/y 19.1%
-0.8
y/y -111.0%
2.0
y/y 165.1%
1.1
y/y -86.6%
2.8
y/y -65.2%
31.2-7.5—
y/y —
—
y/y —
—704.0—
2023-12-31FY 2023 (12M)OK68.3
y/y —
40.1
y/y —
0.1
y/y —
40.3
y/y —
32.3
y/y —
-21.523.5173.2
y/y —
66.7
y/y —
—703.9—
2023-09-30Q3 2023 (3M)PARTIAL21.9
y/y —
1.9
y/y —
2.5
y/y —
4.4
y/y —
2.4
y/y —
37.3-35.4—
y/y —
—
y/y —
—349.0—
2023-06-30Q2 2023 (3M)OK21.8
y/y —
7.7
y/y —
0.7
y/y —
8.4
y/y —
8.2
y/y —
16.2-12.291.0
y/y —
22.8
y/y —
—349.0—
2023-03-31Q1 2023 (3M)PARTIAL21.8
y/y —
7.7
y/y —
0.7
y/y —
8.4
y/y —
8.2
y/y —
16.2-12.2—
y/y —
—
y/y —
—1113.0—
Data quality — review suggested

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

-500501001502023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

-200%0%200%400%600%2023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

Net debt / cash ($ mln)

01 0002 0003 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Fundamental value creation

Value the company creates per year, as a % of market cap

Value created per year: -196.6%

How this was calculated
1. EBITDA growth (latest quarter YoY, annualised)
[EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2026-03-31 vs 2025-03-31)
= (-2 − 8) × 4.00
-40
2. Current EV/EBITDA (LTM)
(Market cap + Net debt) ÷ EBITDA (LTM)
= (588 + 1 066) ÷ 105
15.8x
3. Target multiple
(Current EV/EBITDA + 6.5) ÷ 2
= (15.8 + 6.5) ÷ 2
11.2x
4. Cash flow (balance method, LTM)
Net-debt reduction + dividends + buybacks − equity issuance
= -714 + 0 + 0 − 0
-714
5. Value created per year
(EBITDA growth × Target multiple + Cash flow) ÷ Market cap
= (-40 × 11.2 + -714) ÷ 588
-196.6%

Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.

Caveats:

Dividends

No dividend rows found for this issuer.

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)