Status: PARTIAL; Currency: RUB; 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: Open the filing PDF (primary document)
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 | 12 664 | Row: Filled missing data + corrected from Delimobil IR (adjusted EBITDA is the headline; publ FY2025 12 Mar 2026): FY2023 adjEBITDA 6418; H1 2024 (was entirely missing) rev 12664 / adjEBITDA 2858 / NP 523; FY2024 adjEBITDA 5792 · dashboard=12,664.000 mln — Filled missing data + corrected from Delimobil IR (adjusted EBITDA is the headline; publ FY2025 12 Mar 2026): FY2023 adjEBITDA 6418; H1 2024 … |
| Operating profit | 2 123 | Row: IFRS H1-2024 (EI1 reportId 9291); seeder pulled a stale row missing op/D&A · dashboard=2,123.000 mln — IFRS H1-2024 (EI1 reportId 9291); seeder pulled a stale row missing op/D&A |
| D&A | 754 | Row: Filled missing data + corrected from Delimobil IR (adjusted EBITDA is the headline; publ FY2025 12 Mar 2026): FY2023 adjEBITDA 6418; H1 2024 (was entirely missing) rev 12664 / adjEBITDA 2858 / NP 523; FY2024 adjEBITDA 5792 · dashboard=754.000 mln — Filled missing data + corrected from Delimobil IR (adjusted EBITDA is the headline; publ FY2025 12 Mar 2026): FY2023 adjEBITDA 6418; H1 2024 … |
| EBITDA | 2 858 | Row: Filled missing data + corrected from Delimobil IR (adjusted EBITDA is the headline; publ FY2025 12 Mar 2026): FY2023 adjEBITDA 6418; H1 2024 (was entirely missing) rev 12664 / adjEBITDA 2858 / NP 523; FY2024 adjEBITDA 5792 · dashboard=2,858.000 mln — Filled missing data + corrected from Delimobil IR (adjusted EBITDA is the headline; publ FY2025 12 Mar 2026): FY2023 adjEBITDA 6418; H1 2024 … |
| Net profit | 523 | Row: Filled missing data + corrected from Delimobil IR (adjusted EBITDA is the headline; publ FY2025 12 Mar 2026): FY2023 adjEBITDA 6418; H1 2024 (was entirely missing) rev 12664 / adjEBITDA 2858 / NP 523; FY2024 adjEBITDA 5792 · dashboard=523.000 mln — Filled missing data + corrected from Delimobil IR (adjusted EBITDA is the headline; publ FY2025 12 Mar 2026): FY2023 adjEBITDA 6418; H1 2024 … |
| Cash | 3 045 | Row: implied: total debt (incl leases) - stored net debt (identity) · dashboard=3,045.000 mln — implied: total debt (incl leases) - stored net debt (identity) |
| Debt short | 6 309 | Row: EI1 log_ths ST credit + ST lease (IFRS-16 incl), thousands->mln · dashboard=6,309.000 mln — EI1 log_ths ST credit + ST lease (IFRS-16 incl), thousands->mln |
| Debt long | 21 634 | Row: EI1 log_ths LT credit + LT lease (IFRS-16 incl), thousands->mln · dashboard=21,634.000 mln — EI1 log_ths LT credit + LT lease (IFRS-16 incl), thousands->mln |
| Net debt | 24 898 | Components: short debt 6 309 + long debt 21 634 + other financial liab. 0 + NCI 0 − cash 3 045 = net debt 24 898.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=24,898.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) |
| Operating CF | 3 501 | Row: EI1 log_ths OperatingCashflow (2024 h1/2024 q2, pl=6) [rgap] · dashboard=3,501.000 mln — EI1 log_ths OperatingCashflow (2024 h1/2024 q2, pl=6) [rgap] |
| Investing CF | -2 354 | Row: EI1 CF component · dashboard=-2,354.000 mln — EI1 CF component |
| Assets | 37 121 | — |
| Equity | 6 879 | — |
| Short-term debt (incl. ST leases) | 6 309 |
| Long-term debt (incl. LT leases) | 21 634 |
| − Cash & equivalents | 3 045 |
| Net debt | 24 898 |
|---|
| EBITDA | 2 858 | 22.6% of revenue |
| − D&A | 754 | |
| = Operating profit (EBIT) | 2 123 | ✓ 16.8% of revenue |
| − Net finance costs, tax and other — derived | 1 600 | |
| = Net profit | 523 | 4.1% of revenue |
|---|
The finance-costs/tax line is derived as EBIT minus net profit; see the filing PDF above for the detailed split.
| ✓ | Balance sheet identity (A = L + E) | TA (37,121) ≈ TL (30,242) + TE (6,879); residual +0 within 1%. |
| ✓ | Net debt formula | net_debt 24,898 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 24,898. |
| ✓ | EBITDA = OP + D&A | EBITDA (2,858) ≈ OP (2,123) + D&A (754) = 2,877. |
| ✓ | Net profit vs operating profit | Net profit (523) sits within a plausible band vs operating profit (2,123). |
| ✓ | Cash ≤ total assets | Cash (3,045) ≤ total assets (37,121). |
| Form | Pages |
|---|---|
| P&L | — |
| BS | — |
| CF | — |
Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).