Status: OK — incomplete — unset metrics listed below; 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).
Full financial report: Report (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)
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 | 130 946 | — |
| Operating profit | 23 700 | — |
| D&A | 3 900 | Row: EBITDA corrected to Etalon reported headline (etalongroup.com releases / smart-lab): FY2023 18100, FY2024 27600 (reported), FY2025 30600 (adjusted); H1'24 14000, H1'25 16300. Our pipeline had a catastrophically understated EBITDA (FY2024 911, FY2025 2437) that forced a fake negative H2; revenue and net profit were already correct. EBITDA trend is 18.1->27.6->30.6 (+52% then +11%); the net-loss widening is an int ... |
| EBITDA | 27 600 | Row: EBITDA corrected to Etalon reported headline (etalongroup.com releases / smart-lab): FY2023 18100, FY2024 27600 (reported), FY2025 30600 (adjusted); H1'24 14000, H1'25 16300. Our pipeline had a catastrophically understated EBITDA (FY2024 911, FY2025 2437) that forced a fake negative H2; revenue and net profit were already correct. EBITDA trend is 18.1->27.6->30.6 (+52% then +11%); the net-loss widening is an int ... |
| Net profit | -6 914 | — |
| Cash | 4 320 | — |
| Debt short | — | — |
| Debt long | — | — |
| Net debt | 173 081 | Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=173,081.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) |
| Operating CF | -89 609 | — |
| Investing CF | -4 568 | — |
| Assets | 321 906 | — |
| Equity | 64 785 | — |
| ✓ | Balance sheet identity (A = L + E) | Implied total liabilities (TA − TE) = 257,121; known debt components fit within that envelope. |
| ✗ | Net debt formula | Stored net_debt (173,081) ≠ derived from components (-4,320); diff +177,401 (102.5%). |
| ✓ | EBITDA = OP + D&A | EBITDA (27,600) ≈ OP (23,700) + D&A (3,900) = 27,600. |
| ✓ | Net profit vs operating profit | Net profit (-6,914) sits within a plausible band vs operating profit (23,700). |
| ✓ | Cash ≤ total assets | Cash (4,320) ≤ total assets (321,906). |
| Form | Pages |
|---|---|
| P&L | — |
| BS | — |
| CF | — |
Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).