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_IVAT
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.
Shares: connector/market_inputs
| Period | Issues |
|---|---|
| 2023-03-31 Q1 | ⚠Warn 5 |
| 2023-06-30 Q2 | ✓OK |
| 2023-09-30 Q3 | ⚠Warn 1 |
| 2023-12-31 FY | ✓OK |
| 2023-12-31 Q4 | ⚠Warn 1 |
| 2024-03-31 Q1 | ✗Errors 1Warn 6 |
| 2024-06-30 Q2 | ⚠Warn 2 |
| 2024-09-30 Q3 | ✓OK |
| 2024-12-31 FY | ⚠Warn 1 |
| 2024-12-31 Q4 | ✗Errors 1Warn 2 |
| 2025-03-31 Q1 | ✗Errors 2Warn 1 |
| 2025-06-30 Q2 | ✗Errors 1Warn 1 |
| 2025-09-30 Q3 | ✓OK |
| 2025-12-31 FY | ⚠Warn 2 |
| 2025-12-31 Q4 | ✗Errors 1Warn 2 |
Monetary columns are in M RUB, 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.
| Date | Period | Status | RevenueM RUB | Operating profitM RUB | D&AM RUB | EBITDAM RUB | Net profitM RUB | Operating CFM RUB | Capex + M&AM RUB | AssetsM RUB | EquityM RUB | ROE (annualized) | Net debtM RUB | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025-12-31 | FY 2025 (12M) | OK | 1066.8 y/y -5.5% | 782.8 y/y 8.3% | 95.6 y/y 36.7% | 877.5 y/y 10.7% | 692.7 y/y -1.0% | 355.5 | -372.9 | 8585.4 y/y 22.7% | 6524.1 y/y 27.9% | — | 696.8 | — |
| 2025-09-30 | Q3 2025 (3M) | PARTIAL | 1066.9 y/y -5.6% | 481.2 y/y -33.4% | 95.7 y/y 36.9% | 576.9 y/y -27.2% | 423.2 y/y -39.5% | 405.6 | -426.8 | — y/y — | — y/y — | — | 653.0 | — |
| 2025-06-30 | Q2 2025 (3M) | OK | 534.6 y/y -35.9% | 179.6 y/y -61.1% | 95.9 y/y -17.8% | 275.9 y/y -52.3% | 153.8 y/y -66.1% | 455.6 | -480.7 | 7424.6 y/y 34.0% | 5408.2 y/y 46.1% | — | 610.4 | — |
| 2025-03-31 | Q1 2025 (3M) | PARTIAL | 534.6 y/y 128.6% | 179.6 y/y 286.2% | 95.9 y/y 1091.9% | 275.9 y/y 405.8% | 153.8 y/y 241.0% | 455.6 | -480.7 | — y/y — | — y/y — | — | 542.0 | — |
| 2024-12-31 | FY 2024 (12M) | OK | 1128.6 y/y 17.0% | 722.6 y/y 13.3% | 69.9 y/y 59.0% | 792.4 y/y 16.2% | 699.5 y/y 9.4% | 729.3 | -474.2 | 6994.9 y/y 41.3% | 5100.6 y/y 34.5% | — | 438.7 | — |
| 2024-09-30 | Q3 2024 (3M) | PARTIAL | 1129.8 y/y 47.1% | 722.6 y/y 13.3% | 69.9 y/y 59.0% | 792.6 y/y 16.2% | 699.5 y/y 9.4% | 729.3 | -474.2 | — y/y — | — y/y — | — | 556.0 | — |
| 2024-06-30 | Q2 2024 (3M) | OK | 834.5 y/y 46.6% | 461.5 y/y 3.3% | 116.6 y/y 53.2% | 578.1 y/y 10.6% | 453.9 y/y 1.3% | 120.8 | -397.7 | 5539.6 y/y 11.9% | 3701.7 y/y -2.4% | 52.3% | 600.6 | — |
| 2024-03-31 | Q1 2024 (3M) | OK | 233.9 y/y 53.7% | 46.5 y/y 36.9% | 8.0 y/y 215.3% | 54.5 y/y 49.3% | 45.1 y/y 24.7% | 133.5 | -157.4 | 4982.9 y/y 0.6% | 3247.8 y/y -14.4% | 5.1% | 471.4 | — |
| 2023-12-31 | FY 2023 (12M) | OK | 964.7 y/y — | 638.0 y/y — | 44.0 y/y — | 682.0 y/y — | 639.6 y/y — | 77.1 | -109.4 | 4952.1 y/y — | 3792.3 y/y — | — | -71.6 | — |
| 2023-09-30 | Q3 2023 (3M) | PARTIAL | 767.8 y/y — | 638.0 y/y — | 44.0 y/y — | 682.0 y/y — | 639.6 y/y — | 77.1 | -109.4 | — y/y — | — y/y — | — | -122.0 | — |
| 2023-06-30 | Q2 2023 (3M) | OK | 569.1 y/y — | 446.6 y/y — | 76.1 y/y — | 522.7 y/y — | 448.3 y/y — | 385.0 | -99.8 | 4952.1 y/y — | 3792.3 y/y — | 47.3% | -197.0 | — |
| 2023-03-31 | Q1 2023 (3M) | OK | 152.1 y/y — | 34.0 y/y — | 2.6 y/y — | 36.5 y/y — | 36.2 y/y — | 163.1 | -366.9 | 4952.1 y/y — | 3792.3 y/y — | — | -271.0 | — |
2025-09-30 Q3: Status PARTIAL (incomplete extraction or legacy OCR warnings).2025-03-31 Q1: Status PARTIAL (incomplete extraction or legacy OCR warnings).2024-09-30 Q3: Status PARTIAL (incomplete extraction or legacy OCR warnings).2023-09-30 Q3: Status PARTIAL (incomplete extraction or legacy OCR warnings).Quarterly values ($ mln)
Year-over-year change
Net debt / cash ($ mln)
Value the company creates per year, as a % of market cap
Value created per year: -50.3%
| 1. EBITDA growth (latest quarter YoY, annualised) [EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2025-12-31 vs 2024-12-31) = (577 − 793) × 2.96 | -638 |
| 2. Current EV/EBITDA (LTM) (Market cap + Net debt) ÷ EBITDA (LTM) = (7 780 + 697) ÷ 1 706 | 5.0x |
| 3. Target multiple (Current EV/EBITDA + 6.5) ÷ 2 = (5.0 + 6.5) ÷ 2 | 5.7x |
| 4. Cash flow (balance method, LTM) Net-debt reduction + dividends + buybacks − equity issuance = -258 + 0 + 0 − 0 | -258 |
| 5. Value created per year (EBITDA growth × Target multiple + Cash flow) ÷ Market cap = (-638 × 5.7 + -258) ÷ 7 780 | -50.3% |
Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.
Caveats:
No dividend rows found for this issuer.
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)