Status: OK; 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)
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 | 1 673 223.62 | — |
| Operating profit | 73 037.22 | — |
| D&A | 79 289.7 | Row: estimated: FY D&A pro-rata by revenue (interim D&A not split in source) · dashboard=79,289.700 mln — estimated: FY D&A pro-rata by revenue (interim D&A not split in source) |
| EBITDA | 152 326.9 | Row: computed: operating_profit + estimated interim D&A · dashboard=152,326.900 mln — computed: operating_profit + estimated interim D&A |
| Net profit | 154.48 | — |
| Cash | 73 343.04 | — |
| Debt short | 281 836.33 | Row: EI1 log_ths ST credit + ST lease (IFRS-16 incl), thousands->mln · dashboard=281,836.332 mln — EI1 log_ths ST credit + ST lease (IFRS-16 incl), thousands->mln |
| Debt long | 782 938.56 | Row: EI1 log_ths LT credit + LT lease (IFRS-16 incl), thousands->mln · dashboard=782,938.555 mln — EI1 log_ths LT credit + LT lease (IFRS-16 incl), thousands->mln |
| Net debt | 991 431.84 | Components: short debt 281 836.33 + long debt 782 938.56 + other financial liab. 0 + NCI 0 − cash 73 343.04 = net debt 991 431.84.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=991,431.844 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) |
| Operating CF | -35 793 | — |
| Investing CF | -104 028 | — |
| Assets | 1 670 048.14 | — |
| Equity | 184 024.51 | — |
| Short-term debt (incl. ST leases) | 281 836 |
| Long-term debt (incl. LT leases) | 782 939 |
| − Cash & equivalents | 73 343 |
| Net debt | 991 432 |
|---|
Net debt / LTM EBITDA: 5.7x
| EBITDA | 152 327 | 9.1% of revenue |
| − D&A | 79 290 | |
| = Operating profit (EBIT) | 73 037 | ✓ 4.4% of revenue |
| − Finance costs | 79 896 | |
| + Other (FX and misc.) — derived | 8 705 | |
| = Pre-tax profit | 1 846 | 0.1% of revenue |
| − Income tax | 1 692 | |
| = Net profit | 154 | 0.0% of revenue |
|---|
Finance income/costs and tax come from the primary source (IFRS/XBRL); the other line balances the walk to pre-tax profit.
| ✓ | Balance sheet identity (A = L + E) | TA (1,670,048) ≈ TL (1,486,024) + TE (184,025); residual -0 within 1%. |
| ✓ | Net debt formula | net_debt 991,432 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 991,432. |
| ✓ | EBITDA = OP + D&A | EBITDA (152,327) ≈ OP (73,037) + D&A (79,290) = 152,327. |
| ✓ | Net profit vs operating profit | Net profit (154) sits within a plausible band vs operating profit (73,037). |
| ✓ | Cash ≤ total assets | Cash (73,343) ≤ total assets (1,670,048). |
| Form | Pages |
|---|---|
| P&L | — |
| BS | — |
| CF | — |
Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).