Frontierby eninvs

Language: EN · RU

← Company

RU_MOEX 2024-06-30 Q2 — report review

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 mapping (value → extracted evidence)

Metric values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.

MetricValueEvidence / page extract
Revenue6 302.15
Operating profit9 042.65Row: was 27128.6, which is this year's H1 verbatim - EI1 stamped the cumulative on the quarter; rewritten as H1-(Q1) · dashboard=9,042.650 mln — was 27128.6, which is this year's H1 verbatim - EI1 stamped the cumulative on the quarter; rewritten as H1-(Q1)
D&A1 269.05
EBITDA10 311.7Row: computed as operating_profit + da · dashboard=10,311.700 mln — computed as operating_profit + da
Net profit19 494.9Row: derived from official cumulative series (H1-Q1); stored standalone 9747.5 was on a different basis (quarters did not sum to FY) · dashboard=19,494.900 mln — derived from official cumulative series (H1-Q1); stored standalone 9747.5 was on a different basis (quarters did not sum to FY)
Cash7 346 390.9
Debt short
Debt long
Net debt
Operating CF-7 417.95
Investing CF-613.55
Assets9 584 804
Equity221 493.8

EBITDA → net profit bridge

EBITDA10 312163.6% of revenue
− D&A1 269
= Operating profit (EBIT)9 043 143.5% of revenue
− Net finance costs, tax and other — derived-10 452
= Net profit19 495309.3% of revenue

The finance-costs/tax line is derived as EBIT minus net profit; see the filing PDF above for the detailed split.

Consistency checks · Warnings

Balance sheet identity (A = L + E)TA (9,584,804) ≈ TL (9,363,310) + TE (221,494); residual +0 within 1%.
EBITDA = OP + D&AEBITDA (10,312) ≈ OP (9,043) + D&A (1,269) = 10,312.
Net profit vs operating profitNet profit (19,495) > 1.5× operating profit (9,043) — implies a large non-operating gain (asset disposal, FX, one-off). Check the column mapping if no such item is reported.
Cash ≤ total assetsCash (7,346,391) ≤ total assets (9,584,804).

Statement pages (discovery)

FormPages
P&L
BS
CF

Statement previews & reconstructed tables

Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).

Formulas used