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: Other
RU_NMTP
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 | ✓OK |
| 2023-06-30 Q2 | ⚠Warn 1 |
| 2023-09-30 Q3 | ✓OK |
| 2023-12-31 FY | ✓OK |
| 2023-12-31 Q4 | ✓OK |
| 2024-03-31 Q1 | ✗Errors 2Warn 2 |
| 2024-06-30 Q2 | ✗Errors 2Warn 2 |
| 2024-09-30 9M | ✓OK |
| 2024-09-30 Q3 | ✓OK |
| 2024-12-31 FY | ⚠Warn 1 |
| 2024-12-31 Q4 | ⚠Warn 3 |
| 2025-03-31 Q1 | ✗Errors 2Warn 1 |
| 2025-06-30 Q2 | ✗Errors 1Warn 2 |
| 2025-09-30 9M | ✗Errors 1Warn 2 |
| 2025-09-30 Q3 | ✗Errors 1Warn 1 |
| 2025-12-31 FY | ✗Errors 1 |
| 2025-12-31 Q4 | ✗Errors 1 |
| 2026-03-31 Q1 | ✗Errors 2 |
Monetary columns are in B 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 | RevenueB RUB | Operating profitB RUB | D&AB RUB | EBITDAB RUB | Net profitB RUB | Operating CFB RUB | Capex + M&AB RUB | AssetsB RUB | EquityB RUB | ROE (annualized) | Net debtB RUB | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-03-31 | Q1 2026 (3M) | OK | 19.8 y/y 0.0% | 11.3 y/y -21.9% | 1.5 y/y -2.8% | 12.8 y/y -20.0% | 10.7 y/y 3.0% | 8.7 | -11.8 | 270.3 y/y 16.5% | 205.1 y/y 13.0% | — | -26.4 | — |
| 2025-12-31 | FY 2025 (12M) | PARTIAL | 20.2 y/y 24.2% | 10.6 y/y 22.1% | 1.2 y/y -18.8% | 11.8 y/y 15.3% | 8.7 y/y 18.7% | 12.8 | -16.5 | — y/y — | — y/y — | — | -12.8 | — |
| 2025-09-30 | Q3 2025 (3M) | OK | 17.6 y/y 11.6% | 9.4 y/y 13.3% | 1.6 y/y -2.4% | 11.0 y/y 10.7% | 10.3 y/y 19.5% | 7.4 | -6.5 | 236.6 y/y — | 185.4 y/y — | 7.6% | -12.8 | — |
| 2025-06-30 | Q2 2025 (3M) | OK | 18.9 y/y -2.3% | 12.3 y/y -3.6% | 1.6 y/y 13.7% | 13.9 y/y -1.4% | 11.1 y/y 1.8% | 13.0 | -2.6 | 246.8 y/y 14.1% | 175.2 y/y 13.0% | 25.0% | -24.7 | — |
| 2025-03-31 | Q1 2025 (3M) | OK | 19.8 y/y 0.2% | 14.5 y/y 19.2% | 1.6 y/y -14.5% | 16.0 y/y 14.8% | 10.4 y/y -4.6% | 9.1 | -17.8 | 232.1 y/y — | 181.6 y/y — | 23.6% | -12.9 | — |
| 2024-12-31 | FY 2024 (12M) | OK | 16.3 y/y -1.1% | 8.6 y/y 27.5% | 1.5 y/y -5.8% | 10.2 y/y 22.0% | 7.4 y/y 38.8% | 10.8 | -6.0 | 220.0 y/y 14.2% | 171.2 y/y 16.1% | — | -12.7 | — |
| 2024-09-30 | Q3 2024 (3M) | PARTIAL | 15.8 y/y -3.9% | 8.3 y/y -5.2% | 1.7 y/y 5.0% | 9.9 y/y -3.6% | 8.6 y/y 20.9% | 6.8 | -4.3 | — y/y — | — y/y — | — | -5.3 | — |
| 2024-06-30 | Q2 2024 (3M) | OK | 19.3 y/y 11.7% | 12.7 y/y 18.9% | 1.4 y/y -11.5% | 14.0 y/y 14.5% | 10.9 y/y 22.8% | 8.5 | 2.1 | 216.3 y/y 13.8% | 155.0 y/y 15.9% | — | -14.5 | — |
| 2024-03-31 | Q1 2024 (3M) | PARTIAL | 19.8 y/y 14.4% | 12.1 y/y 13.5% | 1.8 y/y 16.3% | 14.0 y/y 13.9% | 10.9 y/y 22.7% | 9.6 | -7.8 | — y/y — | — y/y — | — | -4.3 | — |
| 2023-12-31 | FY 2023 (12M) | OK | 16.4 y/y — | 6.8 y/y — | 1.6 y/y — | 8.4 y/y — | 5.3 y/y — | 8.2 | -0.8 | 192.6 y/y — | 147.5 y/y — | — | 0.0 | — |
| 2023-09-30 | Q3 2023 (3M) | PARTIAL | 16.4 y/y — | 8.7 y/y — | 1.6 y/y — | 10.3 y/y — | 7.1 y/y — | 8.2 | -0.8 | — y/y — | — y/y — | — | 0.1 | — |
| 2023-06-30 | Q2 2023 (3M) | OK | 17.3 y/y — | 10.7 y/y — | 1.6 y/y — | 12.3 y/y — | 8.9 y/y — | 8.2 | -0.3 | 190.1 y/y — | 133.8 y/y — | — | 0.2 | — |
| 2023-03-31 | Q1 2023 (3M) | PARTIAL | 17.3 y/y — | 10.7 y/y — | 1.6 y/y — | 12.3 y/y — | 8.9 y/y — | 8.2 | -0.8 | — y/y — | — y/y — | — | 3.0 | — |
2024-03-31 Q1: Assets and/or equity missing while cash/debt are present — often a unit-scale mismatch after extraction.2023-03-31 Q1: Assets and/or equity missing while cash/debt are present — often a unit-scale mismatch after extraction.2025-12-31 Q4: Status PARTIAL (incomplete extraction or legacy OCR warnings).2025-12-31 FY: Status PARTIAL (incomplete extraction or legacy OCR warnings).2024-09-30 Q3: Status PARTIAL (incomplete extraction or legacy OCR warnings).2024-09-30 9M: Status PARTIAL (incomplete extraction or legacy OCR warnings).2024-03-31 Q1: Status PARTIAL (incomplete extraction or legacy OCR warnings).2023-09-30 Q3: Status PARTIAL (incomplete extraction or legacy OCR warnings).2023-03-31 Q1: 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: -26.6%
| 1. EBITDA growth (latest quarter YoY, annualised) [EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2026-03-31 vs 2025-03-31) = (12 830 − 16 045) × 3.86 | -12 394 |
| 2. Current EV/EBITDA (LTM) (Market cap + Net debt) ÷ EBITDA (LTM) = (166 116 + -26 398) ÷ 49 462 | 2.8x |
| 3. Target multiple (Current EV/EBITDA + 6.5) ÷ 2 = (2.8 + 6.5) ÷ 2 | 4.7x |
| 4. Cash flow (balance method, LTM) Net-debt reduction + dividends + buybacks − equity issuance = 13 523 + 0 + 0 − 0 | 13 523 |
| 5. Value created per year (EBITDA growth × Target multiple + Cash flow) ÷ Market cap = (-12 394 × 4.7 + 13 523) ÷ 166 116 | -26.6% |
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)