Frontierby eninvs

Language: EN · RU

← Region

Positive RUB

Update

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_POSI

Price chart

853 RUBDay 1.40%

Key metrics

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.

Market

Price
853 RUB · 1.40%
Market cap
60.7 bn RUB

Growth

Δ revenue y/y
45.6%
Δ EBITDA y/y
90.2%

Multiples

P/E (LTM)
7.0x
3y avg: 21.4x
P/B (FY)
2.5x
P/E (ann.)
1.2x
EV/EBITDA (LTM)
4.9x
3y avg: 15.5x
EV/EBITDA (ann.)
1.2x

Cash return

Dividend yield
—
FCF yield (LTM)
8.9%

Liquidity

Daily turnover (MOEX)
577.6 mln RUB

Shares: connector/market_inputs

Amounts: USD (converted) · As reported
Converted modes use NBK / ECB-linked rates: balance sheet date for BS items, period average for P&L and cash flow (see filing row evidence). As reported keeps each row in its filing currency.

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 5 / Warn: 6 / Err: 7 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-03-31 Q1⚠Warn 3
2023-06-30 Q2⚠Warn 2
2023-09-30 9M✓OK
2023-09-30 Q3⚠Warn 2
2023-12-31 FY✓OK
2023-12-31 Q4✓OK
2024-03-31 Q1✗Errors 5Warn 1
2024-06-30 Q2✗Errors 1Warn 1
2024-09-30 9M⚠Warn 1
2024-09-30 Q3✗Errors 2Warn 3
2024-12-31 FY✗Errors 1Warn 2
2024-12-31 Q4✗Errors 2Warn 1
2025-03-31 Q1✓OK
2025-06-30 Q2✗Errors 1Warn 1
2025-09-30 Q3✓OK
2025-12-31 FY⚠Warn 1
2025-12-31 Q4✗Errors 1Warn 1
2026-03-31 Q1⚠Warn 1
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

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.

DatePeriodStatusRevenueB RUBOperating profitB RUBD&AB RUBEBITDAB RUBNet profitB RUBOperating CFB RUBCapex + M&AB RUBAssetsB RUBEquityB RUBROE (annualized)Net debtB RUBSource
2026-03-31Q1 2026 (3M)OK3.4
y/y 45.6%
-1.0
y/y 54.7%
0.9
y/y 30.5%
-0.2
y/y 90.2%
-1.4
y/y 50.0%
——53.9
y/y 11.7%
23.0
y/y 61.9%
-23.5%7.0—
2025-12-31FY 2025 (12M)OK20.0
y/y 35.5%
13.4
y/y 40.6%
0.8
y/y 51.7%
14.2
y/y 41.3%
13.0
y/y 45.9%
——61.0
y/y 15.7%
24.3
y/y 42.7%
40.9%21.2—
2025-09-30Q3 2025 (3M)OK4.1
y/y -6.4%
-0.2
y/y 53.2%
0.8
y/y 52.6%
0.6
y/y 677.3%
-0.7
y/y 11.1%
——42.3
y/y 77.6%
11.2
y/y 684.7%
-8.6%21.7—
2025-06-30Q2 2025 (3M)OK4.4
y/y 42.0%
-1.6
y/y 45.1%
0.7
y/y 60.9%
-0.9
y/y 63.9%
-2.2
y/y 23.8%
2.7-2.041.8
y/y 117.0%
11.9
y/y 438.0%
-68.7%18.5—
2025-03-31Q1 2025 (3M)OK2.3
y/y 7.6%
-2.2
y/y -47.3%
0.7
y/y 78.4%
-1.6
y/y -37.3%
-2.8
y/y -86.0%
——48.3
y/y —
14.2
y/y —
-71.0%12.4—
2024-12-31FY 2024 (12M)OK14.7
y/y 20.5%
9.5
y/y 6.2%
0.6
y/y 531.4%
10.1
y/y 11.3%
8.9
y/y -0.7%
-2.8-4.952.7
y/y 85.9%
17.1
y/y 29.2%
48.4%20.1—
2024-09-30Q3 2024 (3M)OK4.4
y/y 20.8%
-0.5
y/y -162.1%
0.5
y/y 0.0%
0.1
y/y -93.9%
-0.8
y/y -254.7%
-1.5-0.523.8
y/y —
-1.9
y/y —
-732.0%15.5—
2024-06-30Q2 2024 (3M)OK3.1
y/y -1.6%
-2.9
y/y -4348.6%
0.4
y/y 113.2%
-2.5
y/y -1000.3%
-2.9
y/y -3695.2%
3.6-1.519.3
y/y 56.1%
2.2
y/y -46.7%
—6.5—
2024-03-31Q1 2024 (3M)PARTIAL2.2
y/y -31.0%
-1.5
y/y -2283.8%
0.4
y/y 76.1%
-1.1
y/y -512.8%
-1.5
y/y -1922.8%
3.6-1.5—
y/y —
—
y/y —
—-6.2—
2023-12-31FY 2023 (12M)OK12.2
y/y —
9.0
y/y —
0.1
y/y —
9.0
y/y —
9.0
y/y —
1.9-1.928.4
y/y —
13.2
y/y —
—4.0—
2023-09-30Q3 2023 (3M)PARTIAL3.7
y/y —
0.7
y/y —
0.5
y/y —
1.3
y/y —
0.5
y/y —
0.1-0.1—
y/y —
—
y/y —
—2.9—
2023-06-30Q2 2023 (3M)OK3.2
y/y —
0.1
y/y —
0.2
y/y —
0.3
y/y —
0.1
y/y —
1.7-0.812.3
y/y —
4.2
y/y —
—2.7—
2023-03-31Q1 2023 (3M)PARTIAL3.2
y/y —
0.1
y/y —
0.2
y/y —
0.3
y/y —
0.1
y/y —
1.7-0.8—
y/y —
—
y/y —
—-2.7—
Data quality — review suggested

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

-10 000010 00020 00030 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

-600%-400%-200%0%200%2023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

Net debt / cash ($ mln)

-10 000010 00020 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Fundamental value creation

Value the company creates per year, as a % of market cap

Value created per year: +62.2%

How this was calculated
1. EBITDA growth (latest quarter YoY, annualised)
[EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2026-03-31 vs 2025-03-31)
= (-153 − -1 571) × 4.00
5 668
2. Current EV/EBITDA (LTM)
(Market cap + Net debt) ÷ EBITDA (LTM)
= (60 746 + 6 954) ÷ 13 764
4.9x
3. Target multiple
(Current EV/EBITDA + 6.5) ÷ 2
= (4.9 + 6.5) ÷ 2
5.7x
4. Cash flow (balance method, LTM)
Net-debt reduction + dividends + buybacks − equity issuance
= 5 406 + 0 + 0 − 0
5 406
5. Value created per year
(EBITDA growth × Target multiple + Cash flow) ÷ Market cap
= (5 668 × 5.7 + 5 406) ÷ 60 746
+62.2%

Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.

Caveats:

Dividends

No dividend rows found for this issuer.

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)