Frontierby eninvs

Language: EN · RU

← Company

RU_SMLT 2025-12-31 FY — 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).

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
Revenue366 816
Operating profit99 578
D&A2 295Row: derived FY D&A = H1 + H2 (annual report row lacked it) · dashboard=2,295.000 mln — derived FY D&A = H1 + H2 (annual report row lacked it)
EBITDA101 873Row: computed as operating_profit + derived FY D&A (H1+H2) · dashboard=101,873.000 mln — computed as operating_profit + derived FY D&A (H1+H2)
Net profit-2 291
Cash7 671
Debt short
Debt long
Net debt761 735Components: short debt 0 + long debt 0 + other financial liab. 0 + NCI 0 − cash 7 671 = net debt -7 671.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=761,735.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF-168 489
Investing CF1 541
Assets1 019 647
Equity50 174

Consistency checks · Failed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 969,473; known debt components fit within that envelope.
Net debt formulaStored net_debt (761,735) ≠ derived from components (-7,671); diff +769,406 (101.0%).
EBITDA = OP + D&AEBITDA (101,873) ≈ OP (99,578) + D&A (2,295) = 101,873.
Net profit vs operating profitNet profit (-2,291) sits within a plausible band vs operating profit (99,578).
Cash ≤ total assetsCash (7,671) ≤ total assets (1,019,647).

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