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_WUSH
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 |
|---|---|
| 2023-06-30 H1 | ✓OK |
| 2023-12-31 FY | ✓OK |
| 2023-12-31 H2 | ✗Errors 1 |
| 2024-06-30 H1 | ✗Errors 1Warn 1 |
| 2024-12-31 FY | ✗Errors 1Warn 1 |
| 2024-12-31 H2 | ✗Errors 2Warn 2 |
| 2025-06-30 H1 | ✗Errors 1Warn 2 |
| 2025-12-31 FY | ✗Errors 2Warn 1 |
| 2025-12-31 H2 | ✗Errors 2Warn 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025-12-31 | FY 2025 (12M) | OK | 12.5 y/y 592.3% | -0.7 y/y 30.7% | 2.9 y/y 949.2% | 3.2 y/y 568.8% | -1.8 y/y -92.3% | -5.2 | 1.0 | 19.6 y/y -10.4% | 4.0 y/y -45.0% | -60.1% | 13.1 | — |
| 2025-06-30 | Q2 2025 (3M) | OK | 10.8 y/y -13.9% | 0.9 y/y -78.0% | 2.5 y/y 6.8% | 3.4 y/y -47.4% | -1.2 y/y -140.0% | 2.2 | -5.2 | 21.7 y/y -7.8% | 5.8 y/y -31.3% | -35.7% | 11.4 | — |
| 2024-12-31 | FY 2024 (12M) | OK | 14.3 y/y 1043.2% | 3.2 y/y 535.2% | 2.6 y/y 789.5% | 5.8 y/y 1418.2% | -0.9 y/y 19.9% | -3.7 | 1.4 | 21.9 y/y 20.9% | 7.3 y/y -59.9% | 25.4% | 10.1 | — |
| 2024-06-30 | Q2 2024 (3M) | OK | 12.5 y/y 31.9% | 4.2 y/y 21.7% | 2.3 y/y 57.8% | 6.5 y/y 32.6% | 2.9 y/y -5.9% | 5.7 | -6.1 | 23.5 y/y 18.5% | 8.4 y/y 3.6% | 43.8% | 7.1 | — |
| 2023-12-31 | FY 2023 (12M) | OK | 10.7 y/y — | 2.7 y/y — | 1.8 y/y — | 4.5 y/y — | -1.1 y/y — | -2.4 | -0.5 | 18.1 y/y — | 18.1 y/y — | 14.8% | 8.3 | — |
| 2023-06-30 | Q2 2023 (3M) | OK | 9.5 y/y — | 3.4 y/y — | 1.5 y/y — | 4.9 y/y — | 3.1 y/y — | 4.3 | -6.0 | 19.9 y/y — | 8.1 y/y — | — | 2.7 | — |
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: +112.7%
| 1. EBITDA growth (latest quarter YoY, annualised) [EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2025-12-31 vs 2024-12-31) = (-253 − -676) × 4.00 | 1 695 |
| 2. Current EV/EBITDA (LTM) (Market cap + Net debt) ÷ EBITDA (LTM) = (6 960 + 13 119) ÷ 3 171 | 6.3x |
| 3. Target multiple (Current EV/EBITDA + 6.5) ÷ 2 = (6.3 + 6.5) ÷ 2 | 6.4x |
| 4. Cash flow (balance method, LTM) Net-debt reduction + dividends + buybacks − equity issuance = -3 030 + 0 + 0 − 0 | -3 030 |
| 5. Value created per year (EBITDA growth × Target multiple + Cash flow) ÷ Market cap = (1 695 × 6.4 + -3 030) ÷ 6 960 | +112.7% |
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)