Frontierby eninvs

Language: EN · RU

← Company

ZA_DSY 2024-12-31 H1 — report review

Status: — — incomplete — unset metrics listed below; Currency: ZAR; 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: Link

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
Revenue37 055Row: filled from stockanalysis.com semi-annual (fill-missing) · dashboard=37,055.000 mln — filled from stockanalysis.com semi-annual (fill-missing)
Operating profit7 690Row: identity: EBITDA - D&A on this row [rgap] · dashboard=7,690.000 mln — identity: EBITDA - D&A on this row [rgap]
D&A1 016
EBITDA8 706
Net profit4 495
Cash19 359
Debt short
Debt long
Net debt-2 278Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-2,278.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF3 546
Investing CF-1 304
Assets310 052
Equity64 644

EBITDA → net profit bridge

EBITDA8 70623.5% of revenue
− D&A1 016
= Operating profit (EBIT)7 690 20.8% of revenue
− Net finance costs, tax and other — derived3 195
= Net profit4 49512.1% 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 · Failed

Balance sheet identity (A = L + E)TA (310,052) ≈ TL (245,408) + TE (64,644); residual +0 within 1%.
Net debt formulaStored net_debt (-2,278) ≠ derived from components (-19,359); diff +17,081 (88.2%).
EBITDA = OP + D&AEBITDA (8,706) ≈ OP (7,690) + D&A (1,016) = 8,706.
Net profit vs operating profitNet profit (4,495) sits within a plausible band vs operating profit (7,690).
Cash ≤ total assetsCash (19,359) ≤ total assets (310,052).

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