Frontierby eninvs

Language: EN · RU

← Company

ZA_GRT 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
Revenue6 916Row: stockanalysis.com quarterly; unit calibration k=1 (n=9) · dashboard=6,916.000 mln — stockanalysis.com quarterly; unit calibration k=1 (n=9)
Operating profit4 470Row: stockanalysis.com quarterly; unit calibration k=1 (n=9) · dashboard=4,470.000 mln — stockanalysis.com quarterly; unit calibration k=1 (n=9)
D&A379Row: derived: same-row components · dashboard=379.000 mln — derived: same-row components
EBITDA4 849
Net profit157Row: AFIX: stored 2701.0 is 17x what this card own FY implies; recomputed as FY 1269.0 minus H2 1112.0 · dashboard=157.000 mln — AFIX: stored 2701.0 is 17x what this card own FY implies; recomputed as FY 1269.0 minus H2 1112.0
Cash1 669
Debt short
Debt long
Net debt62 697Row: taken from the listing feed for GRT.JO, listing feed total debt 64366000000 less cash 1669000000; the feed reproduces this card's own assets, equity and revenue on 18 periods · dashboard=62,697.000 mln — taken from the listing feed for GRT.JO, listing feed total debt 64366000000 less cash 1669000000; the feed reproduces this card's own assets …
Operating CF2 795
Investing CF1 868
Assets152 939
Equity81 496

EBITDA → net profit bridge

EBITDA4 84970.1% of revenue
− D&A379
= Operating profit (EBIT)4 470 64.6% of revenue
− Net finance costs, tax and other — derived4 313
= Net profit1572.3% 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 (152,939) ≈ TL (71,443) + TE (81,496); residual +0 within 1%.
Net debt formulaStored net_debt (62,697) ≠ derived from components (-1,669); diff +64,366 (102.7%).
EBITDA = OP + D&AEBITDA (4,849) ≈ OP (4,470) + D&A (379) = 4,849.
Net profit vs operating profitNet profit (157) sits within a plausible band vs operating profit (4,470).
Cash ≤ total assetsCash (1,669) ≤ total assets (152,939).

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