Frontierby eninvs

Language: EN · RU

← Company

ZA_OMU 2023-06-30 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
Revenue48 427Row: filled from stockanalysis.com semi-annual (fill-missing) · dashboard=48,427.000 mln — filled from stockanalysis.com semi-annual (fill-missing)
Operating profit11 336Row: within-year arithmetic: FY 15838.0 minus H2 4502.0 [rgap] · dashboard=11,336.000 mln — within-year arithmetic: FY 15838.0 minus H2 4502.0 [rgap]
D&A
EBITDA11 336Row: computed as operating_profit + D&A (D&A not split out in source → 0) · dashboard=11,336.000 mln — computed as operating_profit + D&A (D&A not split out in source → 0)
Net profit4 354
Cash58 205
Debt short
Debt long
Net debt-24 459Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-24,459.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF3 118
Investing CF-2 395
Assets1 126 879
Equity60 646

EBITDA → net profit bridge

EBITDA11 33623.4% of revenue
= Operating profit (EBIT)11 33623.4% of revenue
− Net finance costs, tax and other — derived6 982
= Net profit4 3549.0% 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 (1,126,879) ≈ TL (1,066,233) + TE (60,646); residual +0 within 1%.
Net debt formulaStored net_debt (-24,459) ≠ derived from components (-58,205); diff +33,746 (58.0%).
Net profit vs operating profitNet profit (4,354) sits within a plausible band vs operating profit (11,336).
Cash ≤ total assetsCash (58,205) ≤ total assets (1,126,879).

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