Frontierby eninvs

Language: EN / RU

← Company

ZA_OUT 2024-06-30 FY — 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: Yahoo Finance

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
Revenue32 239—
Operating profit6 354—
D&A215—
EBITDA6 569Row: EBITDA REPAIR: stored 6302.0 did not equal this row's operating profit 6354.0 plus D&A 215.0 · dashboard=6,569.000 mln — EBITDA REPAIR: stored 6302.0 did not equal this row's operating profit 6354.0 plus D&A 215.0
Net profit4 061—
Cash1 692—
Debt short——
Debt long——
Net debt-1 398Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-1,398.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF3 249—
Investing CF-509—
Assets34 257—
Equity14 085—

EBITDA → net profit bridge

EBITDA6 56920.4% of revenue
− D&A215
= Operating profit (EBIT)6 354✓ 19.7% of revenue
− Net finance costs, tax and other — derived2 293
= Net profit4 06112.6% 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 · Warnings

✓Balance sheet identity (A = L + E)TA (34,257) ≈ TL (20,172) + TE (14,085); residual +0 within 1%.
⚠Net debt formulaStored net_debt (-1,398) ≠ derived from components (-1,692); diff +294 (17.4%).
✓EBITDA = OP + D&AEBITDA (6,569) ≈ OP (6,354) + D&A (215) = 6,569.
✓Net profit vs operating profitNet profit (4,061) sits within a plausible band vs operating profit (6,354).
✓Cash ≤ total assetsCash (1,692) ≤ total assets (34,257).

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