Try our mobile app

ИНН: 5902202276

E-disclosure page: 35989

Рост выручки -83.1%
Рост EBITDA -16.8%
Рост выручки hist +15.9%
Рост EBITDA hist +30.2%

Net Debt / EBITDA 3.1x
Net Debt / Total Equity 12.3x
EBIT / Interest Payment 1.1x

млн руб
LTM Выручка 106 596
LTM EBITDA 48 236
LTM Операционная прибыль 27 667
LTM Чистая прибыль 1 376

Чистый долг 149 767
Собственный капитал 12 131
Interest payment 24 945

Последний отчетный период 2025 q2

Выручка и EBITDA

Квартальные значения (млн руб)

Изменения (г/г)

Денежный поток

FCF (млн руб) до искл. курс. разниц

Чистый долг / денежные средства (млн руб)

Облигации
Название ISIN Тип Доходность Валюта Цена Объем торгов (млн р.) Купон Ставка купона Премия Дата погашения/оферты Дюрация, лет
ТелХолБ2-6 RU000A1087A7 фикс +21.5% RUB 98.3% 4.59 13.2 16.1% - 2026-04-02 0.5
ТелХолБ2-9 RU000A10B0Z9 фикс +21.1% RUB 104.0% 3.59 19.7 24.0% - 2026-09-01 0.9
ТелХолБ2-7 RU000A10AFT7 фикс +18.3% RUB 106.6% 0.00 0.0 0.0% - 2026-12-14 1.2
MSFO data *The values are shown in mln RUB The % change shows the difference from the same period last year

View as Pivot Table       Export as Pivot Table (xlsx)



Income


Q Revenue Gross profit Operating income Net income PercentProfit PercentLoss
 
2025 q2 127-83% 213-72% 1 111+67% 102-75% -292>+200% -248-15%
2025 q1 25 439+12% 11 917+16% 7 054+39% 9<-100% 1 877+53% -6 939+37%
2024 q4 60 287<-100% 24 889+24% 13 860+27% -876<-100% 3 050+53% -14 595+115%
2024 q3 20 743<-100% 9 746>+200% 5 642>+200% 2 142<-100% 1 041+106% -3 163>+200%
2024 q2 753-96% 761-90% 665-84% 401-76% -97<-100% -291-89%
2024 q1 22 800+22% 10 310+16% 5 082+47% -87<-100% 1 227+124% -5 053+95%
2023 q4 -18 114<-100% 20 030>+200% 10 913>+200% 3 922<-100% 1 993>+200% -6 778>+200%
2023 q3 -18 113<-100% 1 436-75% 892-71% -165<-100% 505-8% -576-83%
2023 q2 20 138+29% 7 697+32% 4 068>+200% 1 671<-100% 535-50% -2 584>+200%
2023 q1 18 676 8 899 3 458>+200% 447<-100% 549 -2 597>+200%
2022 q4 17 298-6% 6 293-2% 3 560>+200% -90<-100% 526+152% -993>+200%
2022 q3 15 486-29% 5 794-32% 3 085-35% 224-92% 550+52% -3 419+172%
2022 q2 15 619+42% 5 845+15% 0<-100% -618<-100% 1 074>+200% -2<-100%
2022 q1     0 -618   -2
2021 q4 18 422+21% 6 434+9% 426-83% 1 000-14% 208>+200% -306-70%
2021 q3 21 782+60% 8 478+51% 4 720+46% 2 751+128% 361<-100% -1 257-1%
2021 q2 10 976-11% 5 071-1% 2 329-3% 790-8% 1120% -1 2370%
2021 q1            
2020 q4 15 244+23% 5 927+22% 2 504+49% 1 169+83% 63+59% -1 026-19%
2020 q3 13 583+25% 5 600+16% 3 233+50% 1 208+64% -31<-100% -1 276+6%
2020 q2 12 399+16% 5 127+6% 2 413+14% 857+23% 112+138% -1 237+7%
2020 q1 12 399 5 127 2 413   112 -1 237
2019 q4 12 358 4 867 1 679 640 40 -1 263
2019 q3 10 838 4 820 2 149 736 44 -1 199
2019 q2 10 719 4 815 2 107 700 47 -1 161


Balance


Implied interest rate for 2025 q1:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (6 939 - 1 877) * 4 / (149 200 - 2 278)

Q Total equity Total assets Net debt Implied interest rate NetDebt / LTM EBITDA
 
2025 q2 12 131-6% 206 728-2% 149 767+4%   3.10x
2025 q1 12 7640% 212 679+1% 149 200+7% 13.8% 3.02x
2024 q4 13 463+4% 217 546+4% 145 098+7% 32.4% 3.09x
2024 q3 12 623+5% 209 800+13% 149 742+29% 5.8% 3.26x
2024 q2 12 931+16% 210 327+27% 144 427+29%   3.04x
2024 q1 12 745 210 253 139 727 11.1% 2.84x
2023 q4 12 986+34% 208 951+60% 135 603+48% 14.4% 2.86x
2023 q3 11 997-92% 185 436+31% 116 252<-100% 0.2% 3.16x
2023 q2 11 100+14% 165 812+28% 112 375+22% 7.4% 3.82x
2023 q1         3.88x
2022 q4 9 673+64% 130 232+31% 91 812+33% 2.1% 3.83x
2022 q3 141 939>+200% 141 939+42% -9 453<-100%   -0.40x
2022 q2 9 725+66% 130 029+30% 91 812+33% -4.8% 0.61x
2022 q1         1.59x
2021 q4 5 908-16% 99 663+20% 69 051+33% 0.6% 2.55x
2021 q3 5 908-94% 99 727+10% 69 051<-100% 5.2% 2.63x
2021 q2 5 869-14% 99 688+21% 69 051+34% 6.6% 3.06x
2021 q1 7 044 101 949 68 452   2.75x
2020 q4 7 062 82 714 51 726 7.5% 2.45x
2020 q3 91 008 91 008 -362   -0.02x
2020 q2 6 832 82 187 51 435 8.8% 2.80x
2020 q1          
2019 q4          
2019 q3          
2019 q2          


Cashflow


Q Operating cashflow Investing cashflow Financial cashflow
 
2025 q2 3 053-24% -2 392-70% -1 943<-100%
2025 q1 3 188+55% -7 911+102% -2 178+31%
2024 q4 8 899+28% -5 406-73% 5 745-8%
2024 q3 2 776-31% -6 735-6% 1 666-91%
2024 q2 3 999+30% -7 911+157% 4 129>+200%
2024 q1 2 059-60% -3 922+6% -1 665-6%
2023 q4 6 942+94% -19 989+179% 6 236<-100%
2023 q3 4 027+16% -7 192+56% 17 561>+200%
2023 q2 3 080+6% -3 080-51% 534>+200%
2023 q1 5 134+76% -3 698-41% -1 765<-100%
2022 q4 3 572-57% -7 175-19% -2 298<-100%
2022 q3 3 483+75% -4 616-51% 4 692+100%
2022 q2 2 915+194% -6 308+15% 154-98%
2022 q1 2 915-13% -6 308+150% 154<-100%
2021 q4 8 259+80% -8 812-37% 5 831-52%
2021 q3 1 993-70% -9 356+96% 2 342<-100%
2021 q2 990-76% -5 467+84% 7 710<-100%
2021 q1 3 359+6% -2 522-19% -502-13%
2020 q4 4 590-3% -14 057>+200% 12 114<-100%
2020 q3 6 567+73% -4 774+68% -2 367+153%
2020 q2 4 106+11% -2 977+35% -3 496>+200%
2020 q1 3 169 -3 114 -576
2019 q4 4 731 -3 971 -34
2019 q3 3 787 -2 847 -937
2019 q2 3 707 -2 204 -1 055
RSBU data *The values are shown in mln RUB The % change shows the difference from the same period last year

View as Pivot Table       Export as Pivot Table (xlsx)



Income


Q Revenue Gross profit Operating income Net income PercentProfit PercentLoss
 
2025 q2   7 129+3% 4 358+42% 250<-100% 2 306+72% -8 060+38%
2025 q1   6 479-1% 3 486+4% 211<-100% 2 146+70% -7 923+42%
2024 q4 15 402+9% 7 378+12% 3 941+17% -652<-100% 1 881+20% -7 575+54%
2024 q3 13 520+2% 4 840-22% 3 056-13% -593<-100% 1 475+28% -6 628+72%
2024 q2 13 567+7% 6 936+25% 3 065+11% -438<-100% 1 338+146% -5 819+121%
2024 q1 13 641+16% 6 542+27% 3 340+54% -242<-100% 1 264+134% -5 582+111%
2023 q4 14 185+16% 6 562+29% 3 368+39% 586-56% 1 568+181% -4 921+100%
2023 q3 13 227+16% 6 221+53% 3 504+104% 1 410>+200% 1 154+145% -3 853+61%
2023 q2 12 655+12% 5 542+33% 2 772+55% 2 320+51% 543-18% -2 632-19%
2023 q1 11 798+7% 5 171+50% 2 172>+200% 209<-100% 541-14% -2 650-10%
2022 q4 12 279+1% 5 069+12% 2 424+63% 1 338<-100% 558+7% -2 460+13%
2022 q3 11 396-26% 4 066-51% 1 714-68% 422-89% 470+53% -2 391+39%
2022 q2 11 311+12% 4 162+25% 1 787+115% 1 532+31% 662+126% -3 230+108%
2022 q1 11 049+10% 3 453-5% 127-90% -2 131>+200% 627+184% -2 948+165%
2021 q4 12 169+8% 4 527+13% 1 483-19% -900<-100% 523>+200% -2 186+127%
2021 q3 15 471+11% 8 286+9% 5 326-6% 3 672-5% 307>+200% -1 719+69%
2021 q2 10 081+2% 3 339-7% 832-38% 1 167>+200% 293>+200% -1 556+34%
2021 q1 10 075-1% 3 638-9% 1 335-25% -265<-100% 220>+200% -1 111-4%
2020 q4 11 312+9% 4 008-13% 1 828-19% 327-63% 75+189% -961-9%
2020 q3 13 965 7 577 5 637 3 860 41 -1 018
2020 q2 9 870 3 607 1 352 318 60 -1 160
2020 q1 10 196 3 990 1 792 546 65 -1 159
2019 q4 10 403 4 598 2 252 885 26 -1 062


Balance


Implied interest rate for 2024 q3:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (6 628 - 1 475) * 4 / (125 457 - 0)

Q Total equity Total assets Net debt
 
2025 q2   186 753+6% -6 254<-100%
2025 q1   187 424+10% -5 166<-100%
2024 q4 8 453-22% 191 110+13% -10 194<-100%
2024 q3 9 105-23%   125 457+21%
2024 q2 10 199-10% 176 416+29% 120 379+25%
2024 q1 10 637+17% 170 920+28% 119 793+25%
2023 q4 10 879+23% 169 405+28% 127 073+33%
2023 q3 11 792+57% 159 576+21% 103 678+13%
2023 q2 11 383+60% 137 177+13% 96 300+5%
2023 q1 9 063+63% 133 983+11% 96 025+6%
2022 q4 8 853+15% 132 168+10% 95 578+15%
2022 q3 7 515-41% 132 046+17% 91 840+21%
2022 q2 7 093-22% 121 413+18% 91 769+36%
2022 q1 5 561-30% 120 691+28% 90 783+42%
2021 q4 7 692+37% 119 808+44% 83 356+32%
2021 q3 12 824 112 616 75 643
2021 q2 9 152 102 463 67 638
2021 q1 7 984 94 658 63 800
2020 q4 5 599 83 055 63 295+40%
2020 q3      
2020 q2      
2020 q1      
2019 q4     45 279

Financial reports

RAS reports