Try our mobile app

Промежуточная консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Сегежа [SGZH]

Q ( quarter )
code
30 июня
30 июня

Y ( year )
 
2025 г
2024 г

выручка
2110
44 835
48 925

операционные расходы
----
0
0

себестоимость реализованной продукции
2120
-36 629
-36 495

коммерческие и управленческие расходы
22BX
-14 545
-14 393

расходы в связи с реорганизацией сегмента деревообработка
22AX
-5 574
-

прочие операционные доходы нетто
2240
1 625
746

операционный убыток
2200
-10 288
-1 217
F: 2200 = 2110 + 2120 + 22BX + 22AX + 2240

процентные доходы
2320
873
1 105

процентные расходы
2330
-15 834
-11 661

прочие финансовые -расходы/доходы нетто
23BX
-1 560
1 095

курсовые разницы нетто
23AX
368
-588

убыток до налогообложения
2300
-26 441
-11 266
F: 2300 = 2200 + 2320 + 2330 + 23BX + 23AX

налог на прибыль
2410
4 676
1 772

чистый убыток и совокупный расход за период
2400
-21 765
-9 494
F: 2400 = 2300 + 2410

чистый убыток и совокупный расход относящиеся к
----
0
0

акционерам пао сегежа групп
----
-21 731
-9 473

неконтролирующим долям участия
----
-34
-21

2900
-21 765
-9 494
F: 2900 = ---- + ----

убыток на акцию приходящийся на владельцев обыкновенных акций компании в российских рублях
2910
-0.94
-0.61

Currency: RUB
Dimension: млн
Period length: 6m
Y ( year )
code
2025
2024

assets

non-current assets

property plant and equipment
11AX
73 597
80 611

right-of-use assets
11BX
44 103
46 649

intangible assets
11CX
4 694
5 133

goodwill
11DX
444
444

investments in joint ventures and associates
11EX
414
414

deferred tax assets
11FX
12 570
8 446

prepayments for non-current assets
11GX
830
1 650

other non-current assets
1190
14 985
16 430

total non-current assets
1100
151 637
159 777
F: 1100 = 11AX + 11BX + 11CX + 11DX + 11EX + 11FX + 11GX + 1190

current assets

inventories
12AX
24 670
23 332

trade and other receivables and deferred expenses on delivery of
----
0
0

finished goods
12BX
10 544
12 444

vat reimbursable and taxes receivable
12CX
2 367
2 937

income tax receivable
1220
108
123

advances and other current assets
1260
3 454
3 300

cash and cash equivalents
12DX
3 923
4 641

total current assets
1200
45 066
46 777
F: 1200 = 12AX + 12BX + 12CX + 1220 + 1260 + 12DX

assets classified as held for sale
16AX
2 137
-

total assets
1600
198 840
206 554
F: 1600 = 1100 + 1200 + 16AX

equity and liabilities

equity

share capital
1310
7 845
1 569

additional paid-in capital
13AX
116 179
35 122

accumulated deficit
13BX
-57 240
-35 494

accumulated other comprehensive loss
13CX
-101
-101

equity
----
0
0

attributable to the shareholders of segezha group pjsc
130S
66 683
1 096
F: 130S = 1310 + 13AX + 13BX + 13CX

non-controlling interest
13DX
-42
-12

total equity
1300
66 641
1 084
F: 1300 = 130S + 13DX

non-current liabilities

loans and borrowings
1410
42 183
89 498

lease liabilities
14AX
8 858
10 554

deferred tax liabilities
1420
4 813
5 659

other non-current liabilities
1450
2 464
3 712

total non-current liabilities
1400
58 318
109 423
F: 1400 = 1410 + 14AX + 1420 + 1450

current liabilities

loans and borrowings
1510
19 793
62 923

liabilities related to option agreements
15AX
26 060
-

trade and other payables
15BX
17 453
24 076

lease liabilities
15CX
2 897
2 779

provisions
15DX
2 471
1 467

taxes payable
15EX
2 422
2 112

income tax payable
15FX
12
15

dividends payable
15GX
229
229

advances received
15HX
2 218
2 446

total current liabilities
1500
73 555
96 047
F: 1500 = 1510 + 15AX + 15BX + 15CX + 15DX + 15EX + 15FX + 15GX + 15HX

liabilities associated with assets classified as held for sale
19AX
326
-

total equity and liabilities
1700
198 840
206 554
F: 1700 = 1300 + 1400 + 1500 + 19AX

Currency: RUB
Dimension: млн
L ( period length )
for the six months ended

30 june 2025
30 june 2024

cash flows from operating activities

net loss for the period
-21765
-9 494

adjustments for

depreciation and amortisation
7332
6 955

interest income recognised in profit and loss
-873
-1 105

interest expense recognised in profit and loss
15834
11 661

other finance expenses/-income net
1560
-1 095

income tax recognised in profit and loss
-4676
-1 772

change in allowance for expected credit losses
181
231

foreign exchange differences net
-368
588

expenses recognised on reorganisation of ‘wood working segment
5574
-

other adjustments
-1374
23

1425
5 992

movements in working capital

decrease/-increase in trade and other receivables
19
-9 299

increase in inventories
-3473
-3 100

increase in other assets
-707
-844

-decrease/increase in trade and other payables
-1928
701

increase/-decrease in other liabilities
409
-1 136

cash used in operating activities
-4255
-7 686

interest paid
-14565
-8 042

income taxes paid
-229
-181

net cash used in operating activities
-19049
-15 909

cash flows from investing activities

payments for property plant and equipment and intangible assets
-2863
-4 374

loans issued to joint venture
-
-565

repayment of loans issued to related parties
-
4 489

interest received
274
467

advance received on disposal of subsidiary
500
-

other movements
-
9

net cash -used in/generated from investing activities
-2089
26

cash flows from financing activities

proceeds from issue of shares
51012
-

proceeds from loans and borrowings
49459
32 821

proceeds from bonds and digital financial assets
10000
12 200

repayment of principal of loans and borrowings
-64223
-12 887

repayment of bonds and digital financial assets
-25545
-23 202

lease liability payments
-107
-428

net cash generated from financing activities
20596
8 504

net decrease in cash and cash equivalents
-542
-7 379

cash and cash equivalents at the beginning of the period
4641
10 656

effect of exchange rate changes on cash held in foreign currencies
-176
14

cash and cash equivalents at the end of the period
3923
3 291

Currency: RUB
Dimension: млн
Period length: 6m

Insert status: success

Revenue (and EBITDA) for the reporting quarter is calculated based on deduction of recorded financial history
(completely, the history was found for all previous parts of the year)

 

(since the start of the year) thousands RUB
2025 q2
2024 q2
change
revenue
44 835 000
48 925 000
-8.4%
operating_profit
-10 288 000
-1 217 000
profit_before_tax
-26 441 000
-11 266 000
profit_financial
-1 560 000
1 095 000
-242.5%
percent_profit
873 000
1 105 000
-21.0%
percent_loss
-15 834 000
-11 661 000
exchange_difference
368 000
-588 000
net_income
-21 765 000
-9 494 000
EBITDA
-2 956 000
5 738 000
-151.5%
EBIT
-10 288 000
-1 217 000
EBITDAR
-2 956 000
5 738 000
-151.5%

amortization
7 332 000
6 955 000
+5.4%
dividend
-2 863 000
-4 374 000
operating_cashflow
-19 049 000
-15 909 000
investing_net_cashflow
-2 089 000
26 000
-8 134.6%
financial_cashflow
20 596 000
8 504 000
+142.2%
total_cashflow
-542 000
-7 379 000

thousands RUB
2025 q2
2024 q2
change
Revenue
20 268 000
26 107 000
-22.4%
q1
24 567 000
22 818 000
Net income
-14 946 000
-4 312 000
q1
-6 819 000
-5 182 000
Operating profit
-8 801 000
-391 000
q1
-1 487 000
-826 000
Amortization
3 733 000
3 601 000
+3.7%
q1
3 599 000
3 354 000
EBITDA
-5 068 000
3 210 000
-257.9%
q1
2 112 000
2 528 000
Profit before tax
-17 564 000
-5 325 000
Profit financial
-1 202 000
1 129 000
-206.5%
Percent profit
446 000
569 000
-21.6%
Percent loss
-8 085 000
-6 259 000
Exchange difference
78 000
-373 000
Dividend
-1 431 500
-2 450 000
Operating cashflow
-15 115 000
-7 580 000
Investing net cashflow
-948 000
1 293 000
-173.3%
Financial cashflow
15 842 000
6 367 000
+148.8%
Total cashflow
-271 000
-3 689 500
thousands RUB
2025 q2
 
change
Total equity
66 641 000
1 084 000
+6 047.7%
Total assets
198 840 000
206 554 000
-3.7%
Net debt
69 766 000
161 101 000
-56.7%
cash_equivalents
3 923 000
4 641 000
-15.5%
credit
61 976 000
152 421 000
-59.3%
lease
11 755 000
13 333 000
-11.8%
minority_interest
-42 000
-12 000
Прочие параметры (до вычета)
2025 q2
income
costOfSales
-36 629 000
-36 495 000
financialLossNegative
-1 560 000
incomeTax
4 676 000
1 772 000
+163.9%
nonControllingInterests
-34 000
-21 000
netIncomeOwner
-21 731 000
-9 473 000
balance
shorttermAssetsTotal
45 066 000
46 777 000
-3.7%
PropertyPlantEquipment
73 597 000
80 611 000
-8.7%
goodwill
444 000
444 000
0.0%
longtermIntangibleAssets
4 694 000
5 133 000
-8.6%
longtermOtherInvestments
414 000
414 000
0.0%
longtermPrepaymentMade
830 000
1 650 000
-49.7%
longtermAssetsForSale
2 137 000
0
shorttermLiabilitiesTradePayables
17 453 000
24 076 000
-27.5%
shorttermLiabilitiesPrepaymentReceived
2 218 000
2 446 000
-9.3%
shorttermLiabilitiesCredit
19 793 000
62 923 000
-68.5%
shorttermLiabilitiesLease
2 897 000
2 779 000
+4.2%
shorttermLiabilitiesTotal
73 555 000
96 047 000
-23.4%
longtermLiabilitiesCredit
42 183 000
89 498 000
-52.9%
longtermLiabilitiesLease
8 858 000
10 554 000
-16.1%
longtermLiabilitiesOther
2 464 000
3 712 000
-33.6%
longtermLiabilitiesTotal
58 318 000
109 423 000
-46.7%
capitalAuthorized
7 845 000
1 569 000
+400.0%
capitalAdditional
116 179 000
35 122 000
+230.8%
cashflow
cashflowLoansReceived
49 459 000
32 821 000
+50.7%
cashflowEffectOfExchangeRate
-368 000
588 000
-162.6%
netChangeCash
-718 000
netChangeAccountsPayable
-6 623 000