Try our mobile app

Годовая консолидированная финансовая отчетность по МСФО или иным международно признанным стандартам

Сегежа [SGZH]

Y ( year )
code
2025
2024

выручка
2110
89 187
101 900
revenue

операционные расходы
----
0
0

себестоимость реализованной продукции
2120
-76 881
-76 731
costOfSales

коммерческие и управленческие расходы
22BX
-28 188
-29 375

убыток от обесценения и другие расходы в связи с изменением
----
0
0

долгосрочной стратегии и реорганизацией производственной деятельности группы
22AX
-36 139
-
revaluation

прочие операционные доходы нетто
2240
1 393
49

операционный убыток
2200
-50 628
-4 157
F: 2200 = 2110 + 2120 + 22BX + 22AX + 2240
operating_profit

процентные доходы
2320
1 932
2 135
percent_profit

процентные расходы
2330
-25 488
-26 513
percent_loss

прочие финансовые -расходы/доходы и резервы
23BX
-9 660
912
profit_financial | financialLossNegative

курсовые разницы нетто
23AX
250
-63
exchange_difference

убыток до налогообложения
2300
-83 594
-27 686
F: 2300 = 2200 + 2320 + 2330 + 23BX + 23AX
profit_before_tax

налог на прибыль
2410
-4 784
5 406
incomeTax

чистый убыток и совокупный расход за год
2400
-88 378
-22 280
F: 2400 = 2300 + 2410
net_income

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

акционерам пао сегежа групп
----
-88 337
-22 249
netIncomeOwner

неконтролирующим долям участия
----
-41
-31
nonControllingInterests

2900
-88 378
-22 280
F: 2900 = ---- + ----

убыток на акцию приходящийся на владельцев обыкновенных акций компании в российских рублях
2910
-2.01
-1.42

Валюта: RUB
Размерность: млн
Длина периода: 12m
Y ( year )
code
2025
2024

assets

non-current assets

property plant and equipment
11AX
60 021
80 611
PropertyPlantEquipment

right-of-use assets
11BX
28 610
46 649

intangible assets
11CX
4 612
5 133
longtermIntangibleAssets

goodwill
11DX
21
444
goodwill

investments in joint ventures and associates
11EX
414
414
longtermOtherInvestments

deferred tax assets
11FX
4 987
8 446

prepayments for non-current assets
11GX
129
1 650
longtermPrepaymentMade

other non-current assets
1190
8 705
16 430

total non-current assets
1100
107 499
159 777
F: 1100 = 11AX + 11BX + 11CX + 11DX + 11EX + 11FX + 11GX + 1190

current assets

inventories
12AX
18 630
23 332
shorttermReserves

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

finished goods
12BX
7 386
12 444
shorttermAccountsReceivable

vat receivable and taxes receivable
12CX
2 218
2 937

income tax receivable
1220
160
123

advances and other current assets
1260
2 838
3 300

cash and cash equivalents
12DX
3 014
4 641
cash_equivalents

total current assets
1200
34 246
46 777
F: 1200 = 12AX + 12BX + 12CX + 1220 + 1260 + 12DX
shorttermAssetsTotal

total assets
1600
141 745
206 554
F: 1600 = 1100 + 1200
total_assets

equity and liabilities

equity

share capital
1310
7 845
1 569
capitalAuthorized

additional paid-in capital
13AX
116 179
35 122
capitalAdditional

accumulated deficit
13BX
-123 687
-35 494

accumulated other comprehensive loss
13CX
-101
-101

equity
----
0
0

attributable to the shareholders of segezha group pjsc
130S
236
1 096
F: 130S = 1310 + 13AX + 13BX + 13CX

non-controlling interest
13DX
19
-12
minority_interest

total equity
1300
255
1 084
F: 1300 = 130S + 13DX
total_equity

non-current liabilities

loans and borrowings
1410
45 076
89 498
credit | longtermLiabilitiesCredit

lease liabilities
14AX
9 028
10 554
lease | longtermLiabilitiesLease

deferred tax liabilities
1420
6 710
5 659

other non-current liabilities
1450
3 768
3 712
longtermLiabilitiesOther

total non-current liabilities
1400
64 582
109 423
F: 1400 = 1410 + 14AX + 1420 + 1450
longtermLiabilitiesTotal

current liabilities

loans and borrowings
1510
24 972
62 923
credit | shorttermLiabilitiesCredit

liabilities related to option agreements
15AX
29 140
-

trade and other payables
15BX
14 254
24 076
shorttermLiabilitiesTradePayables

lease liabilities
15CX
2 778
2 779
lease | shorttermLiabilitiesLease

provisions and other accruals
15DX
1 539
1 467
shorttermLiabilitiesAccrued

taxes payable
15EX
1 877
2 112

income tax payable
15FX
14
15

dividends payable
15GX
-
229

advances received
15HX
2 334
2 446
shorttermLiabilitiesPrepaymentReceived

total current liabilities
1500
76 908
96 047
F: 1500 = 1510 + 15AX + 15BX + 15CX + 15DX + 15EX + 15FX + 15GX + 15HX
shorttermLiabilitiesTotal

total equity and liabilities
1700
141 745
206 554
F: 1700 = 1300 + 1400 + 1500

Валюта: RUB
Размерность: млн
Y ( year )
2025
2024

cash flows from operating activities

net loss for the year
-88378
-22 280

adjustments for

depreciation and amortisation
14503
14 167

interest income recognised in profit and loss
-1932
-2 135

interest expense recognised in profit and loss
25488
26 513

other finance expenses/-income and allowances
9660
-912

income tax recognised in profit and loss
4784
-5 406

change in allowance for expected credit losses
1025
19

foreign exchange differences net
-250
63

impairment and other expenses recognised on revision of the groups

long-term strategy and reorganisation of production activities
36139
-

other adjustments
-1207
324

-168
10 353

movements in working capital

decrease/-increase in trade and other receivables
2733
-1 912

increase in inventories
-883
-2 605

decrease in other assets
272
192

-decrease/increase in trade and other payables
-6670
767

decrease in other liabilities
-1373
-2 196

cash -used in/generated from operating activities
-6089
4 599

interest paid
-20117
-17 055

income taxes paid
-237
-223

net cash used in operating activities
-26443
-12 679

cash flows from investing activities

payments for property plant and equipment and intangible assets
-5292
-9 989

loans issued to joint ventures
-
-565

repayment of loans issued to related parties
654
4 489

interest received
829
909

proceeds on disposal of subsidiaries
600
7

other movements
28
181

net cash used in investing activities
-3181
-4 968

cash flows from financing activities

proceeds from issue of shares
51012
-

proceeds from loans and borrowings
54833
46 696

proceeds from bonds and digital financial assets
32444
12 200

repayment of principal of loans and borrowings
-71875
-15 250

repayment of bonds
-37708
-31 426

lease liability payments
-541
-952

net cash generated from financing activities
28165
11 268

net decrease in cash and cash equivalents
-1459
-6 379

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

effect of exchange rate changes on cash held in foreign currencies
-168
364

cash and cash equivalents at the end of the year
3014
4 641

Валюта: RUB
Размерность: млн
Длина периода: 12m

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)

 

(с начала года) тысячи рублей
2025 q4
2024 q4
изменение
revenue
89 187 000
101 900 000
-12.5%
operating_profit
-50 628 000
-4 157 000
profit_before_tax
-83 594 000
-27 686 000
profit_financial
-9 660 000
912 000
-1 159.2%
percent_profit
1 932 000
2 135 000
-9.5%
percent_loss
-25 488 000
-26 513 000
revaluation
-36 139 000
exchange_difference
250 000
-63 000
net_income
-88 378 000
-22 280 000
EBITDA
-36 125 000
10 010 000
-460.9%
EBIT
-50 628 000
-4 157 000
EBITDAR
-36 125 000
10 010 000
-460.9%

amortization
14 503 000
14 167 000
+2.4%
operating_cashflow
-26 443 000
-12 679 000
investing_net_cashflow
-3 181 000
-4 968 000
financial_cashflow
28 165 000
11 268 000
+150.0%
total_cashflow
-1 459 000
-6 379 000

тысячи рублей
2025 q4
2024 q4
изменение
Revenue
20 861 000
25 914 000
-19.5%
q3
23 491 000
27 061 000
q2
20 268 000
26 107 000
q1
24 567 000
22 818 000
Net income
-33 306 500
q2
-14 946 000
-4 312 000
q1
-6 819 000
-5 182 000
Operating profit
-20 170 000
q2
-8 801 000
-391 000
q1
-1 487 000
-826 000
Amortization
3 585 500
q2
3 733 000
3 601 000
q1
3 599 000
3 354 000
EBITDA
-39 270 000
1 410 000
-2 885.1%
q3
527 000
2 862 000
q2
506 000
3 210 000
q1
2 112 000
2 528 000
Profit before tax
-28 576 500
Profit financial
-4 050 000
Percent profit
529 500
Percent loss
-4 827 000
Revaluation
-9 034 750
0
Exchange difference
-59 000
Operating cashflow
-3 697 000
Investing net cashflow
-546 000
Financial cashflow
3 784 500
Total cashflow
-396 000
тысячи рублей
2025 q4
 
изменение
Total equity
255 000
1 084 000
-76.5%
Total assets
141 745 000
206 554 000
-31.4%
Net debt
78 859 000
161 101 000
-51.0%
cash_equivalents
3 014 000
4 641 000
-35.1%
credit
70 048 000
152 421 000
-54.0%
lease
11 806 000
13 333 000
-11.5%
minority_interest
19 000
-12 000
Прочие параметры (до вычета)
2025 q4
income
costOfSales
-76 881 000
-76 731 000
financialLossNegative
-9 660 000
incomeTax
-4 784 000
5 406 000
-188.5%
nonControllingInterests
-41 000
-31 000
netIncomeOwner
-88 337 000
-22 249 000
balance
shorttermAccountsReceivable
7 386 000
12 444 000
-40.6%
shorttermReserves
18 630 000
23 332 000
-20.2%
shorttermAssetsTotal
34 246 000
46 777 000
-26.8%
PropertyPlantEquipment
60 021 000
80 611 000
-25.5%
goodwill
21 000
444 000
-95.3%
longtermIntangibleAssets
4 612 000
5 133 000
-10.2%
longtermOtherInvestments
414 000
414 000
0.0%
longtermPrepaymentMade
129 000
1 650 000
-92.2%
shorttermLiabilitiesTradePayables
14 254 000
24 076 000
-40.8%
shorttermLiabilitiesPrepaymentReceived
2 334 000
2 446 000
-4.6%
shorttermLiabilitiesAccrued
1 539 000
1 467 000
+4.9%
shorttermLiabilitiesCredit
24 972 000
62 923 000
-60.3%
shorttermLiabilitiesLease
2 778 000
2 779 000
0.0%
shorttermLiabilitiesTotal
76 908 000
96 047 000
-19.9%
longtermLiabilitiesCredit
45 076 000
89 498 000
-49.6%
longtermLiabilitiesLease
9 028 000
10 554 000
-14.5%
longtermLiabilitiesOther
3 768 000
3 712 000
+1.5%
longtermLiabilitiesTotal
64 582 000
109 423 000
-41.0%
capitalAuthorized
7 845 000
1 569 000
+400.0%
capitalAdditional
116 179 000
35 122 000
+230.8%
cashflow
cashflowLoansReceived
54 833 000
46 696 000
+17.4%
cashflowEffectOfExchangeRate
-250 000
63 000
-496.8%
netChangeCash
-1 627 000
netChangeAccountsReceivable
-5 058 000
netChangeReserves
-4 702 000
netChangeAccountsPayable
-9 822 000
netChangeTaxArrears
72 000