| Показатель | 2021 H2 | 2022 H2 | 2023 H2 | 2024 H1 | 2024 H2 | 2025 H1 | 2025 H2 | 2026 H1 |
|---|---|---|---|---|---|---|---|---|
| reportId | n/a | 11536 | 11538 | n/a | 11541 | 13092 | 15554 | 16826 |
| reportIdAsPrev | 11536 | 11538 | 11541 | 13092 | 15554 | 16826 | n/a | n/a |
| updated_at | 2026-08-19 01:30:33 | 2026-08-19 01:34:52 | 2026-08-30 08:07:00 | 2026-08-21 19:28:19 | 2026-08-30 08:07:00 | 2026-08-21 19:28:19 | 2026-08-30 02:16:38 | 2026-08-20 17:37:41 |
| INCOME STATEMENT | ||||||||
| Revenue | 2 061 579 | 5 691 924 | 9 934 546 | 14 474 092 | 13 787 882 | 11 527 676 | 13 750 260 | 15 122 597 |
| GrossProfit | 451 190 | 1 047 907 | 2 795 171 | 3 190 426 | 1 767 569 | 2 931 053 | 2 447 978 | 3 607 288 |
| OperatingIncome | 246 238 | 966 329 | 1 815 793 | 3 642 022 | 711 628 | 1 832 746 | 2 456 239 | 3 009 964 |
| BeforeTaxIncome | 242 087 | 954 905 | 1 946 152 | 2 139 455 | -205 747 | 818 505 | 868 784 | 681 475 |
| NetIncome | 191 071 | 759 016 | 1 628 275 | 1 354 617 | 114 676 | 335 371 | 943 347 | n/a |
| EBITDA | 35 140 189 322 | 71 399 511 358 | 1 963 000 | 3 642 022 | 858 834 | 1 832 746 | 4 068 611 | 3 112 390 |
| EBIT | n/a | 966 329 | 1 963 420 | n/a | 711 628 | 1 832 746 | 2 456 239 | 3 009 964 |
| EBITDAR | n/a | 35 140 909 413 | 71 400 508 450 | n/a | 858 834 | 1 832 746 | 4 068 611 | 3 112 390 |
| costOfSales | -1 610 388 | -4 644 016 | -7 139 602 | -11 283 666 | -11 333 221 | -8 596 623 | -11 302 606 | -11 515 309 |
| commercialGeneralAdminCosts | -255 475 | -292 033 | -1 075 846 | -1 456 589 | -1 067 129 | -1 015 667 | -1 500 450 | -883 352 |
| financialProfitPositive | 943 | 25 815 | 311 409 | 437 305 | 457 593 | 450 586 | 341 909 | n/a |
| financialLossNegative | -5 094 | -37 239 | -181 051 | -1 939 872 | -1 374 968 | -1 464 827 | -1 929 364 | -2 328 489 |
| incomeTax | -9 380 | -20 669 | -317 877 | -784 838 | 320 423 | -483 134 | 74 563 | 131 356 |
| nonControllingInterests | -73 | n/a | n/a | n/a | n/a | -1 682 | -31 747 | n/a |
| FinancialIncome | -4 151 | -11 424 | 130 358 | -1 502 567 | -917 375 | -1 014 241 | -1 587 455 | -2 328 489 |
| PercentProfit | 943 | 25 815 | 311 409 | 437 305 | 457 593 | 450 586 | 341 909 | n/a |
| PercentLoss | -5 094 | -37 239 | -181 051 | -1 939 872 | -1 374 968 | -1 464 827 | -1 929 364 | -2 328 489 |
| BALANCE STATEMENT | ||||||||
| TotalEquity | n/a | 3 067 254 | 6 265 364 | n/a | 7 734 656 | 8 071 771 | 9 015 320 | 9 565 439 |
| TotalAssets | n/a | 24 803 905 | 35 115 866 | n/a | 45 858 989 | 48 776 390 | 52 164 571 | 55 470 537 |
| DeferredTaxAssets | n/a | n/a | n/a | n/a | 352 239 | 766 982 | 421 451 | 461 700 |
| DeferredTaxLiabilities | n/a | 1 011 233 | 1 468 982 | n/a | 985 145 | 1 736 838 | 2 909 419 | 2 958 528 |
| NetDebt | n/a | 9 321 774 | 13 156 340 | n/a | 19 543 877 | 21 558 434 | 26 987 549 | 29 351 441 |
| totalDebt | n/a | 9 432 655 | 13 331 811 | n/a | 19 736 574 | 22 341 628 | 27 153 493 | 30 724 481 |
| cash_equivalents | n/a | 110 881 | 175 471 | n/a | 192 702 | 781 455 | 180 150 | 1 373 040 |
| investments | n/a | 46 907 | 33 717 | n/a | n/a | n/a | n/a | n/a |
| credit | n/a | 9 180 722 | 13 260 193 | n/a | 19 527 430 | 22 164 716 | 27 098 221 | 30 626 421 |
| lease | n/a | 204 409 | 105 335 | n/a | 209 144 | 176 912 | 55 272 | 98 060 |
| bonds | n/a | 94 431 | n/a | n/a | n/a | n/a | n/a | n/a |
| MinorityInterest | n/a | n/a | n/a | n/a | 5 | -1 739 | 14 206 | n/a |
| shorttermAccountsReceivable | n/a | 2 357 743 | 3 134 987 | n/a | 2 258 811 | 1 830 740 | 2 600 131 | 1 590 382 |
| shorttermReserves | n/a | 7 441 464 | 13 618 827 | n/a | 13 178 458 | 12 709 512 | 20 570 987 | 19 672 739 |
| shorttermPrepayment | n/a | 1 607 968 | 3 607 812 | n/a | 6 206 549 | 7 256 022 | 10 393 942 | 11 275 500 |
| shorttermAssetsTotal | n/a | 23 668 855 | 33 345 784 | n/a | 42 737 799 | 46 152 258 | 47 240 891 | n/a |
| PropertyPlantEquipment | n/a | 216 602 | 185 757 | n/a | 109 886 | 109 470 | 129 508 | 129 793 |
| longtermIntangibleAssets | n/a | n/a | n/a | n/a | 1 127 | 5 931 | 8 394 | n/a |
| longtermOtherInvestments | n/a | 88 127 | 88 127 | n/a | n/a | n/a | 2 018 918 | 2 018 918 |
| longtermPrepaymentMade | n/a | n/a | n/a | n/a | 817 589 | 208 878 | 1 637 395 | 1 319 324 |
| shorttermLiabilitiesTradePayables | n/a | 8 622 032 | 12 976 727 | n/a | 14 345 221 | 11 989 201 | 3 686 522 | 2 942 612 |
| shorttermLiabilitiesPrepaymentReceived | n/a | n/a | n/a | n/a | 2 431 105 | 3 474 883 | 9 021 327 | 7 770 588 |
| shorttermLiabilitiesCredit | n/a | 778 417 | 614 539 | n/a | 3 387 047 | 3 577 282 | 7 165 036 | 6 825 973 |
| shorttermLiabilitiesLease | n/a | n/a | n/a | n/a | 55 061 | 50 910 | 55 272 | 69 407 |
| shorttermLiabilitiesTotal | n/a | 12 079 408 | 14 718 739 | n/a | 20 955 287 | 22 886 189 | 22 912 367 | 22 208 700 |
| longtermLiabilitiesCredit | n/a | 8 402 305 | 11 540 949 | n/a | 14 029 819 | 14 972 429 | 17 235 789 | 20 709 217 |
| longtermLiabilitiesLease | n/a | 204 409 | 105 335 | n/a | 154 083 | 126 002 | 91 676 | 28 653 |
| longtermLiabilitiesTotal | n/a | 9 657 243 | 14 131 763 | n/a | 17 169 047 | 17 820 169 | 20 236 884 | n/a |
| capitalAuthorized | n/a | 10 | 10 | n/a | 10 | 10 | 10 | 10 |
| capitalAdditional | n/a | 507 070 | 507 070 | n/a | 507 070 | 507 070 | 507 070 | 507 070 |
| capitalRetainedProfit | n/a | 2 560 174 | 5 758 279 | n/a | 7 227 571 | 7 564 691 | 8 494 034 | n/a |
| CASHFLOW STATEMENT | ||||||||
| Amortization | 35 139 943 084 | 71 398 545 029 | 147 206 | 62 367 | 147 206 | 102 426 | 1 612 372 | 102 426 |
| OperatingCashflow | -2 871 573 | -4 112 453 | 7 753 438 | -5 945 253 | 16 490 296 | -5 891 132 | n/a | n/a |
| InvestingNetCashflow | -125 959 | -880 430 | -764 881 | n/a | -332 812 | n/a | -730 772 | n/a |
| FinancialCashflow | 2 681 293 | 4 974 711 | -667 | 5 685 467 | -5 700 444 | 6 719 199 | 13 808 954 | n/a |
| TotalCashflow | n/a | n/a | n/a | 44 824 | n/a | 588 753 | n/a | n/a |
| cashflowPurchaseOfPPE | n/a | n/a | -205 357 | -22 763 | -61 405 | -11 782 | -545 557 | n/a |
| cashflowPurchaseOfSubsidiaries | -56 500 | -44 904 | n/a | n/a | n/a | n/a | n/a | n/a |
| cashflowLoansPaid | -134 359 | -411 658 | -5 207 737 | n/a | n/a | n/a | n/a | n/a |
| cashflowCreditPercentPaid | -2 872 | -1 933 | -220 119 | -55 398 | -168 756 | -251 781 | -177 743 | n/a |
| OTHER UNSORTED | ||||||||
| netChangeCash | n/a | -18 854 | 32 379 | 44 824 | -27 593 | 588 753 | -601 305 | 1 192 890 |
| netChangeAccountsReceivable | n/a | -733 899 | 388 622 | n/a | -249 153 | -428 071 | 769 391 | -1 009 749 |
| netChangeReserves | n/a | 1 057 222 | 3 088 681 | n/a | -220 184 | -468 946 | 7 861 475 | -898 248 |
| netChangeAccountsPayable | n/a | 1 332 199 | 2 177 347 | n/a | 1 579 476 | -2 356 020 | -8 302 679 | -743 910 |
| Показатель | 2021 H1-2 | 2022 H1-2 | 2023 H1-2 | 2024 H1-2 | 2025 H1-2 |
|---|---|---|---|---|---|
| reportId | n/a | 11536 | 11538 | 11541 | 15554 |
| reportIdAsPrev | 11536 | 11538 | 11541 | 15554 | n/a |
| updated_at | 2026-08-19 01:30:33 | 2026-08-19 01:34:52 | 2026-08-30 08:07:00 | 2026-08-30 08:07:00 | 2026-08-30 02:16:38 |
| INCOME STATEMENT | |||||
| Revenue | 4 123 158 | 11 383 848 | 19 869 546 | 27 574 882 | 25 278 260 |
| GrossProfit | 902 381 | 2 095 815 | 5 590 342 | 4 957 995 | 5 379 031 |
| OperatingIncome | 492 477 | 1 932 658 | 3 631 587 | 4 353 650 | 4 288 985 |
| BeforeTaxIncome | 484 174 | 1 909 810 | 3 892 304 | 1 933 708 | 1 687 289 |
| NetIncome | 382 143 | 1 518 033 | 3 256 550 | 1 469 293 | 1 278 718 |
| EBITDA | n/a | n/a | n/a | n/a | n/a |
| EBIT | n/a | n/a | n/a | n/a | n/a |
| EBITDAR | n/a | n/a | n/a | n/a | n/a |
| costOfSales | -3 220 777 | -9 288 033 | -14 279 204 | -22 616 887 | -19 899 229 |
| commercialGeneralAdminCosts | -510 951 | -584 066 | -2 151 693 | -2 523 718 | -2 516 117 |
| financialProfitPositive | 1 886 | 51 630 | 622 819 | 894 898 | 792 495 |
| financialLossNegative | -10 189 | -74 478 | -362 102 | -3 314 840 | -3 394 191 |
| incomeTax | -18 761 | -41 339 | -635 755 | -464 415 | -408 571 |
| nonControllingInterests | -146 | n/a | n/a | n/a | -33 429 |
| FinancialIncome | -8 303 | -22 848 | 260 717 | -2 419 942 | -2 601 696 |
| PercentProfit | 1 886 | 51 630 | 622 819 | 894 898 | 792 495 |
| PercentLoss | -10 189 | -74 478 | -362 102 | -3 314 840 | -3 394 191 |
| BALANCE STATEMENT | |||||
| TotalEquity | n/a | 3 067 254 | 6 265 364 | 7 734 656 | 9 015 320 |
| TotalAssets | n/a | 24 803 905 | 35 115 866 | 45 858 989 | 52 164 571 |
| DeferredTaxAssets | n/a | n/a | n/a | 352 239 | 421 451 |
| DeferredTaxLiabilities | n/a | 1 011 233 | 1 468 982 | 985 145 | 2 909 419 |
| NetDebt | n/a | 9 321 774 | 13 156 340 | 19 543 877 | 26 987 549 |
| totalDebt | n/a | 9 432 655 | 13 331 811 | 19 736 574 | 27 153 493 |
| cash_equivalents | n/a | 110 881 | 175 471 | 192 702 | 180 150 |
| investments | n/a | 46 907 | 33 717 | n/a | n/a |
| credit | n/a | 9 180 722 | 13 260 193 | 19 527 430 | 27 098 221 |
| lease | n/a | 204 409 | 105 335 | 209 144 | 55 272 |
| bonds | n/a | 94 431 | n/a | n/a | n/a |
| MinorityInterest | n/a | n/a | n/a | 5 | 14 206 |
| shorttermAccountsReceivable | n/a | 2 357 743 | 3 134 987 | 2 258 811 | 2 600 131 |
| shorttermReserves | n/a | 7 441 464 | 13 618 827 | 13 178 458 | 20 570 987 |
| shorttermPrepayment | n/a | 1 607 968 | 3 607 812 | 6 206 549 | 10 393 942 |
| shorttermAssetsTotal | n/a | 23 668 855 | 33 345 784 | 42 737 799 | 47 240 891 |
| PropertyPlantEquipment | n/a | 216 602 | 185 757 | 109 886 | 129 508 |
| longtermIntangibleAssets | n/a | n/a | n/a | 1 127 | 8 394 |
| longtermOtherInvestments | n/a | 88 127 | 88 127 | n/a | 2 018 918 |
| longtermPrepaymentMade | n/a | n/a | n/a | 817 589 | 1 637 395 |
| shorttermLiabilitiesTradePayables | n/a | 8 622 032 | 12 976 727 | 14 345 221 | 3 686 522 |
| shorttermLiabilitiesPrepaymentReceived | n/a | n/a | n/a | 2 431 105 | 9 021 327 |
| shorttermLiabilitiesCredit | n/a | 778 417 | 614 539 | 3 387 047 | 7 165 036 |
| shorttermLiabilitiesLease | n/a | n/a | n/a | 55 061 | 55 272 |
| shorttermLiabilitiesTotal | n/a | 12 079 408 | 14 718 739 | 20 955 287 | 22 912 367 |
| longtermLiabilitiesCredit | n/a | 8 402 305 | 11 540 949 | 14 029 819 | 17 235 789 |
| longtermLiabilitiesLease | n/a | 204 409 | 105 335 | 154 083 | 91 676 |
| longtermLiabilitiesTotal | n/a | 9 657 243 | 14 131 763 | 17 169 047 | 20 236 884 |
| capitalAuthorized | n/a | 10 | 10 | 10 | 10 |
| capitalAdditional | n/a | 507 070 | 507 070 | 507 070 | 507 070 |
| capitalRetainedProfit | n/a | 2 560 174 | 5 758 279 | 7 227 571 | 8 494 034 |
| CASHFLOW STATEMENT | |||||
| Amortization | n/a | n/a | n/a | n/a | n/a |
| OperatingCashflow | -5 743 146 | -8 224 907 | 15 506 877 | 10 545 043 | n/a |
| InvestingNetCashflow | -251 918 | -1 760 860 | -1 529 763 | -665 624 | -1 461 544 |
| FinancialCashflow | 5 362 586 | 9 949 422 | -1 335 | -14 977 | 20 528 153 |
| TotalCashflow | n/a | n/a | n/a | n/a | n/a |
| cashflowPurchaseOfPPE | n/a | n/a | -410 714 | -84 168 | -557 339 |
| cashflowPurchaseOfSubsidiaries | -113 000 | -89 809 | n/a | n/a | n/a |
| cashflowLoansPaid | -268 719 | -823 316 | -10 415 474 | n/a | n/a |
| cashflowCreditPercentPaid | -5 745 | -3 866 | -440 239 | -224 154 | -429 524 |
| OTHER UNSORTED | |||||
| netChangeCash | n/a | -37 709 | 64 759 | 17 231 | -12 552 |
| netChangeAccountsReceivable | n/a | -1 467 799 | 777 244 | -498 306 | 341 320 |
| netChangeReserves | n/a | 2 114 444 | 6 177 363 | -440 369 | 7 392 529 |
| netChangeAccountsPayable | n/a | 2 664 399 | 4 354 695 | 3 158 952 | -10 658 699 |