| Показатель | 2019 H1 | 2019 H2 | 2020 H1 | 2020 H2 | 2021 H1 | 2021 H2 | 2022 H1 | 2022 H2 | 2023 H1 | 2023 H2 | 2024 H1 | 2024 H2 | 2025 H1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| reportId | n/a | n/a | 11893 | 11897 | 11900 | 11903 | 11906 | 11909 | 11912 | 11915 | 11918 | 11921 | 13077 |
| reportIdAsPrev | 11893 | 11897 | 11900 | 11903 | 11906 | 11909 | 11912 | 11915 | 11918 | 11921 | 13077 | n/a | n/a |
| updated_at | 2026-02-10 18:56:45 | 2026-02-10 18:03:38 | 2026-02-10 19:18:56 | 2026-02-10 18:03:38 | 2026-02-10 19:18:56 | 2026-02-10 18:16:54 | 2026-02-10 21:32:42 | 2026-02-11 00:17:24 | 2026-02-10 21:32:42 | 2026-02-11 00:17:24 | 2026-02-10 20:42:39 | 2026-02-10 21:07:29 | 2026-02-10 17:24:09 |
| INCOME STATEMENT | |||||||||||||
| Revenue | 3 578 323 | 527 327 708 | 4 530 616 | 869 845 089 | 4 114 421 | 6 689 034 | 4 097 136 | 4 068 113 | 5 335 049 | 9 783 599 | 8 803 187 | 14 643 358 | 12 997 954 |
| GrossProfit | 1 199 609 | 163 371 951 | 1 574 079 | 233 445 344 | 1 511 668 | 2 169 114 | 2 047 226 | 1 718 452 | 2 685 156 | 3 637 572 | 4 151 700 | 4 331 052 | 6 020 563 |
| OperatingIncome | 705 284 | 99 292 209 | 1 116 868 | 115 720 741 | 558 471 | 1 576 863 | 1 358 110 | 768 347 | 1 982 256 | 2 058 715 | 2 524 905 | 2 531 535 | 3 991 809 |
| BeforeTaxIncome | 679 410 | 44 939 741 | 678 906 | 62 272 615 | 101 125 | 936 880 | 74 554 | 174 008 | 734 778 | 269 544 | 1 536 042 | -174 456 | 1 268 462 |
| NetIncome | 543 528 | 35 951 779 | 543 125 | 49 818 110 | 80 900 | 749 504 | 59 643 | 139 206 | 587 823 | 215 634 | 1 174 800 | -300 869 | 951 990 |
| EBITDA | 705 284 | 99 292 209 | 1 117 000 | 115 720 741 | 558 603 | 1 577 000 | 1 358 110 | 768 347 | 1 982 256 | 2 058 715 | 2 524 905 | 2 531 820 | 3 991 904 |
| EBIT | n/a | n/a | 806 912 | 115 720 741 | 558 471 | 1 576 863 | 1 358 110 | 768 347 | 1 982 256 | 2 058 715 | 2 524 905 | 2 531 535 | 3 991 809 |
| EBITDAR | n/a | n/a | 806 912 | 115 720 741 | 558 603 | 1 576 863 | 1 358 110 | 768 484 | 1 982 256 | 2 058 715 | 2 524 905 | 2 531 820 | 3 991 904 |
| costOfSales | -2 378 714 | -363 955 756 | -2 956 537 | -636 400 129 | -2 602 753 | -4 519 499 | -2 049 910 | -2 349 525 | -2 649 893 | -6 145 978 | -4 651 487 | -10 312 119 | -6 977 391 |
| commercialGeneralAdminCosts | -447 516 | -41 004 856 | -494 934 | -77 114 327 | -592 646 | -734 851 | -558 093 | -595 652 | -652 345 | -918 191 | -897 675 | -1 570 303 | -1 937 765 |
| financialProfitPositive | 10 112 | 1 142 977 | 70 753 | 14 248 716 | 153 658 | 116 809 | 126 050 | 146 497 | 173 073 | 202 965 | 302 954 | 290 082 | 135 394 |
| financialLossNegative | -35 986 | -55 495 444 | -508 715 | -67 696 842 | -611 004 | -756 792 | -1 409 606 | -740 836 | -1 420 551 | -1 992 136 | -1 291 817 | -2 996 073 | -2 858 740 |
| incomeTax | -135 882 | -8 987 962 | -135 781 | -12 454 505 | -20 225 | -187 376 | -14 911 | -34 802 | -146 955 | -53 910 | -361 242 | -126 413 | -316 472 |
| nonControllingInterests | 0 | 71 | 2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FinancialIncome | -25 874 | -54 352 467 | -437 962 | -53 448 126 | -457 346 | -639 983 | -1 283 556 | -594 339 | -1 247 478 | -1 789 171 | -988 863 | -2 705 991 | -2 723 346 |
| PercentProfit | 10 112 | 1 142 977 | 70 753 | 14 248 716 | 153 658 | 116 809 | 126 050 | 146 497 | 173 073 | 202 965 | 302 954 | 290 082 | 135 394 |
| PercentLoss | -35 986 | -55 495 444 | -508 715 | -67 696 842 | -611 004 | -756 792 | -1 409 606 | -740 836 | -1 420 551 | -1 992 136 | -1 291 817 | -2 996 073 | -2 858 740 |
| BALANCE STATEMENT | |||||||||||||
| TotalEquity | n/a | n/a | 3 958 244 | 318 276 961 | 3 573 027 | 4 252 787 | 27 406 164 | 4 374 689 | 4 925 295 | 5 101 199 | 6 237 735 | 4 850 417 | 5 584 763 |
| TotalAssets | n/a | n/a | 18 566 481 | 1 555 675 341 | 22 848 199 | 24 550 825 | 27 406 164 | 34 008 108 | 47 470 138 | 55 062 198 | 51 592 623 | 81 897 065 | 131 614 311 |
| DeferredTaxLiabilities | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1 542 337 |
| NetDebt | n/a | n/a | 5 612 175 | 501 517 886 | 11 569 401 | 13 923 020 | 15 186 651 | 20 844 126 | 33 101 500 | 40 123 697 | 30 659 802 | 53 481 782 | 126 332 334 |
| totalDebt | n/a | n/a | 6 684 041 | 640 866 027 | 13 349 215 | 14 447 765 | 16 641 090 | 23 510 343 | 35 935 161 | 42 638 866 | 35 949 246 | 55 123 359 | 139 626 124 |
| cash_equivalents | n/a | n/a | 1 071 872 | 139 348 140 | 1 779 814 | 524 745 | 1 454 439 | 2 666 217 | 2 833 661 | 2 515 169 | 5 289 444 | 1 641 577 | 13 293 790 |
| investments | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2 597 | 86 924 |
| credit | n/a | n/a | 6 684 041 | 640 866 027 | 13 349 215 | 14 447 765 | 16 641 090 | 23 510 343 | 35 935 161 | 42 638 866 | 35 949 246 | 54 750 969 | 139 308 977 |
| lease | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 374 987 | 404 071 |
| MinorityInterest | n/a | n/a | 6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| shorttermAccountsReceivable | n/a | n/a | 3 765 071 | 299 788 156 | 2 960 170 | 4 629 349 | 5 943 026 | 9 349 314 | 14 319 882 | 22 104 005 | 14 206 721 | 25 118 342 | 16 046 980 |
| shorttermReserves | n/a | n/a | 12 224 810 | 953 528 852 | 16 691 291 | 17 775 716 | 19 363 426 | 21 376 539 | 29 640 480 | 28 674 977 | 29 770 908 | 51 983 595 | 98 716 706 |
| shorttermAssetsTotal | n/a | n/a | 17 061 753 | n/a | 21 431 275 | 22 929 810 | 26 760 891 | 33 392 070 | 46 794 023 | 53 294 151 | 49 267 073 | 78 746 111 | 128 144 400 |
| PropertyPlantEquipment | n/a | n/a | 130 784 | 15 533 796 | 175 054 | 274 830 | 285 528 | 293 190 | 304 198 | 483 919 | 555 416 | 1 968 434 | 2 092 514 |
| longtermIntangibleAssets | n/a | n/a | 6 784 | 550 301 | 6 543 | 181 519 | 191 060 | 23 049 | n/a | 19 396 | 18 587 | 81 239 | 79 521 |
| longtermOtherInvestments | n/a | n/a | 1 149 373 | 128 807 971 | 968 929 | 947 526 | n/a | 121 794 | 192 168 | 758 119 | 1 264 596 | 737 215 | 925 797 |
| shorttermLiabilitiesTradePayables | n/a | n/a | 1 934 135 | 94 640 630 | 1 805 652 | 2 162 759 | 3 055 542 | 3 665 266 | 3 229 994 | 3 206 617 | 3 276 542 | 4 760 793 | 17 539 129 |
| shorttermLiabilitiesCredit | n/a | n/a | 2 369 611 | 144 594 297 | 1 718 112 | 1 631 552 | 1 304 275 | 1 659 507 | 13 711 641 | 16 835 408 | 4 249 921 | 5 613 137 | 3 847 663 |
| shorttermLiabilitiesLease | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 124 532 | 129 680 |
| shorttermLiabilitiesTotal | n/a | n/a | 10 293 807 | 612 644 299 | 7 644 069 | 7 481 825 | 7 795 076 | 6 965 172 | 19 511 528 | 23 224 798 | 12 604 018 | 26 347 814 | 37 889 338 |
| longtermLiabilitiesCredit | n/a | n/a | 4 314 430 | 496 271 729 | 11 631 103 | 12 816 213 | 15 336 815 | 21 850 836 | 22 223 520 | 25 803 458 | 31 699 325 | 49 137 832 | 86 323 482 |
| longtermLiabilitiesLease | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 250 455 | 274 391 |
| longtermLiabilitiesOther | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 50 698 834 |
| longtermLiabilitiesTotal | n/a | n/a | 4 314 430 | 496 271 729 | 11 631 103 | 12 816 213 | 15 336 815 | 22 668 247 | 23 033 315 | 26 736 201 | 32 750 870 | 50 698 834 | 88 140 210 |
| capitalAuthorized | n/a | n/a | n/a | 27 037 399 | 550 000 | 550 000 | 550 000 | 550 000 | 550 000 | 550 000 | 550 000 | 550 000 | 550 000 |
| capitalAdditional | n/a | n/a | 512 984 | 48 859 644 | 542 134 | 512 984 | 512 984 | 512 984 | 512 984 | 512 984 | 512 984 | 512 984 | 512 984 |
| capitalRetainedProfit | n/a | n/a | 3 145 256 | n/a | 2 480 893 | 3 189 803 | 3 211 289 | 3 311 705 | 3 862 311 | 4 038 215 | 5 174 751 | 3 787 433 | 4 521 779 |
| capitalTreasuryShares | n/a | n/a | 299 998 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| CASHFLOW STATEMENT | |||||||||||||
| Amortization | n/a | n/a | 132 | 63 | 132 | 137 | n/a | 137 | n/a | 285 | 95 | 285 | 95 |
| Dividend | n/a | n/a | n/a | -28 875 | n/a | -10 035 | -23 000 | n/a | -69 662 | n/a | n/a | n/a | n/a |
| OperatingCashflow | -734 912 | 609 697 | -1 334 415 | 512 524 | -684 196 | -1 806 889 | -2 663 846 | -5 335 005 | n/a | -8 595 679 | n/a | -5 003 928 | n/a |
| InvestingNetCashflow | 37 588 | -70 698 | -908 606 | -738 982 | -1 298 230 | 6 987 | -141 544 | -557 570 | n/a | -315 958 | -710 537 | 1 276 720 | -39 895 |
| FinancialCashflow | 450 286 | -286 191 | 2 614 044 | 201 076 | 2 869 931 | 502 532 | 2 510 857 | 6 531 060 | 11 940 737 | 5 523 354 | 5 520 260 | 5 290 079 | 23 173 038 |
| TotalCashflow | n/a | n/a | 379 661 | n/a | 889 837 | n/a | -271 555 | n/a | -59 948 | n/a | 2 339 791 | n/a | 11 652 213 |
| cashflowPurchaseOfPPE | -6 535 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -85 275 | -1 138 825 | n/a |
| cashflowLoansPaid | -823 723 | -2 191 004 | -1 386 217 | -3 410 293 | -1 130 302 | -4 572 253 | -915 182 | -259 701 | -923 960 | -345 780 | -1 008 248 | -2 085 227 | -4 819 239 |
| cashflowCreditPercentPaid | -142 554 | -191 187 | -161 708 | -117 422 | -127 425 | -106 032 | -27 960 | -49 896 | -35 121 | -30 505 | -114 575 | -244 922 | -393 098 |
| OTHER UNSORTED | |||||||||||||
| netChangeCash | -247 038 | n/a | 379 661 | -24 675 | 889 837 | -1 299 702 | -271 555 | 615 507 | -59 948 | -299 233 | 2 339 791 | -967 537 | 11 652 213 |
| netChangeAccountsReceivable | n/a | n/a | 61 617 | n/a | -366 202 | 1 669 179 | 1 313 677 | 3 406 288 | 4 970 568 | 7 784 123 | -7 897 284 | 8 579 285 | 2 645 354 |
| netChangeReserves | n/a | n/a | 412 907 | n/a | 6 111 181 | 1 084 425 | 1 587 710 | 2 013 113 | 8 263 941 | -965 503 | 1 095 931 | 22 212 687 | 45 051 041 |
| netChangeAccountsPayable | n/a | n/a | 619 265 | n/a | 755 544 | 357 107 | 892 783 | 609 724 | -435 272 | -23 377 | 69 925 | 1 630 848 | 12 778 336 |
| Показатель | 2019 H1-2 | 2020 H1-2 | 2021 H1-2 | 2022 H1-2 | 2023 H1-2 | 2024 H1-2 |
|---|---|---|---|---|---|---|
| reportId | n/a | 11897 | 11903 | 11909 | 11915 | 11921 |
| reportIdAsPrev | 11897 | 11903 | 11909 | 11915 | 11921 | n/a |
| updated_at | 2026-02-10 18:03:38 | 2026-02-10 18:03:38 | 2026-02-10 18:16:54 | 2026-02-11 00:17:24 | 2026-02-11 00:17:24 | 2026-02-10 21:07:29 |
| INCOME STATEMENT | ||||||
| Revenue | 530 906 031 | 874 376 089 | 10 803 034 | 8 165 113 | 15 118 599 | 23 446 358 |
| GrossProfit | 164 571 560 | 234 709 467 | 3 680 782 | 3 765 678 | 6 322 728 | 8 482 752 |
| OperatingIncome | 99 997 493 | 116 527 653 | 2 135 334 | 2 126 457 | 4 040 971 | 5 056 440 |
| BeforeTaxIncome | 45 619 151 | 63 092 045 | 1 038 005 | 248 562 | 1 004 322 | 1 361 586 |
| NetIncome | 36 495 307 | 50 473 654 | 830 404 | 198 849 | 803 457 | 873 931 |
| EBITDA | n/a | n/a | n/a | n/a | n/a | n/a |
| EBIT | n/a | n/a | n/a | n/a | n/a | n/a |
| EBITDAR | n/a | n/a | n/a | n/a | n/a | n/a |
| costOfSales | -366 334 470 | -639 666 622 | -7 122 252 | -4 399 435 | -8 795 871 | -14 963 606 |
| commercialGeneralAdminCosts | -41 452 372 | -77 609 261 | -1 327 497 | -1 153 745 | -1 570 536 | -2 467 978 |
| financialProfitPositive | 1 153 089 | 14 319 469 | 270 467 | 272 547 | 376 038 | 593 036 |
| financialLossNegative | -55 531 430 | -67 755 077 | -1 367 796 | -2 150 442 | -3 412 687 | -4 287 890 |
| incomeTax | -9 123 844 | -12 618 391 | -207 601 | -49 713 | -200 865 | -487 655 |
| nonControllingInterests | 71 | n/a | n/a | n/a | n/a | n/a |
| FinancialIncome | -54 378 341 | -53 435 608 | -1 097 329 | -1 877 895 | -3 036 649 | -3 694 854 |
| PercentProfit | 1 153 089 | 14 319 469 | 270 467 | 272 547 | 376 038 | 593 036 |
| PercentLoss | -55 531 430 | -67 755 077 | -1 367 796 | -2 150 442 | -3 412 687 | -4 287 890 |
| BALANCE STATEMENT | ||||||
| TotalEquity | n/a | 318 276 961 | 4 252 787 | 4 374 689 | 5 101 199 | 4 850 417 |
| TotalAssets | n/a | 1 555 675 341 | 24 550 825 | 34 008 108 | 55 062 198 | 81 897 065 |
| DeferredTaxLiabilities | n/a | n/a | n/a | n/a | n/a | n/a |
| NetDebt | n/a | 501 517 886 | 13 923 020 | 20 844 126 | 40 123 697 | 53 481 782 |
| totalDebt | n/a | 640 866 027 | 14 447 765 | 23 510 343 | 42 638 866 | 55 123 359 |
| cash_equivalents | n/a | 139 348 140 | 524 745 | 2 666 217 | 2 515 169 | 1 641 577 |
| investments | n/a | n/a | n/a | n/a | n/a | 2 597 |
| credit | n/a | 640 866 027 | 14 447 765 | 23 510 343 | 42 638 866 | 54 750 969 |
| lease | n/a | n/a | n/a | n/a | n/a | 374 987 |
| MinorityInterest | n/a | n/a | n/a | n/a | n/a | n/a |
| shorttermAccountsReceivable | n/a | 299 788 156 | 4 629 349 | 9 349 314 | 22 104 005 | 25 118 342 |
| shorttermReserves | n/a | 953 528 852 | 17 775 716 | 21 376 539 | 28 674 977 | 51 983 595 |
| shorttermAssetsTotal | n/a | n/a | 22 929 810 | 33 392 070 | 53 294 151 | 78 746 111 |
| PropertyPlantEquipment | n/a | 15 533 796 | 274 830 | 293 190 | 483 919 | 1 968 434 |
| longtermIntangibleAssets | n/a | 550 301 | 181 519 | 23 049 | 19 396 | 81 239 |
| longtermOtherInvestments | n/a | 128 807 971 | 947 526 | 121 794 | 758 119 | 737 215 |
| shorttermLiabilitiesTradePayables | n/a | 94 640 630 | 2 162 759 | 3 665 266 | 3 206 617 | 4 760 793 |
| shorttermLiabilitiesCredit | n/a | 144 594 297 | 1 631 552 | 1 659 507 | 16 835 408 | 5 613 137 |
| shorttermLiabilitiesLease | n/a | n/a | n/a | n/a | n/a | 124 532 |
| shorttermLiabilitiesTotal | n/a | 612 644 299 | 7 481 825 | 6 965 172 | 23 224 798 | 26 347 814 |
| longtermLiabilitiesCredit | n/a | 496 271 729 | 12 816 213 | 21 850 836 | 25 803 458 | 49 137 832 |
| longtermLiabilitiesLease | n/a | n/a | n/a | n/a | n/a | 250 455 |
| longtermLiabilitiesOther | n/a | n/a | n/a | n/a | n/a | n/a |
| longtermLiabilitiesTotal | n/a | 496 271 729 | 12 816 213 | 22 668 247 | 26 736 201 | 50 698 834 |
| capitalAuthorized | n/a | 27 037 399 | 550 000 | 550 000 | 550 000 | 550 000 |
| capitalAdditional | n/a | 48 859 644 | 512 984 | 512 984 | 512 984 | 512 984 |
| capitalRetainedProfit | n/a | n/a | 3 189 803 | 3 311 705 | 4 038 215 | 3 787 433 |
| capitalTreasuryShares | n/a | n/a | n/a | n/a | n/a | n/a |
| CASHFLOW STATEMENT | ||||||
| Amortization | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividend | n/a | -57 750 | -20 071 | n/a | n/a | n/a |
| OperatingCashflow | -125 215 | -821 891 | -2 491 085 | -7 998 851 | -17 191 359 | -10 007 857 |
| InvestingNetCashflow | -33 110 | -1 647 588 | -1 291 243 | -699 114 | -631 917 | 566 183 |
| FinancialCashflow | 164 095 | 2 815 120 | 3 372 463 | 9 041 917 | 17 464 091 | 10 810 339 |
| TotalCashflow | n/a | n/a | n/a | n/a | n/a | n/a |
| cashflowPurchaseOfPPE | n/a | n/a | n/a | n/a | n/a | -1 224 100 |
| cashflowLoansPaid | -3 014 727 | -4 796 510 | -5 702 555 | -1 174 883 | -1 269 740 | -3 093 475 |
| cashflowCreditPercentPaid | -333 741 | -279 130 | -233 457 | -77 856 | -65 626 | -359 497 |
| OTHER UNSORTED | ||||||
| netChangeCash | n/a | 354 986 | -409 865 | 343 952 | -359 181 | 1 372 254 |
| netChangeAccountsReceivable | n/a | n/a | 1 302 977 | 4 719 965 | 12 754 691 | 682 001 |
| netChangeReserves | n/a | n/a | 7 195 606 | 3 600 823 | 7 298 438 | 23 308 618 |
| netChangeAccountsPayable | n/a | n/a | 1 112 651 | 1 502 507 | -458 649 | 1 700 773 |