铁货2024年中期报告

2024 K&S3.265%K&S 2516K&S19Garinskoye202126273347505152 K&S 2024202410.89.3 Kimkan 2024K&S72%1,132,2011,308,82113.5%1,118,75020231,374,54918.6% Kimkan 2024139.219.3%112.377.725.4%202497.4 20246 3039.4202312 3156.6202463023.9202312 3111.2 MIC Invest Limited Liability CompanyMIC20246 20MICMICMIC EBITDA 1.72023EBITDA 28.510.820239.3 SutaraSutaraSutara 202413.2202365.773.6 Sutara202420247SutaraSutara ... Sutara Nikolai Levitskii ... K&SEBITDA EBITDA 20246 30EBITDA1.7202363028.5EBITDA K&S202418.6% 2024 0.320236 300.6 2.120236 302.1 20242023K&S73.665%20236 30202212 31 202413.210.8 K&S65%2024K&SKimkanSutara KimkanKimkanKimkan CentralKimkan CentralK&SKimkan WestKimkanCentralK&SK&SKimkan K&SK&SSutaraSutaraSutara202420247SutaraSutara K&S K&SK&SROM202437.0%5.7% 2024K&S72%1,132,2011,308,82113.5%1,118,7501,374,54918.6% ... K&S202465%136202465%126202465%130.7132.01.0% 20246 30 20211 120246 3065% K&S 65%18.6%1.0%20242023139.219.3%2024112.3 K&S2024K&SK&S2024K&S K&S2024K&S Giproruda23,000202363036,000 K&S 22.1 202469.2%4%20247% 6.5 ... 2.4K&S 2024191202317715%20246 30 2021120246 30 25.4%97.4 5.68.9%5.1 0.32.2 20245.69.842.4%2023 K&SMIC Invest Limited Liability Company MIC202418.4%3.3 20245.59%20235.15% 0.220235.3 2024 ... 202365%20236 30202212 31K&S73.6 20240.320230.6 202413.2202365.72023K&S73.62024 K&S20242.10.4 20246 3020236 30 20246 3020241.2K&S20249.5SutaraK&S MIC202466.320246 20MIC2024620248 2024 20246 30K&S39.4202312 3156.62024 20246 30Sutara39.617.820242025K&S 20246 3026.42.40.110.5202312 3133.910.40.112.2 20246 30118.720236 30115.92024202320242023 ... 20242023 20246 30MIC Invest Limited Liability Company63.3202312 3167.7202462024851.4Kapucius Services LimitedLLC KS GOK100%20246 30 20248.78%2023 6 308.65% 202423.9 22.7%2023 12 3123.3%2024 20246 30 20246 301,57920236 301,62917.420236 3017.0 K&S K&S4130300 K&SKimkanSutara K&S3.265%K&SSutara2024KimkanSutara306.365%4.6 2024 2024K&S72%2024202313.5%KimkanK&SK&SSutara K&SK&S2022 2024630Sutara39.617.8K&SSutara57.4 20247K&SSutaraSutaraSutara 2024202318.6% K&S8,367,10015.4%2,919,800202337.0%2023202440.2% K&S80672%202339329% SUTARA SutaraKimkan15KimkanKimkan CentralK&SKimkan WestKimkan Central 4,322,10020235.7%2,895,11120238.7%20241,132,201202313.5%20231,308,821 2024K&SSutara20247SutaraKimkanSutaraSutara2024SutaraKimkan ... 2024K&S3202330202302.1320232.26K&S 2024K&S97.481.9 SutaraKimkanK&S202469.2%4%20247% 202474.8%6.7%20251 1 SutaraK&S 68% Garinskoye 99.6% 3,500 DSO26.247%1.71DSO1.955%868% Garinskoye99.6%DSO 3,500 20132014DSO Garinskoye4.620DSO ... GiprorudaKuranakhKuranakh20162021 K&SSutara 20246 30XVXV78C3352 1.20246 308,519,657,2572.Nikolai LevitskiiAXIOMA CAPITAL FZE LLCAxiomaAxioma 20246 30XVXV78352 20246 30 ... 20246 30XV23336 20246 30 20246 305%20246 30XV336 201511 2010202312 31202312 31 20188 1010%709,338,63820241 120246 30709,338,63820246 30 ... 202311 1AxiomaAxiomaOIKKU FINANCE LIMITED OikkuOikkuAxioma401,812,3604.72%47,413,858.480.118202311 1 Axioma2,205,900,00025.89%Axioma2,607,712,36030.61% Axioma0.118AxiomaAxioma0.00012024112 20241 12Axioma(i)439,794,2835.16%(ii)91,714,42651.27%Axioma3,047,506,64335.77%Axioma20242 20 20242 8Axioma(i)1,861,159,15921.85%(ii)91,714,42651.27%Axioma4,468,871,51952.45%20242 820242 22 20242 22Axioma(i)2,228,445,57726.15%(ii)91,714,42651.27%Axioma4,836,157,93756.76%43.24%20242 22 20242 22 ... (i)(ii)20242 22 1.8,519,657,2572.AxiomaNikolai LevitskiiLevitskii3. ... 20246 30 20246 30 20246 30Sutara20241231 20246 30 20246 30 2023 20246 30C1 20246 30Alexey RomanenkoVitaly SheremetDmitry Dobryak 2024 274620246 30343434 2410 34 20248 29 20246 30 20246 30 20246 30 20246 30 (a)1)2) (b)1)2)3)4)Tiger Capital Fund SPC – Tiger Global SP 20246 30 20246 30 1. 3434 202312 3120246 30622436 622662(3)63202312 31 622406(2)407(2)(3) 2023202312 31 Sutara ... 20246 30 2. A. 20241 1 •1•5•16•77 1 12 1 B. 202392120251 1 202471820271 11818(i)(ii)(iii)18 ... 3. ... 4. ... 20246 30 5. ... 20246 30 6. 36 20236 30K&S360.320236 3074.3 202312 3120246 30K&S 20246 30 20236 300.7 ... 20246 30 8. 9. 20247 1220251 120%25% K&S20172021510%25% 20246 3020236 30 ... 20246 30 10. 20236 30 11. 20242 22AXIOMA CAPITAL FZE LLCAXIOMA20246 30 20236 3020241 1 12. 20246 309,976,00020236 308,463,000 20246 30248,000 ... 20246 30 20246 3043,848,000202312 3127,384,00020246 30 5776202312 313449920246 30202312 31 ... 20246 30 ... 15. 201812 18240,000,000Gazprombank JSC2026160,000,0005.7%20261280,000,0007.7%202612 2022Gazprombank JSCMIC invest LLC 240,000,00020246 3063,014,000202312 3167,321,000LLC KS GOK ... 20246 30 15. (i)51,407,000(ii) Kapucius Services LimitedLLC KS GOK100%(iii) 20221 2820232 28AxiomiConsolidated Ltd2,120,000,000Axiomi 20232 28AxiomiConsolidated LtdMIC invest LLC571XVAxiomi Consolidated LtdMIC invest LLC20232 27Axiomi a)LLC KS GOK91 b)LLC KS GOK c)LLC KS