Kyivstar Group Ltd. (KYIV)
Every figure this model derived for KYIV, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 247,000,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 455,000,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 692,000,000 | CurrentAssets |
2025-12-31 |
| current liabilities | 498,000,000 | CurrentLiabilities |
2025-12-31 |
| equity | 1,299,000,000 | EquityAttributableToOwnersOfParent |
2025-12-31 |
| interest expense | 75,000,000 | FinanceCosts |
2025-12-31 |
| ocf | 558,000,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 1,157,000,000 | Revenue |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up KYIV on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 35.78 |
| current ratio | 1.48 |
| current ratio reported | 1.39 |
| deferred revenue growth | 15.38 |
| dilution pct | 4.44 |
| ebit cagr | -13.11 |
| ebit yoy | -21.26 |
| ev ebit | 9.63 |
| ev owner earnings | 8.48 |
| ev sales | 2.28 |
| fcf margin | 26.88 |
| interest cover | 3.65 |
| operating margin | 23.68 |
| owner earnings margin | 26.88 |
| revenue growth | 25.9 |
| revenue growth per share | 20.55 |
| roic | 19.34 |
| rule of 40 | 49.58 |
| sbc pct revenue | 0.0 |
Everything else this filing tags
225 more elements from KYIV's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 2,122,000,000 | 2025-12-31 | 4 | USD |
EquityAndLiabilities | 2,122,000,000 | 2025-12-31 | 4 | USD |
NoncurrentAssets | 1,430,000,000 | 2025-12-31 | 4 | USD |
Equity | 1,299,000,000 | 2025-12-31 | 8 | USD |
PropertyPlantAndEquipmentIncludingRightofuseAssets | 849,000,000 | 2025-12-31 | 3 | USD |
PropertyPlantAndEquipment | 803,000,000 | 2025-09-30 | 4 | USD |
CashFlowsFromUsedInFinancingActivities | -626,000,000 | 2025-12-31 | 5 | USD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 583,000,000 | 2025-12-31 | 5 | USD |
FinancialLiabilities | 516,000,000 | 2025-12-31 | 4 | USD |
LiabilitiesArisingFromFinancingActivities | 516,000,000 | 2025-12-31 | 3 | USD |
FinancialLiabilitiesAtAmortisedCost | 487,000,000 | 2025-12-31 | 4 | USD |
IntangibleAssetsAndGoodwill | 475,000,000 | 2025-09-30 | 4 | USD |
CommercialPapersIssued | 472,000,000 | 2025-04-30 | 1 | USD |
RestrictedCashAndCashEquivalents | 415,000,000 | 2025-12-31 | 2 | USD |
SellingGeneralAndAdministrativeExpense | 393,000,000 | 2025-12-31 | 7 | USD |
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipment | 382,000,000 | 2025-12-31 | 4 | USD |
IntangibleAssetsOtherThanGoodwill | 363,000,000 | 2025-12-31 | 5 | USD |
CashReceiptsFromRepaymentOfAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities | 358,000,000 | 2025-12-31 | 4 | USD |
FinancialLiabilitiesAtFairValue | 353,000,000 | 2025-09-30 | 2 | USD |
NoncurrentLiabilities | 325,000,000 | 2025-12-31 | 4 | USD |
WeightedAverageFairValueAtMeasurementDateOtherEquityInstrumentsGranted | 324,000,000 | 2025-08-14 | 1 | USD |
CashOnHand | 302,000,000 | 2025-09-30 | 2 | USD |
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipmentIncludingRightofuseAssets | 292,000,000 | 2025-12-31 | 2 | USD |
NoncurrentFinancialLiabilities | 287,000,000 | 2025-12-31 | 2 | USD |
LongtermBorrowings | 275,000,000 | 2025-09-30 | 2 | USD |
NoncurrentDerivativeFinancialLiabilities | 275,000,000 | 2025-09-30 | 2 | USD |
ProfitLossFromOperatingActivities | 274,000,000 | 2025-12-31 | 7 | USD |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 268,000,000 | 2025-12-31 | 1 | USD |
NumberOfSharesAuthorised | 265,430,000 | 2025-09-30 | 4 | shares |
Cash | 247,000,000 | 2025-12-31 | 2 | USD |
OtherCashAndCashEquivalents | 247,000,000 | 2025-12-31 | 1 | USD |
BalancesWithBanks | 238,000,000 | 2025-12-31 | 2 | USD |
NumberOfSharesIssued | 230,863,524 | 2025-09-30 | 2 | shares |
CurrentFinancialLiabilities | 229,000,000 | 2025-12-31 | 2 | USD |
CurrentDerivativeFinancialLiabilities | 227,000,000 | 2025-09-30 | 2 | USD |
CurrentPortionOfLongtermBorrowings | 227,000,000 | 2025-09-30 | 2 | USD |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | -218,000,000 | 2025-12-31 | 5 | USD |
AdjustedWeightedAverageShares | 216,117,656 | 2025-12-31 | 8 | shares |
WeightedAverageShares | 216,117,656 | 2025-12-31 | 8 | shares |
AdjustmentsForDepreciationAndAmortisationExpenseAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 213,000,000 | 2025-12-31 | 3 | USD |
CashEquivalents | 208,000,000 | 2025-12-31 | 2 | USD |
ShorttermDepositsClassifiedAsCashEquivalents | 202,000,000 | 2025-12-31 | 4 | USD |
ProfitLossBeforeTax | 198,000,000 | 2025-12-31 | 7 | USD |
AccountingProfit | 198,000,000 | 2025-12-31 | 3 | USD |
OtherFinancialAssets | 170,000,000 | 2025-09-30 | 2 | USD |
FinancialAssets | 170,000,000 | 2025-12-31 | 2 | USD |
FinancialAssetsAtAmortisedCost | 170,000,000 | 2025-12-31 | 2 | USD |
IncreaseDecreaseThroughOtherDistributionsToOwners | 170,000,000 | 2025-12-31 | 1 | USD |
CurrentFinancialAssets | 168,000,000 | 2025-12-31 | 2 | USD |
UnusedTaxLossesForWhichNoDeferredTaxAssetRecognised | 168,000,000 | 2025-12-31 | 2 | USD |
AcquisitionsThroughBusinessCombinationsIntangibleAssetsAndGoodwill | 167,000,000 | 2025-09-30 | 1 | USD |
CostOfSales | 162,000,000 | 2025-09-30 | 2 | USD |
OtherExpenseByNature | 162,000,000 | 2025-09-30 | 1 | USD |
AcquisitiondateFairValueOfTotalConsiderationTransferred | 158,000,000 | 2025-04-02 | 1 | USD |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 157,000,000 | 2025-12-31 | 5 | USD |
AdjustmentsForDepreciationAndAmortisationExpense | 154,000,000 | 2025-09-30 | 2 | USD |
CashFlowsFromUsedInInvestingActivities | -150,000,000 | 2025-12-31 | 5 | USD |
CashFlowsFromUsedInInvestingActivitiesDiscontinuedOperations | 141,000,000 | 2025-09-30 | 1 | USD |
TradeAndOtherCurrentPayables | 141,000,000 | 2025-12-31 | 4 | USD |
DepreciationExpense | 140,000,000 | 2025-12-31 | 7 | USD |
DepreciationPropertyPlantAndEquipmentIncludingRightofuseAssets | 140,000,000 | 2025-12-31 | 2 | USD |
Goodwill | 128,000,000 | 2025-12-31 | 7 | USD |
EmployeeBenefitsExpense | 127,000,000 | 2025-12-31 | 3 | USD |
ProfitLoss | 124,000,000 | 2025-12-31 | 7 | USD |
ProfitLossFromContinuingOperationsAttributableToOrdinaryEquityHoldersOfParentEntity | 124,000,000 | 2025-12-31 | 3 | USD |
ProfitLossFromContinuingOperationsAttributableToOrdinaryEquityHoldersOfParentEntityIncludingDilutiveEffects | 124,000,000 | 2025-12-31 | 3 | USD |
RepaymentsOfCurrentBorrowings | 123,000,000 | 2025-09-30 | 2 | USD |
RepaymentsOfBondsNotesAndDebentures | 123,000,000 | 2025-12-31 | 3 | USD |
AdditionsOtherThanThroughBusinessCombinationsRightofuseAssets | 121,000,000 | 2025-12-31 | 2 | USD |
ComprehensiveIncome | 116,000,000 | 2025-12-31 | 7 | USD |
AdditionalRecognitionGoodwill | 116,000,000 | 2025-12-31 | 2 | USD |
DepreciationPropertyPlantAndEquipment | 102,000,000 | 2025-09-30 | 2 | USD |
OtherCurrentLiabilities | 99,000,000 | 2025-12-31 | 4 | USD |
AdditionsOtherThanThroughBusinessCombinationsIntangibleAssetsOtherThanGoodwill | 91,000,000 | 2025-12-31 | 4 | USD |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | 88,000,000 | 2025-12-31 | 5 | USD |
OtherNoncurrentAssets | 88,000,000 | 2025-12-31 | 4 | USD |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 86,000,000 | 2025-12-31 | 5 | USD |
ServicesExpense | 81,000,000 | 2025-09-30 | 4 | USD |
InterestPaidClassifiedAsOperatingActivities | 77,000,000 | 2025-12-31 | 5 | USD |
InterestPaidClassifiedAsFinancingActivities | 77,000,000 | 2025-12-31 | 2 | USD |
AdjustmentsForFinanceCosts | 75,000,000 | 2025-12-31 | 5 | USD |
IncomeTaxExpenseContinuingOperations | 74,000,000 | 2025-12-31 | 7 | USD |
ContractLiabilities | 72,000,000 | 2025-12-31 | 2 | USD |
IncomeTaxesPaidClassifiedAsOperatingActivities | 71,000,000 | 2025-12-31 | 3 | USD |
CurrentTaxExpenseIncome | 66,000,000 | 2025-12-31 | 7 | USD |
CurrentTaxExpenseIncomeAndAdjustmentsForCurrentTaxOfPriorPeriods | 66,000,000 | 2025-12-31 | 3 | USD |
AmortisationExpense | 65,000,000 | 2025-12-31 | 7 | USD |
AmortisationIntangibleAssetsOtherThanGoodwill | 65,000,000 | 2025-12-31 | 4 | USD |
AcquisitionsThroughBusinessCombinationsIntangibleAssetsOtherThanGoodwill | 58,000,000 | 2025-12-31 | 2 | USD |
IncomeTaxesPaidRefundClassifiedAsOperatingActivities | 53,000,000 | 2025-09-30 | 2 | USD |
DebtInstrumentsHeld | 52,500,000 | 2025-07-10 | 1 | USD |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | -51,000,000 | 2025-12-31 | 3 | USD |
CashTransferred | 50,000,000 | 2025-09-30 | 1 | USD |
TradeAndOtherCurrentReceivablesDueFromRelatedParties | 49,000,000 | 2025-12-31 | 4 | USD |
ContractAssets | 49,000,000 | 2025-12-31 | 2 | USD |
OtherRevenue | 46,000,000 | 2025-08-15 | 1 | USD |
TaxEffectOfForeignTaxRates | 44,000,000 | 2025-12-31 | 3 | USD |
PurchaseOfOtherLongtermAssetsClassifiedAsInvestingActivities | 38,000,000 | 2025-09-30 | 2 | USD |
BondsIssued | 37,000,000 | 2025-09-30 | 2 | USD |
TradeAndOtherCurrentReceivables | 37,000,000 | 2025-12-31 | 4 | USD |
CurrentAdvances | 37,000,000 | 2025-12-31 | 2 | USD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 37,000,000 | 2025-12-31 | 3 | USD |
CurrentTradeReceivables | 36,000,000 | 2025-12-31 | 2 | USD |
NoncurrentPrepayments | 35,000,000 | 2025-12-31 | 2 | USD |
CurrentContractLiabilities | 30,000,000 | 2025-12-31 | 2 | USD |
FinancialLiabilitiesAtFairValueThroughProfitOrLoss | 27,000,000 | 2025-12-31 | 2 | USD |
ContractualCommitmentsForAcquisitionOfPropertyPlantAndEquipment | 26,000,000 | 2025-12-31 | 2 | USD |
OtherCurrentAssets | 24,000,000 | 2025-12-31 | 4 | USD |
IncreaseDecreaseThroughEffectOfChangesInForeignExchangeRatesLiabilitiesArisingFromFinancingActivities | 24,000,000 | 2025-12-31 | 2 | USD |
PaymentsFromChangesInOwnershipInterestsInSubsidiaries | 22,000,000 | 2025-12-31 | 3 | USD |
DeferredTaxLiabilities | 21,000,000 | 2025-12-31 | 4 | USD |
OtherFinancialLiabilities | 21,000,000 | 2025-09-30 | 1 | USD |
DeferredTaxLiabilityAsset | 21,000,000 | 2025-12-31 | 3 | USD |
OtherNoncurrentNonfinancialAssets | 21,000,000 | 2025-12-31 | 2 | USD |
GainsLossesOnExchangeDifferencesOnTranslationNetOfTax | 20,000,000 | 2025-09-30 | 4 | USD |
CurrentTaxLiabilitiesCurrent | 19,000,000 | 2025-12-31 | 2 | USD |
OtherProvisions | 19,000,000 | 2025-12-31 | 3 | USD |
CurrentExciseTaxPayables | 18,000,000 | 2025-09-30 | 2 | USD |
TaxExpenseIncomeAtApplicableTaxRate | 18,000,000 | 2025-12-31 | 3 | USD |
CurrentProvisionsForEmployeeBenefits | 17,000,000 | 2025-12-31 | 2 | USD |
IncreaseDecreaseThroughOtherChangesLiabilitiesArisingFromFinancingActivities | 16,000,000 | 2025-12-31 | 2 | USD |
OtherDebtInstrumentsHeld | 15,000,000 | 2025-09-30 | 1 | USD |
CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax | 15,000,000 | 2025-12-31 | 2 | USD |
AdjustmentsForUnrealisedForeignExchangeLossesGains | -13,000,000 | 2025-12-31 | 5 | USD |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | -13,000,000 | 2025-12-31 | 7 | USD |
AdjustmentsForFinanceIncome | 12,000,000 | 2025-12-31 | 5 | USD |
ContingentConsiderationRecognisedAsOfAcquisitionDate | 12,000,000 | 2025-09-30 | 1 | USD |
FinanceIncome | 12,000,000 | 2025-12-31 | 7 | USD |
InterestIncomeOnCashAndCashEquivalents | 12,000,000 | 2025-09-30 | 1 | USD |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | -12,000,000 | 2025-12-31 | 6 | USD |
PaymentsForDebtIssueCosts | 12,000,000 | 2025-09-30 | 1 | USD |
CurrentAdvancesToSuppliers | 12,000,000 | 2025-12-31 | 2 | USD |
InterestReceivedClassifiedAsOperatingActivities | 11,000,000 | 2025-12-31 | 5 | USD |
TradeAndOtherPayablesToRelatedParties | 11,000,000 | 2025-05-31 | 1 | USD |
CurrentProvisions | 10,000,000 | 2025-12-31 | 4 | USD |
IncomeFromReimbursementsUnderInsurancePolicies | 10,000,000 | 2025-12-31 | 1 | USD |
KeyManagementPersonnelCompensation | 10,000,000 | 2025-12-31 | 3 | USD |
KeyManagementPersonnelCompensationShorttermEmployeeBenefits | 10,000,000 | 2025-12-31 | 3 | USD |
OtherShorttermProvisions | 10,000,000 | 2025-12-31 | 2 | USD |
NoncurrentProvisions | 9,000,000 | 2025-12-31 | 4 | USD |
AdjustmentsForProvisions | 9,000,000 | 2025-12-31 | 3 | USD |
ChangesInOtherProvisions | 9,000,000 | 2025-12-31 | 2 | USD |
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipmentIncludingRightofuseAssets | 9,000,000 | 2025-12-31 | 2 | USD |
OtherLongtermProvisions | 9,000,000 | 2025-12-31 | 2 | USD |
DeferredTaxExpenseIncome | 8,000,000 | 2025-12-31 | 7 | USD |
OtherComprehensiveIncome | -8,000,000 | 2025-12-31 | 7 | USD |
OtherGainsLosses | -8,000,000 | 2025-09-30 | 3 | USD |
OtherNoncurrentLiabilities | 8,000,000 | 2025-12-31 | 4 | USD |
TaxExpenseOtherThanIncomeTaxExpense | 8,000,000 | 2025-12-31 | 4 | USD |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | -8,000,000 | 2025-12-31 | 2 | USD |
DeferredTaxExpenseIncomeRelatingToOriginationAndReversalOfTemporaryDifferences | 8,000,000 | 2025-12-31 | 3 | USD |
ImpairmentLossRecognisedInProfitOrLoss | 8,000,000 | 2025-12-31 | 3 | USD |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsOtherThanGoodwill | 8,000,000 | 2025-12-31 | 3 | USD |
ImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 8,000,000 | 2025-12-31 | 3 | USD |
MiscellaneousOtherOperatingIncome | 8,000,000 | 2025-12-31 | 3 | USD |
NumberOfInstrumentsThatAreAntidilutiveInPeriodPresented | 7,666,528 | 2025-12-31 | 1 | warrant |
ProceedsFromNoncurrentBorrowings | 7,000,000 | 2025-09-30 | 1 | USD |
IncreaseDecreaseThroughBusinessCombinationsDeferredTaxLiabilityAsset | -7,000,000 | 2025-12-31 | 1 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesPropertyPlantAndEquipmentIncludingRightofuseAssets | -7,000,000 | 2025-12-31 | 2 | USD |
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | 7,000,000 | 2025-12-31 | 3 | USD |
AcquisitionrelatedCostsRecognisedAsExpenseForTransactionRecognisedSeparatelyFromAcquisitionOfAssetsAndAssumptionOfLiabilitiesInBusinessCombination | 6,000,000 | 2025-09-30 | 1 | USD |
ImpairmentLoss | 6,000,000 | 2025-09-30 | 3 | USD |
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment | 6,000,000 | 2025-09-30 | 2 | USD |
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 6,000,000 | 2025-12-31 | 3 | USD |
IncreaseDecreaseThroughTransfersAndOtherChangesEquity | 5,000,000 | 2025-12-31 | 4 | USD |
ContractualCommitmentsForAcquisitionOfIntangibleAssets | 5,000,000 | 2025-12-31 | 2 | USD |
CurrentTaxAssetsCurrent | 5,000,000 | 2025-12-31 | 2 | USD |
NoncurrentContractLiabilities | 5,000,000 | 2025-12-31 | 2 | USD |
IncreaseDecreaseInContingentConsiderationAssetLiability | 4,000,000 | 2025-09-30 | 1 | USD |
DisposalsPropertyPlantAndEquipmentIncludingRightofuseAssets | 4,000,000 | 2025-12-31 | 2 | USD |
TaxEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss | 4,000,000 | 2025-12-31 | 3 | USD |
Inventories | 3,000,000 | 2025-12-31 | 4 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesGoodwill | -3,000,000 | 2025-12-31 | 2 | USD |
GainsLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeNetOfTax | 2,000,000 | 2025-09-30 | 1 | USD |
IncreaseDecreaseThroughTransfersIntangibleAssetsOtherThanGoodwill | 2,000,000 | 2025-09-30 | 2 | USD |
InterestExpenseOnBorrowings | 2,000,000 | 2025-09-17 | 1 | USD |
InvestmentsInSubsidiariesJointVenturesAndAssociates | 2,000,000 | 2025-09-30 | 1 | USD |
TradeAndOtherReceivables | 2,000,000 | 2025-09-30 | 1 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesIntangibleAssetsOtherThanGoodwill | -2,000,000 | 2025-12-31 | 2 | USD |
NoncurrentFinancialAssets | 2,000,000 | 2025-12-31 | 2 | USD |
OtherComponentsOfOtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | 2,000,000 | 2025-12-31 | 3 | USD |
OtherComprehensiveIncomeNetOfTaxGainsLossesFromInvestmentsInEquityInstruments | 2,000,000 | 2025-12-31 | 3 | USD |
AcquisitionsThroughBusinessCombinationsPropertyPlantAndEquipment | 1,000,000 | 2025-09-30 | 1 | USD |
AdjustmentsForGainsLossesOnChangeInFairValueOfFinancialLiabilities | -1,000,000 | 2024-09-30 | 1 | USD |
AdjustmentsForGainsLossesOnDisposalOfFinancialAssets | -1,000,000 | 2025-09-30 | 2 | USD |
AdjustmentsForIncreaseDecreaseInOtherFinancialLiabilities | 1,000,000 | 2025-09-30 | 1 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | -1,000,000 | 2025-12-31 | 5 | USD |
IncreaseDecreaseThroughTransfersAndOtherChangesGoodwill | 1,000,000 | 2025-09-30 | 1 | USD |
OtherOperatingIncomeExpense | 1,000,000 | 2025-09-30 | 1 | USD |
DecreaseThroughClassifiedAsHeldForSalePropertyPlantAndEquipmentIncludingRightofuseAssets | 1,000,000 | 2024-12-31 | 1 | USD |
DisposalsIntangibleAssetsOtherThanGoodwill | 1,000,000 | 2025-12-31 | 2 | USD |
IncreaseDecreaseThroughTransfersAndOtherChangesIntangibleAssetsAndGoodwill | -1,000,000 | 2025-12-31 | 2 | USD |
InterestIncomeOnDeposits | 1,000,000 | 2025-12-31 | 3 | USD |
OtherCurrentReceivables | 1,000,000 | 2025-12-31 | 2 | USD |
ReversalOfImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipmentIncludingRightofuseAssets | 1,000,000 | 2025-12-31 | 2 | USD |
AcquisitionrelatedCostsForTransactionRecognisedSeparatelyFromAcquisitionOfAssetsAndAssumptionOfLiabilitiesInBusinessCombination | 500,000 | 2025-09-30 | 1 | USD |
AdditionsToRightofuseAssets | 80 | 2025-09-30 | 4 | USD |
ClosingForeignExchangeRate | 50 | 2025-12-31 | 3 | UAH/EUR |
AverageForeignExchangeRate | 47 | 2025-12-31 | 2 | UAH/EUR |
ClosingForeignExchangeRate | 42 | 2025-12-31 | 3 | UAH/USD |
AverageForeignExchangeRate | 42 | 2025-12-31 | 2 | UAH/USD |
ProportionOfOwnershipInterestInSubsidiary | 1 | 2025-09-30 | 1 | pure |
PercentageOfVotingEquityInterestsAcquired | 1 | 2025-09-30 | 1 | pure |
BasicEarningsLossPerShare | 1 | 2025-12-31 | 7 | USD/shares |
DilutedEarningsLossPerShare | 1 | 2025-12-31 | 7 | USD/shares |
AverageEffectiveTaxRate | 0 | 2025-12-31 | 7 | pure |
TaxRateEffectOfForeignTaxRates | 0 | 2025-09-30 | 1 | pure |
BorrowingsInterestRate | 0 | 2025-08-13 | 1 | pure |
ProportionOfOwnershipInterestInAssociate | 0 | 2025-09-30 | 1 | pure |
ParValuePerShare | 0 | 2025-12-31 | 6 | USD/shares |
AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets | 0 | 2025-12-31 | 6 | USD |
DividendsPaid | 0 | 2025-09-30 | 2 | USD |
OtherCurrentFinancialAssets | 0 | 2025-12-31 | 3 | USD |
OtherInflowsOutflowsOfCashClassifiedAsInvestingActivities | 0 | 2025-12-31 | 4 | USD |
AdjustmentsForDecreaseIncreaseInInventories | 0 | 2025-12-31 | 3 | USD |
ExpectedCreditLossRate | 0 | 2025-12-31 | 2 | pure |
ExpenseRecognisedDuringPeriodForBadAndDoubtfulDebtsForRelatedPartyTransaction | 0 | 2025-12-31 | 2 | USD |
FinancialAssetsAtFairValueThroughOtherComprehensiveIncome | 0 | 2025-12-31 | 2 | USD |
GainsLossesOnDisposalsOfNoncurrentAssets | 0 | 2025-12-31 | 3 | USD |
ImpairmentLossRecognisedInProfitOrLossGoodwill | 0 | 2025-12-31 | 2 | USD |
IncreaseDecreaseThroughExerciseOfWarrantsEquity | 0 | 2025-12-31 | 1 | USD |
IncreaseDecreaseThroughTransfersPropertyPlantAndEquipmentIncludingRightofuseAssets | 0 | 2025-12-31 | 2 | USD |
OutstandingCommitmentsMadeByEntityRelatedPartyTransactions | 0 | 2025-12-31 | 1 | USD |
OutstandingCommitmentsMadeOnBehalfOfEntityRelatedPartyTransactions | 0 | 2025-12-31 | 1 | USD |
UnusedTaxCreditsForWhichNoDeferredTaxAssetRecognised | 0 | 2025-12-31 | 2 | USD |
What to be careful about
What this model itself distrusts about KYIV's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- no current stock compensation tagged; treated as zero, so owner earnings are overstated
- forward EPS growth +1080.7% is analyst consensus, not a filing: consensus 2027 EPS 74.88 against trailing 0.54, over 2 year(s), from 4 analysts (taken 2026-10-11)
- durability DROPPED from the total: only 2 of 4 inputs could be computed (worst year, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- growth rests on 3 of 4 inputs; not tagged: sustained growth