Frontierby eninvs

Language: EN · RU

← Company

AE_SPINNEYS 2023-03-31 Q1 — report review

Status: — — incomplete — unset metrics listed below; Currency: AED; Amounts unit: millions; Forms:

Report published: Not stored for this period — set financial_report_date on the row (EDGAR filingDate, KASE change_date, or manual_catalog).

Full financial report: Link

To recalculate statement detection and previews from the PDF, use this link The default link runs in the background: a status panel shows phase, elapsed time, rough ETA, CUDA vs CPU, and OOM hints, then loads the finished report. Heavy mode with refresh does this automatically so reverse proxies do not return 502. Add &sync=1 only for one long blocking request (not recommended). You can use ?refresh=1, ?recalc=1, ?nocache=1, or ?recompute=1 on the URL. (block in the browser until done: synchronous refresh)

Default view is fast (metric table + statement page numbers only) so reverse proxies do not time out. Use ?heavy=1 when you need embedded page images and Camelot tables.

Metric mapping (value → extracted evidence)

Metric values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.

MetricValueEvidence / page extract
Revenue734.91
Operating profit73.97
D&A61.98Row: derived: same-row components · dashboard=61.985 mln — derived: same-row components
EBITDA135.96Row: AUDIT REPAIR: the identity this value came from no longer held (stored 92.3, identity gives 136.0) · dashboard=135.955 mln — AUDIT REPAIR: the identity this value came from no longer held (stored 92.3, identity gives 136.0)
Net profit66.22
Cash354.06
Debt short
Debt long
Net debt-346.94Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-346.944 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF101.34
Investing CF-12.19
Assets
Equity33.9

EBITDA → net profit bridge

EBITDA13618.5% of revenue
− D&A62
= Operating profit (EBIT)74 10.1% of revenue
− Net finance costs, tax and other — derived8
= Net profit669.0% of revenue

The finance-costs/tax line is derived as EBIT minus net profit; see the filing PDF above for the detailed split.

Consistency checks · All checks passed

Net debt formulanet_debt -347 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -354.
EBITDA = OP + D&AEBITDA (136) ≈ OP (74) + D&A (62) = 136.
Net profit vs operating profitNet profit (66) sits within a plausible band vs operating profit (74).

Statement pages (discovery)

FormPages
P&L
BS
CF

Statement previews & reconstructed tables

Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).

Formulas used