Frontierby eninvs

Language: EN · RU

← Company

COMM_AAL 2023-12-31 FY — report review

Status: OK; Currency: USD; Amounts unit: millions; Forms:

Report published: 2024-02-21

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
Revenue52 788
Operating profit3 034
D&A2 300Row: derived: same-row components · dashboard=2,300.000 mln — derived: same-row components
EBITDA5 334
Net profit822
Cash681
Debt short4 810
Debt long35 722
Net debt39 851Components: short debt 4 810 + long debt 35 722 + other financial liab. 0 + NCI 0 − cash 681 = net debt 39 851.Row: derived: same-row components · dashboard=39,851.000 mln — derived: same-row components
Operating CF3 803
Investing CF-502
Assets63 058
Equity-5 202

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 68,260; known debt components fit within that envelope.
Net debt formulanet_debt 39,851 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 39,851.
EBITDA = OP + D&AEBITDA (5,334) ≈ OP (3,034) + D&A (2,300) = 5,334.
Net profit vs operating profitNet profit (822) sits within a plausible band vs operating profit (3,034).
Cash ≤ total assetsCash (681) ≤ total assets (63,058).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax52 788
Costs and expensesCostsAndExpenses49 754
Operating income (loss)OperatingIncomeLoss3 034
Interest expenseInterestExpense2 145
Income tax expense (benefit)IncomeTaxExpenseBenefit299
Net income (loss)NetIncomeLoss822
Depreciation & amortizationDepreciationDepletionAndAmortization2 300
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization5 334

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets63 058
Cash and equivalentsCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents681
Receivables (net)AccountsReceivableNetCurrent2 026
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization30 764
GoodwillGoodwill4 091
Long-term debtLongTermDebtAndCapitalLeaseObligations29 270
Stockholders' equityStockholdersEquity-5 202
Current / short-term debt (sum of tags)DebtCurrent+…4 941

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities3 803
Investing cash flowNetCashProvidedByUsedInInvestingActivities-502
Financing cash flowNetCashProvidedByUsedInFinancingActivities-3 206

Source: data.sec.gov company facts. Quarterly cash-flow lines use the same incremental YTD logic as dashboard totals. Not all filers tag every line; tags are US-GAAP labels from the API.

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