Frontierby eninvs

Language: EN · RU

← Company

COMM_ANDE 2024-06-30 Q2 — report review

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

Report published: 2024-08-07

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
Revenue2 795.2
Operating profit57.35
D&A30.27Row: derived: same-row components · dashboard=30.269 mln — derived: same-row components
EBITDA87.61
Net profit35.98
Cash530.39
Debt short31.69
Debt long549.38
Net debt50.68Components: short debt 31.69 + long debt 549.38 + other financial liab. 0 + NCI 0 − cash 530.39 = net debt 50.68.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=50.684 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF304.43
Investing CF-36.09
Assets3 299.81
Equity1 310.6

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 1,989; known debt components fit within that envelope.
Net debt formulanet_debt 51 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 51.
EBITDA = OP + D&AEBITDA (88) ≈ OP (57) + D&A (30) = 88.
Net profit vs operating profitNet profit (36) sits within a plausible band vs operating profit (57).
Cash ≤ total assetsCash (530) ≤ total assets (3,300).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues2 795.2
Gross profitGrossProfit175.37
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest57.35
Income tax expense (benefit)IncomeTaxExpenseBenefit4.876
Net income (loss)NetIncomeLoss35.98
Depreciation & amortizationDepreciationDepletionAndAmortization30.27
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization87.61

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets3 299.81
Cash and equivalentsCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents530.39
Inventory (net)InventoryNet686.54
PP&E (net)PropertyPlantAndEquipmentNet694.14
Total liabilitiesLiabilities1 779.55
Long-term debtLongTermDebtNoncurrent549.38
Stockholders' equityStockholdersEquity1 310.6
Current / short-term debt (sum of tags)DebtCurrent+…31.69

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities304.43
Investing cash flowNetCashProvidedByUsedInInvestingActivities-36.09
Financing cash flowNetCashProvidedByUsedInFinancingActivities-21.65
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment28.61

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