Frontierby eninvs

Language: EN · RU

← Company

COMM_APA 2023-12-31 FY — report review

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

Report published: 2024-02-22

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
Revenue8 327
Operating profit3 696
D&A1 540Row: derived: same-row components · dashboard=1,540.000 mln — derived: same-row components
EBITDA5 236
Net profit2 855
Cash87
Debt short118
Debt long5 186
Net debt5 217Components: short debt 118 + long debt 5 186 + other financial liab. 0 + NCI 0 − cash 87 = net debt 5 217.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=5,217.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF3 129
Investing CF-2 138
Assets15 244
Equity2 655

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 12,589; known debt components fit within that envelope.
Net debt formulanet_debt 5,217 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 5,217.
EBITDA = OP + D&AEBITDA (5,236) ≈ OP (3,696) + D&A (1,540) = 5,236.
Net profit vs operating profitNet profit (2,855) sits within a plausible band vs operating profit (3,696).
Cash ≤ total assetsCash (87) ≤ total assets (15,244).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating expensesOperatingExpenses4 631
Costs and expensesCostsAndExpenses5 309
Operating income (loss)OperatingIncomeLoss3 696
Income tax expense (benefit)IncomeTaxExpenseBenefit-324
Net income (loss)NetIncomeLoss2 855
Depreciation & amortizationDepreciationDepletionAndAmortization1 540
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization5 236

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets15 244
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue87
Receivables (net)AccountsReceivableNetCurrent1 610
Inventory (net)InventoryNet453
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization217
Long-term debtLongTermDebtAndCapitalLeaseObligations5 186
Stockholders' equityStockholdersEquity2 655
Current / short-term debt (sum of tags)DebtCurrent+…120

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities3 129
Investing cash flowNetCashProvidedByUsedInInvestingActivities-2 138
Financing cash flowNetCashProvidedByUsedInFinancingActivities-1 149

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