Frontierby eninvs

Language: EN · RU

← Company

COMM_ARLP 2023-09-30 Q3 — report review

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

Report published: 2023-11-08

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
Revenue636.52
Operating profit165.44
D&A65.39Row: derived: same-row components · dashboard=65.393 mln — derived: same-row components
EBITDA230.83
Net profit153.7
Cash197.24
Debt short38.6
Debt long321.21
Net debt162.57Components: short debt 38.6 + long debt 321.21 + other financial liab. 0 + NCI 0 − cash 197.24 = net debt 162.57.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=162.568 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF229.58
Investing CF-165.06
Assets2 814.04
Equity1 852.93

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 961; known debt components fit within that envelope.
Net debt formulanet_debt 163 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 163.
EBITDA = OP + D&AEBITDA (231) ≈ OP (165) + D&A (65) = 231.
Net profit vs operating profitNet profit (154) sits within a plausible band vs operating profit (165).
Cash ≤ total assetsCash (197) ≤ total assets (2,814).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax636.52
Costs and expensesCostsAndExpenses471.08
Operating income (loss)OperatingIncomeLoss165.44
Interest expenseInterestExpense7.736
Income tax expense (benefit)IncomeTaxExpenseBenefit3.401
Net income (loss)NetIncomeLoss153.7
Depreciation & amortizationDepreciationDepletionAndAmortization65.39
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization230.83

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets2 814.04
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue197.24
Receivables (net)AccountsReceivableNetCurrent220.14
Inventory (net)InventoryNet135.87
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization1 981.46
Total liabilitiesLiabilities961.11
Long-term debtLongTermDebtNoncurrent321.21
Stockholders' equityPartnersCapitalIncludingPortionAttributableToNoncontrollingInterest1 852.93
Current / short-term debt (sum of tags)DebtCurrent+…38.6

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities229.58
Investing cash flowNetCashProvidedByUsedInInvestingActivities-165.06
Financing cash flowNetCashProvidedByUsedInFinancingActivities-152.17
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment110.34

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