Frontierby eninvs

Language: EN · RU

← Company

COMM_BATL 2023-03-31 Q1 — report review

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

Report published: 2023-05-15

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
Revenue65.14
Operating profit11.12
D&A16.15Row: derived: same-row components · dashboard=16.148 mln — derived: same-row components
EBITDA27.27
Net profit22.81
Cash23.25
Debt short40.36
Debt long174.54
Net debt191.66Components: short debt 40.36 + long debt 174.54 + other financial liab. 0 + NCI 0 − cash 23.25 = net debt 191.66.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=191.655 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF-0.689
Investing CF-27.7
Assets463.98
Equity105.82

Consistency checks · Warnings

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 358; known debt components fit within that envelope.
Net debt formulanet_debt 192 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 192.
EBITDA = OP + D&AEBITDA (27) ≈ OP (11) + D&A (16) = 27.
Net profit vs operating profitNet profit (23) > 1.5× operating profit (11) — implies a large non-operating gain (asset disposal, FX, one-off). Check the column mapping if no such item is reported.
Cash ≤ total assetsCash (23) ≤ total assets (464).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues65.14
Costs and expensesCostsAndExpenses54.02
Operating income (loss)OperatingIncomeLoss11.12
Income tax expense (benefit)IncomeTaxExpenseBenefit0
Net income (loss)NetIncomeLoss22.81
Depreciation & amortizationResultsOfOperationsDepreciationDepletionAmortizationAndAccretion16.15
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization27.27

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets463.98
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue23.25
Receivables (net)AccountsReceivableNetCurrent32.46
PP&E (net)PropertyPlantAndEquipmentNet3.34
Long-term debtLongTermDebtNoncurrent174.54
Stockholders' equityStockholdersEquity105.82
Current / short-term debt (sum of tags)DebtCurrent+…40.36

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities-0.689
Investing cash flowNetCashProvidedByUsedInInvestingActivities-27.7
Financing cash flowNetCashProvidedByUsedInFinancingActivities18.9

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