Frontierby eninvs

Language: EN · RU

← Company

COMM_GTE 2024-03-31 Q1 — report review

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

Report published: 2024-05-02

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
Revenue157.58
Operating profit17.32
D&A56.15Row: derived: same-row components · dashboard=56.150 mln — derived: same-row components
EBITDA73.47
Net profit-0.078
Cash126.62
Debt short24.68
Debt long583.1
Net debt481.16Components: short debt 24.68 + long debt 583.1 + other financial liab. 0 + NCI 0 − cash 126.62 = net debt 481.16.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=481.158 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF60.83
Investing CF-38.8
Assets1 402.41
Equity392.01

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 1,010; known debt components fit within that envelope.
Net debt formulanet_debt 481 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 481.
EBITDA = OP + D&AEBITDA (73) ≈ OP (17) + D&A (56) = 73.
Net profit vs operating profitNet profit (-0) sits within a plausible band vs operating profit (17).
Cash ≤ total assetsCash (127) ≤ total assets (1,402).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax157.58
Costs and expensesCostsAndExpenses140.95
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest17.32
Income tax expense (benefit)IncomeTaxExpenseBenefit17.39
Net income (loss)NetIncomeLoss-0.078
Depreciation & amortizationResultsOfOperationsDepreciationDepletionAmortizationAndAccretion56.15
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization73.47

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets1 402.41
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue126.62
Receivables (net)AccountsReceivableNetCurrent10.76
Inventory (net)InventoryNet25.89
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization1 157.65
Long-term debtLongTermDebtAndCapitalLeaseObligations583.1
Stockholders' equityStockholdersEquity392.01
Current / short-term debt (sum of tags)DebtCurrent+…64.55

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities60.83
Investing cash flowNetCashProvidedByUsedInInvestingActivities-38.8
Financing cash flowNetCashProvidedByUsedInFinancingActivities42.52
Share repurchasesPaymentsForRepurchaseOfCommonStock4.948

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