Frontierby eninvs

Language: EN · RU

← Company

COMM_PCH 2023-12-31 FY — report review

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

Report published: 2024-02-15

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
Revenue1 024.08
Operating profit85.75
D&A121.15Row: derived: same-row components · dashboard=121.154 mln — derived: same-row components
EBITDA206.9
Net profit62.1
Cash230.12
Debt short182.72
Debt long858.11
Net debt810.71Components: short debt 182.72 + long debt 858.11 + other financial liab. 0 + NCI 0 − cash 230.12 = net debt 810.71.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=810.710 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF159.11
Investing CF-95.3
Assets3 431.26
Equity2 171.1

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 1,260; known debt components fit within that envelope.
Net debt formulanet_debt 811 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 811.
EBITDA = OP + D&AEBITDA (207) ≈ OP (86) + D&A (121) = 207.
Net profit vs operating profitNet profit (62) sits within a plausible band vs operating profit (86).
Cash ≤ total assetsCash (230) ≤ total assets (3,431).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax1 024.08
Costs and expensesCostsAndExpenses938.33
Selling, general and administrativeSellingGeneralAndAdministrativeExpense75.73
Operating income (loss)OperatingIncomeLoss85.75
Income tax expense (benefit)IncomeTaxExpenseBenefit-0.216
Net income (loss)NetIncomeLoss62.1
Depreciation & amortizationDepreciationDepletionAndAmortization121.15
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization206.9

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets3 431.26
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue230.12
Receivables (net)AccountsReceivableNetCurrent21.89
Inventory (net)InventoryNet78.67
PP&E (net)PropertyPlantAndEquipmentNet372.83
Total liabilitiesLiabilities1 260.16
Long-term debtLongTermDebtNoncurrent858.11
Stockholders' equityStockholdersEquity2 171.1
Current / short-term debt (sum of tags)DebtCurrent+…182.72

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities159.11
Investing cash flowNetCashProvidedByUsedInInvestingActivities-95.3
Financing cash flowNetCashProvidedByUsedInFinancingActivities-171.71
Share repurchasesPaymentsForRepurchaseOfCommonStock25.01

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