Frontierby eninvs

Language: EN · RU

← Company

COMM_RGLD 2023-06-30 Q2 — report review

Status: OK — incomplete — unset metrics listed below; Currency: USD; Amounts unit: millions; Forms:

Report published: 2023-08-03

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
Revenue144.04
Operating profit71.9
D&A38.41Row: derived: same-row components · dashboard=38.412 mln — derived: same-row components
EBITDA110.31
Net profit63.45
Cash106.16
Debt short
Debt long395.53
Net debt289.37Components: short debt 0 + long debt 395.53 + other financial liab. 0 + NCI 0 − cash 106.16 = net debt 289.37.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=289.372 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF107.93
Investing CF-2.624
Assets3 439.71
Equity2 823.56

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 616; known debt components fit within that envelope.
Net debt formulanet_debt 289 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 289.
EBITDA = OP + D&AEBITDA (110) ≈ OP (72) + D&A (38) = 110.
Net profit vs operating profitNet profit (63) sits within a plausible band vs operating profit (72).
Cash ≤ total assetsCash (106) ≤ total assets (3,440).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax144.04
Gross profitGrossProfit81.1
Costs and expensesCostsAndExpenses72.15
Operating income (loss)OperatingIncomeLoss71.9
Income tax expense (benefit)IncomeTaxExpenseBenefit2.029
Net income (loss)NetIncomeLoss63.45
Depreciation & amortizationDepreciationDepletionAndAmortization38.41
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization110.31

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets3 439.71
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue106.16
Total liabilitiesLiabilities603.82
Long-term debtLongTermDebtNoncurrent395.53
Stockholders' equityStockholdersEquity2 823.56

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities107.93
Investing cash flowNetCashProvidedByUsedInInvestingActivities-2.624
Financing cash flowNetCashProvidedByUsedInFinancingActivities-125.96

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