Frontierby eninvs

Language: EN · RU

← Company

COMM_RGLD 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
Revenue605.72
Operating profit303.2
D&A164.94Row: derived: same-row components · dashboard=164.937 mln — derived: same-row components
EBITDA468.14
Net profit239.44
Cash104.17
Debt short0.972
Debt long245.97
Net debt142.77Components: short debt 0.972 + long debt 245.97 + other financial liab. 0 + NCI 0 − cash 104.17 = net debt 142.77.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=142.772 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF415.79
Investing CF-2.829
Assets3 361.06
Equity2 888.22

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 473; known debt components fit within that envelope.
Net debt formulanet_debt 143 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 143.
EBITDA = OP + D&AEBITDA (468) ≈ OP (303) + D&A (165) = 468.
Net profit vs operating profitNet profit (239) sits within a plausible band vs operating profit (303).
Cash ≤ total assetsCash (104) ≤ total assets (3,361).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax605.72
Gross profitGrossProfit343.39
Costs and expensesCostsAndExpenses302.51
Operating income (loss)OperatingIncomeLoss303.2
Income tax expense (benefit)IncomeTaxExpenseBenefit42.01
Net income (loss)NetIncomeLoss239.44
Depreciation & amortizationDepreciationDepletionAndAmortization164.94
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization468.14

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets3 361.06
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue104.17
Total liabilitiesLiabilities460.42
Long-term debtLongTermDebtNoncurrent245.97
Stockholders' equityStockholdersEquity2 888.22
Current / short-term debt (sum of tags)DebtCurrent+…0.972

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities415.79
Investing cash flowNetCashProvidedByUsedInInvestingActivities-2.829
Financing cash flowNetCashProvidedByUsedInFinancingActivities-427.38

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