Frontierby eninvs

Language: EN · RU

← Company

COMM_TCNNF 2023-06-30 Q2 — report review

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

Report published: 2023-08-09

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
Revenue281.8
Operating profit-291.29
D&A26.05Row: derived: same-row components · dashboard=26.052 mln — derived: same-row components
EBITDA-265.24
Net profit-406.87
Cash152.37
Debt short17.26
Debt long418.61
Net debt283.5Components: short debt 17.26 + long debt 418.61 + other financial liab. 0 + NCI 0 − cash 152.37 = net debt 283.5.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=283.499 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF-23.47
Investing CF-6.506
Assets2 808.68
Equity1 462.01

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 1,347; known debt components fit within that envelope.
Net debt formulanet_debt 283 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 283.
EBITDA = OP + D&AEBITDA (-265) ≈ OP (-291) + D&A (26) = -265.
Net profit vs operating profitNet profit (-407) sits within a plausible band vs operating profit (-291).
Cash ≤ total assetsCash (152) ≤ total assets (2,809).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax281.8
Gross profitGrossProfit141.64
Operating expensesOperatingExpenses432.93
Operating income (loss)OperatingIncomeLoss-291.29
Interest expenseInterestExpense18.93
Income tax expense (benefit)IncomeTaxExpenseBenefit33.83
Net income (loss)NetIncomeLoss-406.87
Depreciation & amortizationDepreciationAndAmortization26.05
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization-265.24

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets2 808.68
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue152.37
Receivables (net)AccountsReceivableNetCurrent7.013
Inventory (net)InventoryNet252.78
PP&E (net)PropertyPlantAndEquipmentNet708.65
GoodwillGoodwill483.9
Total liabilitiesLiabilities1 346.67
Long-term debtLongTermDebt418.61
Stockholders' equityStockholdersEquityIncludingPortionAttributableToNoncontrollingInterest1 462.01
Current / short-term debt (sum of tags)DebtCurrent+…17.26

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities-23.47
Investing cash flowNetCashProvidedByUsedInInvestingActivities-6.506
Financing cash flowNetCashProvidedByUsedInFinancingActivities-3.525
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment10.99

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