COMM_TROX 2023-03-31 Q1

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

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.

Structured statements (SEC US-GAAP)

Metric	Value	Evidence / page extract
Revenue	708	—
Operating profit	62	—
D&A	71	Row: derived: same-row components · dashboard=71.000 mln — derived: same-row components
EBITDA	133	—
Net profit	23	—
Cash	115	—
Debt short	222	—
Debt long	2 458	—
Net debt	2 565	Components: short debt 222 + long debt 2 458 + other financial liab. 0 + NCI 0 − cash 115 = net debt 2 565.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=2,565.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF	-79	—
Investing CF	-91	—
Assets	6 359	—
Equity	2 349	—

P&L (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Revenue	`RevenueFromContractWithCustomerExcludingAssessedTax`	708
Gross profit	`GrossProfit`	133
Selling, general and administrative	`SellingGeneralAndAdministrativeExpense`	71
Operating income (loss)	`OperatingIncomeLoss`	62
Interest expense	`InterestExpense`	33
Income tax expense (benefit)	`IncomeTaxExpenseBenefit`	9
Net income (loss)	`NetIncomeLoss`	23
Depreciation & amortization	`DepreciationDepletionAndAmortization`	71
EBITDA (OP + D&A)	`OperatingIncomeLoss+DepreciationDepletionAndAmortization`	133

Balance sheet (US-GAAP, point in time)

Line item	XBRL tag	Value (USD mln)
Total assets	`Assets`	6 359
Cash and equivalents	`CashAndCashEquivalentsAtCarryingValue`	115
Receivables (net)	`AccountsReceivableNetCurrent`	411
Inventory (net)	`InventoryNet`	1 359
PP&E (net)	`PropertyPlantAndEquipmentNet`	1 820
Total liabilities	`Liabilities`	3 960
Long-term debt	`LongTermDebtAndCapitalLeaseObligations`	2 458
Stockholders' equity	`StockholdersEquity`	2 349
Current / short-term debt (sum of tags)	`DebtCurrent+…`	222

Cash flow (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Operating cash flow	`NetCashProvidedByUsedInOperatingActivities`	-79
Investing cash flow	`NetCashProvidedByUsedInInvestingActivities`	-91
Financing cash flow	`NetCashProvidedByUsedInFinancingActivities`	120
Dividends paid	`PaymentsOfDividends`	2
Share repurchases	`PaymentsForRepurchaseOfCommonStock`	0

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)

Statement previews & reconstructed tables

Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).

✓	Balance sheet identity (A = L + E)	Implied total liabilities (TA − TE) = 4,010; known debt components fit within that envelope.
✓	Net debt formula	net_debt 2,565 matches \|debt_short\|+\|debt_long\|+\|other\|+\|NCI\|−\|cash\| = 2,565.
✓	EBITDA = OP + D&A	EBITDA (133) ≈ OP (62) + D&A (71) = 133.
✓	Net profit vs operating profit	Net profit (23) sits within a plausible band vs operating profit (62).
✓	Cash ≤ total assets	Cash (115) ≤ total assets (6,359).

COMM_TROX 2023-03-31 Q1 — report review