Frontierby eninvs

Language: EN · RU

← Company

COMM_USEG 2023-06-30 Q2 — report review

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

Report published: 2023-08-14

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
Revenue7.978
Operating profit-2.701
D&A2.896Row: derived: same-row components · dashboard=2.896 mln — derived: same-row components
EBITDA0.195
Net profit-2.515
Cash1.175
Debt short0.176
Debt long12
Net debt11Components: short debt 0.176 + long debt 12 + other financial liab. 0 + NCI 0 − cash 1.175 = net debt 11.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=11.001 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF1.173
Investing CF-1.408
Assets112.81
Equity74.34

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 38; known debt components fit within that envelope.
Net debt formulanet_debt 11 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 11.
EBITDA = OP + D&AEBITDA (0) ≈ OP (-3) + D&A (3) = 0.
Net profit vs operating profitNet profit (-3) sits within a plausible band vs operating profit (-3).
Cash ≤ total assetsCash (1) ≤ total assets (113).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax7.978
Operating expensesOperatingExpenses10.68
Operating income (loss)OperatingIncomeLoss-2.701
Interest expenseInterestExpense0.267
Income tax expense (benefit)IncomeTaxExpenseBenefit-0.209
Net income (loss)NetIncomeLoss-2.515
Depreciation & amortizationDepreciationDepletionAndAmortization2.896
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization0.195

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets112.81
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue1.175
Receivables (net)AccountsReceivableNetCurrent2.714
PP&E (net)PropertyPlantAndEquipmentNet0.913
Total liabilitiesLiabilities38.47
Stockholders' equityStockholdersEquity74.34
Current / short-term debt (sum of tags)DebtCurrent+…0.176

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities1.173
Investing cash flowNetCashProvidedByUsedInInvestingActivities-1.408
Financing cash flowNetCashProvidedByUsedInFinancingActivities-1.011
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment0.112
Dividends paidPaymentsOfDividends0.596
Share repurchasesPaymentsForRepurchaseOfCommonStock0.241

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