Frontierby eninvs

Language: EN · RU

← Company

MX_ASUR 2023-03-31 Q1 — report review

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

Report published: Not stored for this period — set financial_report_date on the row (EDGAR filingDate, KASE change_date, or manual_catalog).

Full financial report: Report (PDF)

PDF (local): /home/ubuntu/projects/frontier/data/raw_pdfs/MX_ASUR/2023-03-31_Q1_earnings-release-1q23.pdf

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
Revenue6 449.41Row: Total Revenues; 5,425,805; 6,449,409; 18.9 · dashboard=6,449.409 mln · pages 23 — [PL page 23] Total Revenues | 5,425,805 | 6,449,409 | 18.9
Operating profit4 013.65Row: Operating Income; 3,373,807; 4,013,651; 19.0 · dashboard=4,013.651 mln · pages 23 — [PL page 23] Operating Income | 3,373,807 | 4,013,651 | 19.0
D&A516.75Row: Depreciation and Amortization; 498,327; 516,743 · dashboard=516.751 mln · pages 25 — [DA CF page 25] Depreciation and Amortization | 498,327 | 516,743 | 3.7
EBITDA4 530.4
Net profit2 602.24Row: Net Income for the Year; 2,349,762; 2,602,245; 10.7 · dashboard=2,602.245 mln · pages 23 — [PL page 23] Net Income for the Year | 2,349,762 | 2,602,245 | 10.7
Cash15 108.24Row: Cash and Cash Equivalents; 15,108,235; 13,174,991; 1,933,244 · dashboard=15,108.235 mln · pages 24 — [BS page 24] Cash and Cash Equivalents | 15,108,235 | 13,174,991 | 1,933,244 | 14.7
Debt short4 450 720Row: Bank Loans and short term debt; 1,769,958; 1,869,996; (100,038) · dashboard=4,450,720.000 mln · pages 24 — [BS page 24] Bank Loans and short term debt | 1,769,958 | 1,869,996 | (100,038) | (5.3); Bank Loans | 2,680,762 | 3,442,804 | (762,042) | (22.1)
Debt long11 744.33Row: debt_long (mln MXN, batch apply) · dashboard=11,744.332 mln — [DeepSeek] debt_long (mln MXN, batch apply)
Net debt4 454 503.38Components: short debt 4 450 720 + long debt 11 744.33 + other financial liab. 0 + NCI 7 147.28 − cash 15 108.24 = net debt 4 454 503.38.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=4,454,503.379 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF3 805.55Row: Net Cash Flow Provided by Operating Activities; 3,110,153; 3,805,554; 22.4 · dashboard=3,805.554 mln · pages 25 — [CF page 25] Net Cash Flow Provided by Operating Activities | 3,110,153 | 3,805,554 | 22.4
Investing CF26.19Row: Net Cash Flow used by Investing Activities; (1,358,259); 26,188; (101.9) · dashboard=26.188 mln · pages 25 — [CF page 25] Net Cash Flow used by Investing Activities | (1,358,259) | 26,188 | (101.9)
Assets70 798.17Row: Total Assets; 70,798,173; 70,919,521; (121,348) · dashboard=70,798.173 mln · pages 24 — [BS page 24] Total Assets | 70,798,173 | 70,919,521 | (121,348) | (0.2)
Equity50 535.77

Consistency checks · All checks passed

Balance sheet identity (A = L + E)TA (70,798) ≈ TL (20,262) + TE (50,536); residual +0 within 1%.
Net debt formulanet_debt 4,454,503 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 4,454,503.
EBITDA = OP + D&AEBITDA (4,530) ≈ OP (4,014) + D&A (517) = 4,530.
Net profit vs operating profitNet profit (2,602) sits within a plausible band vs operating profit (4,014).
Cash ≤ total assetsCash (15,108) ≤ total assets (70,798).

Statement pages (discovery)

FormPages
P&L23
BS24
CF25

Statement previews & reconstructed tables

Embedded PDF thumbnails and Camelot reconstruction are omitted in the default view to avoid gateway timeouts and huge HTML. Open full previews & tables (?heavy=1).

Formulas used