Frontierby eninvs

Language: EN · RU

← Company

MX_LAB 2023-03-31 Q1 — report review

Status: PARTIAL — incomplete — unset metrics listed below; 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: Open the filing PDF (primary document)

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
Revenue4 178.2Row: revenue (mln MXN, batch apply) · dashboard=4,178.200 mln — [DeepSeek] revenue (mln MXN, batch apply)
Operating profit803.8Row: operating_profit (mln MXN, batch apply) · dashboard=803.800 mln — [DeepSeek] operating_profit (mln MXN, batch apply)
D&A0Row: derived: same-row components · dashboard=0.000 mln — derived: same-row components
EBITDA803.8Row: computed as operating_profit + D&A (D&A not split out in source → 0) · dashboard=803.800 mln — computed as operating_profit + D&A (D&A not split out in source → 0)
Net profit358Row: net_profit (mln MXN, batch apply) · dashboard=358.000 mln — [DeepSeek] net_profit (mln MXN, batch apply)
Cash
Debt short0Row: debt_short (mln MXN, batch apply) · dashboard=0.000 mln — [DeepSeek] debt_short (mln MXN, batch apply)
Debt long0Row: debt_long (mln MXN, batch apply) · dashboard=0.000 mln — [DeepSeek] debt_long (mln MXN, batch apply)
Net debt0Components: short debt 0 + long debt 0 + other financial liab. 0 + NCI 0 − cash 0 = net debt 0.Row: net_debt (mln MXN, batch apply) · dashboard=0.000 mln — [DeepSeek] net_debt (mln MXN, batch apply)
Operating CF
Investing CF
Assets21 844.37Row: Estado de Posicion Financiera, current column, miles MXN/1e3; assets=liab+equity identity ok; https://inversionistas.genommalab.com/ · dashboard=21,844.365 mln · pages 17 — [2023-03-31_Q1_LAB.pdf p.17] Estado de Posicion Financiera, current column, miles MXN/1e3; assets=liab+equity identity ok; https://inversion …
Equity10 379.37Row: Estado de Posicion Financiera, current column, miles MXN/1e3; assets=liab+equity identity ok; https://inversionistas.genommalab.com/ · dashboard=10,379.371 mln · pages 17 — [2023-03-31_Q1_LAB.pdf p.17] Estado de Posicion Financiera, current column, miles MXN/1e3; assets=liab+equity identity ok; https://inversion …

Net debt structure (leases included, IFRS 16)

Short-term debt (incl. ST leases)0
Long-term debt (incl. LT leases)0
Net debt0

Net debt / LTM EBITDA: 0.0x

EBITDA → net profit bridge

EBITDA80419.2% of revenue
− D&A0
= Operating profit (EBIT)804 19.2% of revenue
− Net finance costs, tax and other — derived446
= Net profit3588.6% of revenue

The finance-costs/tax line is derived as EBIT minus net profit; see the filing PDF above for the detailed split.

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 11,465; known debt components fit within that envelope.
Net debt formulanet_debt 0 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 0.
EBITDA = OP + D&AEBITDA (804) ≈ OP (804) + D&A (0) = 804.
Net profit vs operating profitNet profit (358) sits within a plausible band vs operating profit (804).

Statement pages (discovery)

FormPages
P&L4, 5, 6
BS
CF

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