Frontierby eninvs

Language: EN · RU

← Company

PH_MBT 2024-09-30 Q3 — report review

Status: OK — incomplete — unset metrics listed below; Currency: PHP; 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: 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
Revenue37 325
Operating profit19 218Row: PSE EDGE 17-Q quarterly cover sheet (2024-09-30, Current Year 3 Months column); derived as gross revenue minus gross expense · dashboard=19,218.000 mln — PSE EDGE 17-Q quarterly cover sheet (2024-09-30, Current Year 3 Months column); derived as gross revenue minus gross expense
D&A1 447Row: within-year arithmetic: 9M 4302.0 minus H1 2855.0 [rgap] · dashboard=1,447.000 mln — within-year arithmetic: 9M 4302.0 minus H1 2855.0 [rgap]
EBITDA20 665Row: identity: operating profit + D&A on this row [rgap] · dashboard=20,665.000 mln — identity: operating profit + D&A on this row [rgap]
Net profit12 124
Cash108 533
Debt short
Debt long
Net debt
Operating CF-157 701
Investing CF63 857
Assets3 335 065
Equity390 794

EBITDA → net profit bridge

EBITDA20 66555.4% of revenue
− D&A1 447
= Operating profit (EBIT)19 218 51.5% of revenue
− Finance costs2 490
− Other (FX and misc.) — derived266
= Pre-tax profit16 46244.1% of revenue
− Income tax4 338
= Net profit12 12432.5% of revenue

Finance income/costs and tax come from the primary source (IFRS/XBRL); the other line balances the walk to pre-tax profit.

Consistency checks · All checks passed

Balance sheet identity (A = L + E)TA (3,335,065) ≈ TL (2,944,271) + TE (390,794); residual +0 within 1%.
EBITDA = OP + D&AEBITDA (20,665) ≈ OP (19,218) + D&A (1,447) = 20,665.
Net profit vs operating profitNet profit (12,124) sits within a plausible band vs operating profit (19,218).
Cash ≤ total assetsCash (108,533) ≤ total assets (3,335,065).

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