Frontierby eninvs

Language: EN · RU

← Company

PH_MER 2024-09-30 Q3 — report review

Status: OK; 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
Revenue117 946
Operating profit11 429Row: derived from reported periods (exact identity): (9M@2024-09) - (H1@2024-06) · dashboard=11,429.000 mln — derived from reported periods (exact identity): (9M@2024-09) - (H1@2024-06)
D&A4 143Row: derived: same-row components · dashboard=4,143.000 mln — derived: same-row components
EBITDA15 572
Net profit11 314
Cash65 613
Debt short32 724Row: same-date sibling row (instant BS value; cross-period fill) · dashboard=32,724.000 mln — same-date sibling row (instant BS value; cross-period fill)
Debt long56 423Row: same-date sibling row (instant BS value; cross-period fill) · dashboard=56,423.000 mln — same-date sibling row (instant BS value; cross-period fill)
Net debt23 534Components: short debt 32 724 + long debt 56 423 + other financial liab. 0 + NCI 0 − cash 65 613 = net debt 23 534.Row: same-date sibling row (instant BS value; cross-period fill) · dashboard=23,534.000 mln — same-date sibling row (instant BS value; cross-period fill)
Operating CF370
Investing CF-12 322
Assets588 488
Equity174 695

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 413,793; known debt components fit within that envelope.
Net debt formulanet_debt 23,534 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 23,534.
EBITDA = OP + D&AEBITDA (15,572) ≈ OP (11,429) + D&A (4,143) = 15,572.
Net profit vs operating profitNet profit (11,314) sits within a plausible band vs operating profit (11,429).
Cash ≤ total assetsCash (65,613) ≤ total assets (588,488).

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