Frontierby eninvs

Language: EN · RU

← Company

US_AAOI 2023-06-30 Q2 — report review

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

Report published: 2023-08-03

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
Revenue41.62
Operating profit-15.96
D&A5.193Row: derived: same-row components · dashboard=5.193 mln — derived: same-row components
EBITDA-10.77
Net profit-16.94
Cash21.58
Debt short38.38
Debt long0
Net debt16.81Components: short debt 38.38 + long debt 0 + other financial liab. 0 + NCI 0 − cash 21.58 = net debt 16.81.Row: derived: same-row components · dashboard=16.806 mln — derived: same-row components
Operating CF15.26
Investing CF-1.127
Assets356.88
Equity163.26

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 194; known debt components fit within that envelope.
Net debt formulanet_debt 17 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 17.
EBITDA = OP + D&AEBITDA (-11) ≈ OP (-16) + D&A (5) = -11.
Net profit vs operating profitNet profit (-17) sits within a plausible band vs operating profit (-16).
Cash ≤ total assetsCash (22) ≤ total assets (357).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax41.62
Gross profitGrossProfit7.898
Operating expensesOperatingExpenses23.86
Research and developmentResearchAndDevelopmentExpense8.64
Operating income (loss)OperatingIncomeLoss-15.96
Interest expenseInterestExpense2.175
Income tax expense (benefit)IncomeTaxExpenseBenefit0.008
Net income (loss)NetIncomeLoss-16.94
Depreciation & amortizationDepreciationAndAmortization5.193
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization-10.77

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets356.88
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue21.58
Receivables (net)AccountsReceivableNetCurrent42.6
Inventory (net)InventoryNet66.32
PP&E (net)PropertyPlantAndEquipmentNet197.88
Total liabilitiesLiabilities193.62
Long-term debtLongTermDebtNoncurrent0
Stockholders' equityStockholdersEquity163.26
Current / short-term debt (sum of tags)DebtCurrent+…38.38

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities15.26
Investing cash flowNetCashProvidedByUsedInInvestingActivities-1.127
Financing cash flowNetCashProvidedByUsedInFinancingActivities-12.87
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment0.885

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