Frontierby eninvs

Language: EN · RU

← Company

US_AAPL 2023-12-30 Q1 — report review

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

Report published: 2024-02-02

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
Revenue119 575
Operating profit40 373
D&A2 848Row: derived: same-row components · dashboard=2,848.000 mln — derived: same-row components
EBITDA43 221
Net profit33 916
Cash40 760
Debt short12 952
Debt long95 088
Net debt67 280Components: short debt 12 952 + long debt 95 088 + other financial liab. 0 + NCI 0 − cash 40 760 = net debt 67 280.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=67,280.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF39 895
Investing CF1 927
Assets353 514
Equity74 100

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 279,414; known debt components fit within that envelope.
Net debt formulanet_debt 67,280 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 67,280.
EBITDA = OP + D&AEBITDA (43,221) ≈ OP (40,373) + D&A (2,848) = 43,221.
Net profit vs operating profitNet profit (33,916) sits within a plausible band vs operating profit (40,373).
Cash ≤ total assetsCash (40,760) ≤ total assets (353,514).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax119 575
Gross profitGrossProfit54 855
Operating expensesOperatingExpenses14 482
Research and developmentResearchAndDevelopmentExpense7 696
Selling, general and administrativeSellingGeneralAndAdministrativeExpense6 786
Operating income (loss)OperatingIncomeLoss40 373
Income tax expense (benefit)IncomeTaxExpenseBenefit6 407
Net income (loss)NetIncomeLoss33 916
Depreciation & amortizationDepreciationDepletionAndAmortization2 848
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization43 221

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets353 514
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue40 760
Receivables (net)AccountsReceivableNetCurrent23 194
Inventory (net)InventoryNet6 511
PP&E (net)PropertyPlantAndEquipmentNet43 666
Total liabilitiesLiabilities279 414
Long-term debtLongTermDebtNoncurrent95 088
Stockholders' equityStockholdersEquity74 100
Current / short-term debt (sum of tags)DebtCurrent+…12 952

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities39 895
Investing cash flowNetCashProvidedByUsedInInvestingActivities1 927
Financing cash flowNetCashProvidedByUsedInFinancingActivities-30 585
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment2 392
Dividends paidPaymentsOfDividends3 825
Share repurchasesPaymentsForRepurchaseOfCommonStock20 139

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