Frontierby eninvs

Language: EN · RU

← Company

US_ALGM 2023-03-31 FY — report review

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

Report published: 2023-05-25

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
Revenue973.65
Operating profit203.31
D&A50.81Row: derived: same-row components · dashboard=50.808 mln — derived: same-row components
EBITDA254.12
Net profit187.36
Cash351.58
Debt short4.493
Debt long25
Net debt-322.08Components: short debt 4.493 + long debt 25 + other financial liab. 0 + NCI 0 − cash 351.58 = net debt -322.08.Row: derived: same-row components · dashboard=-322.083 mln — derived: same-row components
Operating CF193.21
Investing CF-99.7
Assets1 181.15
Equity965.63

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 216; known debt components fit within that envelope.
Net debt formulanet_debt -322 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -322.
EBITDA = OP + D&AEBITDA (254) ≈ OP (203) + D&A (51) = 254.
Net profit vs operating profitNet profit (187) sits within a plausible band vs operating profit (203).
Cash ≤ total assetsCash (352) ≤ total assets (1,181).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax973.65
Gross profitGrossProfit546.08
Operating expensesOperatingExpenses342.77
Research and developmentResearchAndDevelopmentExpense150.85
Selling, general and administrativeSellingGeneralAndAdministrativeExpense191.92
Operating income (loss)OperatingIncomeLoss203.31
Interest expenseInterestExpense2.336
Income tax expense (benefit)IncomeTaxExpenseBenefit23.85
Net income (loss)NetIncomeLoss187.36
Depreciation & amortizationDepreciationDepletionAndAmortization50.81
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization254.11

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets1 181.15
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue351.58
Receivables (net)AccountsReceivableNetCurrent111.29
Inventory (net)InventoryNet151.3
PP&E (net)PropertyPlantAndEquipmentNet263.1
GoodwillGoodwill27.69
Total liabilitiesLiabilities214.34
Long-term debtLongTermDebtNoncurrent25
Stockholders' equityStockholdersEquity965.63
Current / short-term debt (sum of tags)DebtCurrent+…4.493

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities193.21
Investing cash flowNetCashProvidedByUsedInInvestingActivities-99.7
Financing cash flowNetCashProvidedByUsedInFinancingActivities-20
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment79.78
Share repurchasesPaymentsForRepurchaseOfCommonStock0

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