Frontierby eninvs

Language: EN · RU

← Company

US_AVGO 2025-11-02 FY — report review

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

Report published: 2025-12-18

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
Revenue63 887
Operating profit25 484
D&A8 636Row: derived: same-row components · dashboard=8,636.000 mln — derived: same-row components
EBITDA34 120
Net profit23 126
Cash16 178
Debt short3 296
Debt long61 984
Net debt49 102Components: short debt 3 296 + long debt 61 984 + other financial liab. 0 + NCI 0 − cash 16 178 = net debt 49 102.Row: derived: same-row components · dashboard=49,102.000 mln — derived: same-row components
Operating CF27 537
Investing CF-580
Assets171 092
Equity81 292

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 89,800; known debt components fit within that envelope.
Net debt formulanet_debt 49,102 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 49,102.
EBITDA = OP + D&AEBITDA (34,120) ≈ OP (25,484) + D&A (8,636) = 34,120.
Net profit vs operating profitNet profit (23,126) sits within a plausible band vs operating profit (25,484).
Cash ≤ total assetsCash (16,178) ≤ total assets (171,092).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax63 887
Cost of revenueCostOfRevenue20 593
Gross profitGrossProfit43 294
Operating expensesOperatingExpenses17 810
Research and developmentResearchAndDevelopmentExpense10 977
Selling, general and administrativeSellingGeneralAndAdministrativeExpense4 211
Operating income (loss)OperatingIncomeLoss25 484
Income tax expense (benefit)IncomeTaxExpenseBenefit-397
Net income (loss)ProfitLoss23 126

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets171 092
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue16 178
Receivables (net)AccountsReceivableNetCurrent7 145
Inventory (net)InventoryNet2 270
PP&E (net)PropertyPlantAndEquipmentNet2 530
GoodwillGoodwill97 801
Total liabilitiesLiabilities89 800
Long-term debtLongTermDebtAndCapitalLeaseObligations61 984
Stockholders' equityStockholdersEquityIncludingPortionAttributableToNoncontrollingInterest81 292
Current / short-term debt (sum of tags)DebtCurrent+…3 296

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities27 537
Investing cash flowNetCashProvidedByUsedInInvestingActivities-580
Financing cash flowNetCashProvidedByUsedInFinancingActivities-20 127
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment623
Dividends paidPaymentsOfDividends11 142
Share repurchasesPaymentsForRepurchaseOfCommonStock2 450

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