Frontierby eninvs

Language: EN · RU

← Company

US_CSCO 2023-07-29 FY — report review

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

Report published: 2023-09-07

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
Revenue56 998
Operating profit15 031
D&A700Row: derived: same-row components · dashboard=700.000 mln — derived: same-row components
EBITDA15 731
Net profit12 613
Cash10 123
Debt short2 046
Debt long6 658
Net debt-1 419Components: short debt 2 046 + long debt 6 658 + other financial liab. 0 + NCI 0 − cash 10 123 = net debt -1 419.Row: derived: same-row components · dashboard=-1,419.000 mln — derived: same-row components
Operating CF19 886
Investing CF-5 107
Assets101 852
Equity44 353

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 57,499; known debt components fit within that envelope.
Net debt formulanet_debt -1,419 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -1,419.
EBITDA = OP + D&AEBITDA (15,731) ≈ OP (15,031) + D&A (700) = 15,731.
Net profit vs operating profitNet profit (12,613) sits within a plausible band vs operating profit (15,031).
Cash ≤ total assetsCash (10,123) ≤ total assets (101,852).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax56 998
Gross profitGrossProfit35 753
Operating expensesOperatingExpenses20 722
Research and developmentResearchAndDevelopmentExpense7 551
Operating income (loss)OperatingIncomeLoss15 031
Interest expenseInterestExpense427
Income tax expense (benefit)IncomeTaxExpenseBenefit2 705
Net income (loss)NetIncomeLoss12 613
Depreciation & amortizationDepreciationDepletionAndAmortization700
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization15 731

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets101 852
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue10 123
Receivables (net)AccountsReceivableNetCurrent5 854
Inventory (net)InventoryNet3 644
PP&E (net)PropertyPlantAndEquipmentNet2 085
GoodwillGoodwill38 535
Total liabilitiesLiabilities57 499
Long-term debtLongTermDebtNoncurrent6 658
Stockholders' equityStockholdersEquity44 353
Current / short-term debt (sum of tags)DebtCurrent+…3 779

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities19 886
Investing cash flowNetCashProvidedByUsedInInvestingActivities-5 107
Financing cash flowNetCashProvidedByUsedInFinancingActivities-11 626
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment849
Dividends paidPaymentsOfDividends6 302
Share repurchasesPaymentsForRepurchaseOfCommonStock4 293

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