Frontierby eninvs

Language: EN · RU

← Company

US_DDOG 2023-12-31 FY — report review

Status: OK — incomplete — unset metrics listed below; Currency: USD; Amounts unit: millions; Forms:

Report published: 2024-02-23

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
Revenue2 128.36
Operating profit-33.46
D&A35.6SEC US-GAAP XBRL `DepreciationDepletionAndAmortization`
EBITDA2.136
Net profit48.57
Cash330.34
Debt short21.97
Debt long
Net debt-308.37Components: short debt 21.97 + long debt 0 + other financial liab. 0 + NCI 0 − cash 330.34 = net debt -308.37.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-308.365 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF659.95
Investing CF-731.37
Assets3 936.07
Equity2 025.35

Consistency checks · Warnings

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 1,911; known debt components fit within that envelope.
Net debt formulanet_debt -308 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -308.
EBITDA = OP + D&AEBITDA (2) ≈ OP (-33) + D&A (36) = 2.
Net profit vs operating profitOperating loss (-33) but net profit (49) — non-operating gain dominated; verify column mapping.
Cash ≤ total assetsCash (330) ≤ total assets (3,936).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax2 128.36
Gross profitGrossProfit1 718.45
Operating expensesOperatingExpenses1 751.91
Research and developmentResearchAndDevelopmentExpense962.45
Operating income (loss)OperatingIncomeLoss-33.46
Interest expenseInterestExpense6.302
Income tax expense (benefit)IncomeTaxExpenseBenefit11.67
Net income (loss)NetIncomeLoss48.57
Depreciation & amortizationDepreciationDepletionAndAmortization35.6
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization2.136

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets3 936.07
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue330.34
Receivables (net)AccountsReceivableNetCurrent509.28
PP&E (net)PropertyPlantAndEquipmentNet171.87
GoodwillGoodwill352.69
Total liabilitiesLiabilities1 910.72
Stockholders' equityStockholdersEquity2 025.35
Current / short-term debt (sum of tags)DebtCurrent+…21.97

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities659.95
Investing cash flowNetCashProvidedByUsedInInvestingActivities-731.37
Financing cash flowNetCashProvidedByUsedInFinancingActivities58.28
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment27.59

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