US_EXTR 2025-09-30 Q1

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

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.

Structured statements (SEC US-GAAP)

Metric	Value	Evidence / page extract
Revenue	310.25	—
Operating profit	11.29	—
D&A	4.299	SEC US-GAAP XBRL `Depreciation+AmortizationOfIntangibleAssets`
EBITDA	15.59	—
Net profit	5.611	—
Cash	209	—
Debt short	52.13	—
Debt long	158.9	—
Net debt	2.022	Components: short debt 52.13 + long debt 158.9 + other financial liab. 0 + NCI 0 − cash 209 = net debt 2.022.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=2.022 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF	-14	—
Investing CF	-6.855	—
Assets	1 152.95	—
Equity	68.56	—

P&L (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Revenue	`RevenueFromContractWithCustomerExcludingAssessedTax`	310.25
Gross profit	`GrossProfit`	188.03
Operating expenses	`OperatingExpenses`	176.73
Research and development	`ResearchAndDevelopmentExpense`	57.75
Operating income (loss)	`OperatingIncomeLoss`	11.29
Interest expense	`InterestExpense`	3.653
Income tax expense (benefit)	`IncomeTaxExpenseBenefit`	2.741
Net income (loss)	`NetIncomeLoss`	5.611

Balance sheet (US-GAAP, point in time)

Line item	XBRL tag	Value (USD mln)
Total assets	`Assets`	1 152.95
Cash and equivalents	`CashAndCashEquivalentsAtCarryingValue`	209
Receivables (net)	`AccountsReceivableNetCurrent`	145.8
Inventory (net)	`InventoryNet`	93.73
PP&E (net)	`PropertyPlantAndEquipmentNet`	48.08
Goodwill	`Goodwill`	399.63
Long-term debt	`LongTermDebtNoncurrent`	158.9
Stockholders' equity	`StockholdersEquity`	68.56
Current / short-term debt (sum of tags)	`DebtCurrent+…`	52.13

Cash flow (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Operating cash flow	`NetCashProvidedByUsedInOperatingActivities`	-14
Investing cash flow	`NetCashProvidedByUsedInInvestingActivities`	-6.855
Financing cash flow	`NetCashProvidedByUsedInFinancingActivities`	-1.716
Capex (PP&E purchases)	`PaymentsToAcquirePropertyPlantAndEquipment`	6.855
Share repurchases	`PaymentsForRepurchaseOfCommonStock`	12

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)

Statement previews & reconstructed tables

Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).

✓	Balance sheet identity (A = L + E)	Implied total liabilities (TA − TE) = 1,084; known debt components fit within that envelope.
✓	Net debt formula	net_debt 2 matches \|debt_short\|+\|debt_long\|+\|other\|+\|NCI\|−\|cash\| = 2.
✓	EBITDA = OP + D&A	EBITDA (16) ≈ OP (11) + D&A (4) = 16.
✓	Net profit vs operating profit	Net profit (6) sits within a plausible band vs operating profit (11).
✓	Cash ≤ total assets	Cash (209) ≤ total assets (1,153).

US_EXTR 2025-09-30 Q1 — report review