US_FROG 2023-03-31 Q1

Status: OK — incomplete — unset metrics listed below; 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	79.82	—
Operating profit	-23.21	—
D&A	3.847	SEC US-GAAP XBRL `DepreciationDepletionAndAmortization`
EBITDA	-19.37	—
Net profit	-20.81	—
Cash	40.35	—
Debt short	7.453	—
Debt long	—	—
Net debt	-32.89	Components: short debt 7.453 + long debt 0 + other financial liab. 0 + NCI 0 − cash 40.35 = net debt -32.89.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-32.893 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF	-1.129	—
Investing CF	-9.156	—
Assets	878.74	—
Equity	628.93	—

P&L (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Revenue	`RevenueFromContractWithCustomerExcludingAssessedTax`	79.82
Cost of revenue	`CostOfRevenue`	18.42
Gross profit	`GrossProfit`	61.4
Operating expenses	`OperatingExpenses`	84.61
Research and development	`ResearchAndDevelopmentExpense`	34.89
Operating income (loss)	`OperatingIncomeLoss`	-23.21
Income tax expense (benefit)	`IncomeTaxExpenseBenefit`	1.588
Net income (loss)	`NetIncomeLoss`	-20.81
Depreciation & amortization	`DepreciationDepletionAndAmortization`	3.847
EBITDA (OP + D&A)	`OperatingIncomeLoss+DepreciationDepletionAndAmortization`	-19.37

Balance sheet (US-GAAP, point in time)

Line item	XBRL tag	Value (USD mln)
Total assets	`Assets`	878.74
Cash and equivalents	`CashAndCashEquivalentsAtCarryingValue`	40.35
Receivables (net)	`AccountsReceivableNetCurrent`	63.18
PP&E (net)	`PropertyPlantAndEquipmentNet`	7.482
Goodwill	`Goodwill`	247.96
Total liabilities	`Liabilities`	249.81
Stockholders' equity	`StockholdersEquity`	628.93
Current / short-term debt (sum of tags)	`DebtCurrent+…`	7.453

Cash flow (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Operating cash flow	`NetCashProvidedByUsedInOperatingActivities`	-1.129
Investing cash flow	`NetCashProvidedByUsedInInvestingActivities`	-9.156
Financing cash flow	`NetCashProvidedByUsedInFinancingActivities`	4.952
Capex (PP&E purchases)	`PaymentsToAcquirePropertyPlantAndEquipment`	0.266

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) = 250; known debt components fit within that envelope.
✓	Net debt formula	net_debt -33 matches \|debt_short\|+\|debt_long\|+\|other\|+\|NCI\|−\|cash\| = -33.
✓	EBITDA = OP + D&A	EBITDA (-19) ≈ OP (-23) + D&A (4) = -19.
✓	Net profit vs operating profit	Net profit (-21) sits within a plausible band vs operating profit (-23).
✓	Cash ≤ total assets	Cash (40) ≤ total assets (879).

US_FROG 2023-03-31 Q1 — report review