Frontierby eninvs

Language: EN · RU

← Company

US_GE 2023-12-31 FY — report review

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

Report published: 2024-02-02

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
Revenue35 348
Operating profit10 441
D&A382Row: derived: same-row components · dashboard=382.000 mln — derived: same-row components
EBITDA10 823
Net profit9 482
Cash15 204
Debt short1 416
Debt long19 417
Net debt5 629Components: short debt 1 416 + long debt 19 417 + other financial liab. 0 + NCI 0 − cash 15 204 = net debt 5 629.Row: derived: same-row components · dashboard=5,629.000 mln — derived: same-row components
Operating CF5 189
Investing CF3 967
Assets173 300
Equity27 403

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 145,897; known debt components fit within that envelope.
Net debt formulanet_debt 5,629 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 5,629.
EBITDA = OP + D&AEBITDA (10,823) ≈ OP (10,441) + D&A (382) = 10,823.
Net profit vs operating profitNet profit (9,482) sits within a plausible band vs operating profit (10,441).
Cash ≤ total assetsCash (15,204) ≤ total assets (173,300).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues35 348
Costs and expensesCostsAndExpenses31 625
Research and developmentResearchAndDevelopmentExpense1 011
Selling, general and administrativeSellingGeneralAndAdministrativeExpense4 045
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest10 441
Income tax expense (benefit)IncomeTaxExpenseBenefit994
Net income (loss)NetIncomeLoss9 482

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets173 300
Cash and equivalentsCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents15 204
Inventory (net)InventoryNet8 284
GoodwillGoodwill8 948
Total liabilitiesLiabilities144 695
Long-term debtLongTermDebtAndCapitalLeaseObligations19 417
Stockholders' equityStockholdersEquity27 403
Current / short-term debt (sum of tags)DebtCurrent+…1 416

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities5 189
Investing cash flowNetCashProvidedByUsedInInvestingActivities3 967
Financing cash flowNetCashProvidedByUsedInFinancingActivities-8 613
Share repurchasesPaymentsForRepurchaseOfCommonStock1 233

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