Frontierby eninvs

Language: EN · RU

← Company

US_GE 2025-09-30 Q3 — report review

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

Report published: 2025-10-21

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
Revenue12 181
Operating profit2 515
D&A215Row: SEC companyfacts total D&A (corrected; was understated) · dashboard=215.000 mln — SEC companyfacts total D&A (corrected; was understated)
EBITDA2 730Row: operating_profit + corrected D&A · dashboard=2,730.000 mln — operating_profit + corrected D&A
Net profit2 157
Cash12 501
Debt short2 354
Debt long18 771
Net debt8 624Components: short debt 2 354 + long debt 18 771 + other financial liab. 0 + NCI 0 − cash 12 501 = net debt 8 624.Row: derived: same-row components · dashboard=8,624.000 mln — derived: same-row components
Operating CF2 501
Investing CF-606
Assets128 243
Equity18 812

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 109,431; known debt components fit within that envelope.
Net debt formulanet_debt 8,624 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 8,624.
EBITDA = OP + D&AEBITDA (2,730) ≈ OP (2,515) + D&A (215) = 2,730.
Net profit vs operating profitNet profit (2,157) sits within a plausible band vs operating profit (2,515).
Cash ≤ total assetsCash (12,501) ≤ total assets (128,243).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues12 181
Costs and expensesCostsAndExpenses9 951
Research and developmentResearchAndDevelopmentExpense415
Selling, general and administrativeSellingGeneralAndAdministrativeExpense1 195
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest2 515
Income tax expense (benefit)IncomeTaxExpenseBenefit344
Net income (loss)NetIncomeLoss2 157

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets128 243
Cash and equivalentsCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents12 501
Inventory (net)InventoryNet11 667
GoodwillGoodwill9 041
Total liabilitiesLiabilities109 222
Long-term debtLongTermDebtAndCapitalLeaseObligations18 771
Stockholders' equityStockholdersEquity18 812
Current / short-term debt (sum of tags)DebtCurrent+…2 371

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities2 501
Investing cash flowNetCashProvidedByUsedInInvestingActivities-606
Financing cash flowNetCashProvidedByUsedInFinancingActivities-366
Share repurchasesPaymentsForRepurchaseOfCommonStock1 844

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