Frontierby eninvs

Language: EN · RU

← Company

US_GEV 2024-06-30 Q2 — report review

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

Report published: 2024-07-24

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
Revenue8 204
Operating profit527
D&A254Row: derived: same-row components · dashboard=254.000 mln — derived: same-row components
EBITDA781
Net profit1 294
Cash5 779
Debt short365
Debt long0Row: carried forward from 2024-03-31 (debt not extracted this period) · dashboard=0.000 mln — [carry_forward] carried forward from 2024-03-31 (debt not extracted this period)
Net debt-5 414Components: short debt 365 + long debt 0 + other financial liab. 0 + NCI 0 − cash 5 779 = net debt -5 414.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-5,414.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF979
Investing CF537
Assets48 052
Equity9 067

Consistency checks · Warnings

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 38,985; known debt components fit within that envelope.
Net debt formulanet_debt -5,414 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -5,414.
EBITDA = OP + D&AEBITDA (781) ≈ OP (527) + D&A (254) = 781.
Net profit vs operating profitNet profit (1,294) > 1.5× operating profit (527) — implies a large non-operating gain (asset disposal, FX, one-off). Check the column mapping if no such item is reported.
Cash ≤ total assetsCash (5,779) ≤ total assets (48,052).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax8 204
Gross profitGrossProfit1 702
Research and developmentResearchAndDevelopmentExpense237
Selling, general and administrativeSellingGeneralAndAdministrativeExpense938
Operating income (loss)OperatingIncomeLoss527
Income tax expense (benefit)IncomeTaxExpenseBenefit322
Net income (loss)NetIncomeLoss1 294

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets48 052
Cash and equivalentsCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents5 779
Inventory (net)InventoryNet9 346
GoodwillGoodwill4 354
Total liabilitiesLiabilities38 003
Stockholders' equityStockholdersEquity9 067

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities979
Investing cash flowNetCashProvidedByUsedInInvestingActivities537
Financing cash flowNetCashProvidedByUsedInFinancingActivities970
Dividends paidPaymentsOfDividends0
Share repurchasesPaymentsForRepurchaseOfCommonStock0

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