Frontierby eninvs

Language: EN · RU

← Company

US_GOOGL 2023-03-31 Q1 — report review

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

Report published: 2023-04-26

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
Revenue69 787
Operating profit17 415
D&A2 635Row: derived: same-row components · dashboard=2,635.000 mln — derived: same-row components
EBITDA20 050
Net profit15 051
Cash25 924
Debt short3 624
Debt long13 697
Net debt-97 781Components: short debt 3 624 + long debt 13 697 + other financial liab. 0 + NCI 0 − cash 25 924 = net debt -8 603.Row: derived: same-row components · dashboard=-97,781.000 mln — derived: same-row components
Operating CF23 509
Investing CF-2 946
Assets369 491
Equity260 894

Consistency checks · Failed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 108,597; known debt components fit within that envelope.
Net debt formulaStored net_debt (-97,781) ≠ derived from components (-8,603); diff -89,178 (91.2%).
EBITDA = OP + D&AEBITDA (20,050) ≈ OP (17,415) + D&A (2,635) = 20,050.
Net profit vs operating profitNet profit (15,051) sits within a plausible band vs operating profit (17,415).
Cash ≤ total assetsCash (25,924) ≤ total assets (369,491).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax69 787
Cost of revenueCostOfRevenue30 612
Costs and expensesCostsAndExpenses52 372
Research and developmentResearchAndDevelopmentExpense11 468
Operating income (loss)OperatingIncomeLoss17 415
Interest expenseInterestExpense80
Income tax expense (benefit)IncomeTaxExpenseBenefit3 154
Net income (loss)NetIncomeLoss15 051

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets369 491
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue25 924
Receivables (net)AccountsReceivableNetCurrent36 036
Inventory (net)InventoryNet2 315
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization117 560
GoodwillGoodwill28 994
Total liabilitiesLiabilities108 597
Long-term debtLongTermDebtAndCapitalLeaseObligations13 697
Stockholders' equityStockholdersEquity260 894
Current / short-term debt (sum of tags)DebtCurrent+…3 996

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities23 509
Investing cash flowNetCashProvidedByUsedInInvestingActivities-2 946
Financing cash flowNetCashProvidedByUsedInFinancingActivities-16 568
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment6 289
Share repurchasesPaymentsForRepurchaseOfCommonStock14 557

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