Frontierby eninvs

Language: EN · RU

← Company

US_GOOGL 2023-09-30 Q3 — report review

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

Report published: 2023-10-25

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
Revenue76 693
Operating profit21 343
D&A3 171Row: derived: same-row components · dashboard=3,171.000 mln — derived: same-row components
EBITDA24 514
Net profit19 689
Cash30 702
Debt short3 715
Debt long13 781
Net debt-102 439Components: short debt 3 715 + long debt 13 781 + other financial liab. 0 + NCI 0 − cash 30 702 = net debt -13 206.Row: derived: same-row components · dashboard=-102,439.000 mln — derived: same-row components
Operating CF30 656
Investing CF-7 150
Assets396 711
Equity273 202

Consistency checks · Failed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 123,509; known debt components fit within that envelope.
Net debt formulaStored net_debt (-102,439) ≠ derived from components (-13,206); diff -89,233 (87.1%).
EBITDA = OP + D&AEBITDA (24,514) ≈ OP (21,343) + D&A (3,171) = 24,514.
Net profit vs operating profitNet profit (19,689) sits within a plausible band vs operating profit (21,343).
Cash ≤ total assetsCash (30,702) ≤ total assets (396,711).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax76 693
Cost of revenueCostOfRevenue33 229
Costs and expensesCostsAndExpenses55 350
Research and developmentResearchAndDevelopmentExpense11 258
Operating income (loss)OperatingIncomeLoss21 343
Interest expenseInterestExpense116
Income tax expense (benefit)IncomeTaxExpenseBenefit1 508
Net income (loss)NetIncomeLoss19 689

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets396 711
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue30 702
Receivables (net)AccountsReceivableNetCurrent41 020
Inventory (net)InventoryNet2 957
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization125 705
GoodwillGoodwill29 146
Total liabilitiesLiabilities123 509
Long-term debtLongTermDebtAndCapitalLeaseObligations13 781
Stockholders' equityStockholdersEquity273 202
Current / short-term debt (sum of tags)DebtCurrent+…4 115

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities30 656
Investing cash flowNetCashProvidedByUsedInInvestingActivities-7 150
Financing cash flowNetCashProvidedByUsedInFinancingActivities-18 382
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment8 055
Dividends paidPaymentsOfDividends0
Share repurchasesPaymentsForRepurchaseOfCommonStock15 787

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