Frontierby eninvs

Language: EN · RU

← Company

US_GTLB 2025-04-30 Q1 — report review

Status: OK — incomplete — unset metrics listed below; Currency: USD; Amounts unit: millions; Forms:

Report published: 2025-06-11

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
Revenue214.51
Operating profit-34.61
D&A0.556SEC US-GAAP XBRL `DepreciationDepletionAndAmortization`
EBITDA-34.05
Net profit-35.88
Cash255.72
Debt short
Debt long
Net debt
Operating CF106.3
Investing CF-81.89
Assets1 441.99
Equity808.28

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 634; known debt components fit within that envelope.
EBITDA = OP + D&AEBITDA (-34) ≈ OP (-35) + D&A (1) = -34.
Net profit vs operating profitNet profit (-36) sits within a plausible band vs operating profit (-35).
Cash ≤ total assetsCash (256) ≤ total assets (1,442).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax214.51
Cost of revenueCostOfRevenue25.04
Gross profitGrossProfit189.47
Operating expensesOperatingExpenses224.08
Research and developmentResearchAndDevelopmentExpense65.41
Operating income (loss)OperatingIncomeLoss-34.61
Income tax expense (benefit)IncomeTaxExpenseBenefit2.539
Net income (loss)NetIncomeLoss-35.88
Depreciation & amortizationDepreciationDepletionAndAmortization0.556
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization-34.05

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets1 441.99
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue255.72
Receivables (net)AccountsReceivableNetCurrent201.41
PP&E (net)PropertyPlantAndEquipmentNet4.856
GoodwillGoodwill16.03
Total liabilitiesLiabilities589.39
Stockholders' equityStockholdersEquity808.28

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities106.3
Investing cash flowNetCashProvidedByUsedInInvestingActivities-81.89
Financing cash flowNetCashProvidedByUsedInFinancingActivities3.328
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment0.912
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).