US_ICHR 2025-03-28 Q1

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

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.

Structured statements (SEC US-GAAP)

Metric	Value	Evidence / page extract
Revenue	244.47	—
Operating profit	-1.172	—
D&A	8.058	Row: derived: same-row components · dashboard=8.058 mln — derived: same-row components
EBITDA	6.886	—
Net profit	-4.559	—
Cash	109.28	—
Debt short	18.91	—
Debt long	119.26	—
Net debt	28.89	Components: short debt 18.91 + long debt 119.26 + other financial liab. 0 + NCI 0 − cash 109.28 = net debt 28.89.Row: derived: same-row components · dashboard=28.892 mln — derived: same-row components
Operating CF	18.98	—
Investing CF	-18.48	—
Assets	1 006.61	—
Equity	700.36	—

P&L (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Revenue	`RevenueFromContractWithCustomerExcludingAssessedTax`	244.47
Gross profit	`GrossProfit`	28.52
Operating expenses	`OperatingExpenses`	29.69
Research and development	`ResearchAndDevelopmentExpense`	5.874
Selling, general and administrative	`SellingGeneralAndAdministrativeExpense`	21.74
Operating income (loss)	`OperatingIncomeLoss`	-1.172
Income tax expense (benefit)	`IncomeTaxExpenseBenefit`	1.66
Net income (loss)	`NetIncomeLoss`	-4.559
Depreciation & amortization	`DepreciationAndAmortization`	8.058
EBITDA (OP + D&A)	`OperatingIncomeLoss+DepreciationDepletionAndAmortization`	6.886

Balance sheet (US-GAAP, point in time)

Line item	XBRL tag	Value (USD mln)
Total assets	`Assets`	1 006.61
Cash and equivalents	`CashAndCashEquivalentsAtCarryingValue`	109.28
Receivables (net)	`AccountsReceivableNetCurrent`	79.86
Inventory (net)	`InventoryNet`	263.45
PP&E (net)	`PropertyPlantAndEquipmentNet`	103.37
Goodwill	`Goodwill`	335.4
Total liabilities	`Liabilities`	306.25
Long-term debt	`LongTermDebtNoncurrent`	119.26
Stockholders' equity	`StockholdersEquity`	700.36
Current / short-term debt (sum of tags)	`DebtCurrent+…`	18.91

Cash flow (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Operating cash flow	`NetCashProvidedByUsedInOperatingActivities`	18.98
Investing cash flow	`NetCashProvidedByUsedInInvestingActivities`	-18.48
Financing cash flow	`NetCashProvidedByUsedInFinancingActivities`	0.116
Capex (PP&E purchases)	`PaymentsToAcquirePropertyPlantAndEquipment`	18.48

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)

Statement previews & reconstructed tables

Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).

✓	Balance sheet identity (A = L + E)	Implied total liabilities (TA − TE) = 306; known debt components fit within that envelope.
✓	Net debt formula	net_debt 29 matches \|debt_short\|+\|debt_long\|+\|other\|+\|NCI\|−\|cash\| = 29.
✓	EBITDA = OP + D&A	EBITDA (7) ≈ OP (-1) + D&A (8) = 7.
✓	Net profit vs operating profit	Net profit (-5) sits within a plausible band vs operating profit (-1).
✓	Cash ≤ total assets	Cash (109) ≤ total assets (1,007).

US_ICHR 2025-03-28 Q1 — report review