Frontierby eninvs

Language: EN · RU

← Company

US_INTC 2023-09-30 Q3 — report review

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

Report published: 2023-10-27

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
Revenue14 158
Operating profit-8
D&ASEC US-GAAP XBRL `Depreciation+AmortizationOfIntangibleAssets`
EBITDA-8Row: computed as operating_profit + D&A (D&A not split out in source → 0) · dashboard=-8.000 mln — computed as operating_profit + D&A (D&A not split out in source → 0)
Net profit297
Cash7 621
Debt short2 288
Debt long46 591
Net debt41 258Components: short debt 2 288 + long debt 46 591 + other financial liab. 0 + NCI 0 − cash 7 621 = net debt 41 258.Row: derived: same-row components · dashboard=41,258.000 mln — derived: same-row components
Operating CF5 824
Investing CF-7 394
Assets188 837
Equity101 813

Consistency checks · Warnings

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 87,024; known debt components fit within that envelope.
Net debt formulanet_debt 41,258 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 41,258.
Net profit vs operating profitOperating loss (-8) but net profit (297) — non-operating gain dominated; verify column mapping.
Cash ≤ total assetsCash (7,621) ≤ total assets (188,837).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax14 158
Gross profitGrossProfit6 018
Operating expensesOperatingExpenses6 026
Research and developmentResearchAndDevelopmentExpense3 870
Selling, general and administrativeSellingGeneralAndAdministrativeExpense1 340
Operating income (loss)OperatingIncomeLoss-8
Interest expenseInterestExpense204
Income tax expense (benefit)IncomeTaxExpenseBenefit-362
Net income (loss)NetIncomeLoss297

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets188 837
Cash and equivalentsCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents7 621
Receivables (net)AccountsReceivableNetCurrent2 843
Inventory (net)InventoryNet11 466
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization93 352
GoodwillGoodwill27 591
Long-term debtLongTermDebtNoncurrent46 591
Stockholders' equityStockholdersEquity101 813
Current / short-term debt (sum of tags)DebtCurrent+…2 288

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities5 824
Investing cash flowNetCashProvidedByUsedInInvestingActivities-7 394
Financing cash flowNetCashProvidedByUsedInFinancingActivities842
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment5 753

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