Frontierby eninvs

Language: EN · RU

← Company

US_MSFT 2023-06-30 FY — report review

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

Report published: 2023-07-27

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
Revenue211 915
Operating profit88 523
D&A13 500Row: derived: same-row components · dashboard=13,500.000 mln — derived: same-row components
EBITDA102 023
Net profit72 361
Cash34 704
Debt short5 247
Debt long41 990
Net debt12 533Components: short debt 5 247 + long debt 41 990 + other financial liab. 0 + NCI 0 − cash 34 704 = net debt 12 533.Row: derived debt_short+debt_long-cash=12533.0 · dashboard=12,533.000 mln — derived debt_short+debt_long-cash=12533.0
Operating CF87 582
Investing CF-22 680
Assets411 976
Equity206 223

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 205,753; known debt components fit within that envelope.
Net debt formulanet_debt 12,533 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 12,533.
EBITDA = OP + D&AEBITDA (102,023) ≈ OP (88,523) + D&A (13,500) = 102,023.
Net profit vs operating profitNet profit (72,361) sits within a plausible band vs operating profit (88,523).
Cash ≤ total assetsCash (34,704) ≤ total assets (411,976).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax211 915
Gross profitGrossProfit146 052
Operating expensesOperatingExpenses57 529
Research and developmentResearchAndDevelopmentExpense27 195
Operating income (loss)OperatingIncomeLoss88 523
Interest expenseInterestExpense1 968
Income tax expense (benefit)IncomeTaxExpenseBenefit16 950
Net income (loss)NetIncomeLoss72 361

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets411 976
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue34 704
Receivables (net)AccountsReceivableNetCurrent48 688
Inventory (net)InventoryNet2 500
PP&E (net)PropertyPlantAndEquipmentNet95 641
GoodwillGoodwill67 886
Total liabilitiesLiabilities205 753
Long-term debtLongTermDebtNoncurrent41 990
Stockholders' equityStockholdersEquity206 223
Current / short-term debt (sum of tags)DebtCurrent+…5 247

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities87 582
Investing cash flowNetCashProvidedByUsedInInvestingActivities-22 680
Financing cash flowNetCashProvidedByUsedInFinancingActivities-43 935
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment28 107
Share repurchasesPaymentsForRepurchaseOfCommonStock22 245

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